실리콘투
Not investment advice · For research purposes only; not a solicitation or an offer of any financial product. Past statistics do not indicate future outcomes. Facts from filings and public sources; not investment advice. No valuation estimate, direction or trading levels are provided.
① Fact table
Values as filed · consolidated / separate basis per year · no interpretation
| Item | 2021 | 2022 | 2023 | 2024 | 2025 | Unit |
|---|---|---|---|---|---|---|
| Revenue | basis unknown | basis unknown | basis unknown | basis unknown | KRW 1.1tn | KRW |
| Operating income | basis unknown | basis unknown | basis unknown | basis unknown | KRW 205.4bn | KRW |
| Net income | basis unknown | basis unknown | basis unknown | basis unknown | KRW 168.6bn | KRW |
| Total equity | basis unknown | basis unknown | basis unknown | basis unknown | KRW 457.4bn | KRW |
| Total liabilities | basis unknown | basis unknown | basis unknown | basis unknown | KRW 252.0bn | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)· in house | basis unknown | basis unknown | basis unknown | basis unknown | 55.09 | % |
| Statement basis | Unknown | Unknown | Unknown | Unknown | Consolidated |
Show raw values
| Item | 2021 | 2022 | 2023 | 2024 | 2025 | Unit |
|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | 1,116,287,364,104 | KRW |
| Operating income | — | — | — | — | 205,361,951,857 | KRW |
| Net income | — | — | — | — | 168,584,659,656 | KRW |
| Total equity | — | — | — | — | 457,429,945,643 | KRW |
| Total liabilities | — | — | — | — | 252,018,395,129 | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준) | — | — | — | — | 55.09 | % |
Source: dart_fnltt · Computed in house · card as of 2026-10-13 · Filing date per year: not on the card (see the filing timeline below) · 'in house' marks items computed from the values above
② Profitability breakdown
Arithmetic on the fact table only · same year, same basis · '—' where a value is missing or the denominator is 0 or below · in each panel the bar height maps the span from the most negative to the largest positive value onto the panel height · no interpretation attached
Source: computed in house from the fact table · card as of 2026-10-13
③ My own calculation
A simple residual-income formula. You enter the assumptions; only the base equity is filled in from the filing. The result is computed from your assumptions and is not a figure this site publishes.
V = B₀ + (ROE − r) × B₀ ÷ (1 + r − ω)
Fill in all four boxes to compute. The site fills in nothing but the base equity.
Computed in this browser only; nothing you type is sent or stored.
- Base close 2026-10-13
- 32,550
- 80%
- 30,901.32 ~ 34,569.22
- 90%
- 30,223.56 ~ 35,137.22
- Ledger row
- f8cdff4b…
Source: fsc_stock_price · published 2026-10-14T11:05:08+09:00 · No direction implied
No day scored yet — no basis for a hit rate.
- 2026-10-07Filing title as filed[기재정정]유형자산취득결정(자율공시) original ↗Source: dart_disclosure
- 2026-10-01Filing title as filed임시주주총회결과 original ↗Source: dart_disclosure
- 2026-09-18Filing title as filed주식등의대량보유상황보고서(일반) original ↗Source: dart_disclosure
- 2026-09-16Filing title as filed주주총회소집공고 original ↗Source: dart_disclosure
- 2026-09-15Filing title as filed증권발행결과(자율공시) (제3자배정-상환전환주식) original ↗Source: dart_disclosure
- 2026-09-09Filing title as filed유형자산취득결정(자율공시) original ↗Source: dart_disclosure
- 2026-09-08Filing title as filed기업설명회(IR)개최 original ↗Source: dart_disclosure
- 2026-09-08Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-08-27Filing title as filed주식등의대량보유상황보고서(약식) original ↗Source: dart_disclosure
- 2026-08-18Filing title as filed주주명부폐쇄기간또는기준일설정 original ↗Source: dart_disclosure
- 2026-08-18Filing title as filed주주총회소집결의 (임시주주총회) original ↗Source: dart_disclosure
- 2026-08-18Filing title as filed주요사항보고서(유상증자결정) original ↗Source: dart_disclosure
- 2026-08-14Filing title as filed기업설명회(IR)개최 original ↗Source: dart_disclosure
- 2026-08-14Filing title as filed반기보고서 (2026.06) original ↗Source: dart_disclosure
- 2026-08-12Filing title as filed연결재무제표기준영업(잠정)실적(공정공시) original ↗Source: dart_disclosure
- 2026-08-11Filing title as filed기업설명회(IR)개최 original ↗Source: dart_disclosure
- 2026-08-10Filing title as filed결산실적공시예고 original ↗Source: dart_disclosure
- 2026-07-02Filing title as filed[기재정정]금전대여결정 (대여기간 연장) original ↗Source: dart_disclosure
- 2026-06-19Filing title as filed[기재정정]주식매수선택권부여에관한신고 original ↗Source: dart_disclosure
- 2026-05-15Filing title as filed기업설명회(IR)개최 original ↗Source: dart_disclosure
| Layer | Badge | n | Note |
|---|---|---|---|
| range | unknown | 0 | 80%·90% 범위의 전향 적중 기록(목표일 개장 전 박제 → 종가 공표 뒤 채점) |
| fair_value | 제공 안 함 | 0 | 판별력 미확인 — 싣지 않음 |
| direction | 제공 안 함 | 0 | 판별력 미확인 — 싣지 않음 |
| trade_levels | 제공 안 함 | 0 | 판별력 미확인 — 싣지 않음 |
| Valuation estimate | not provided | — | Not published: no demonstrated discriminative power |
| Direction (up or down) | not provided | — | Not published: no demonstrated discriminative power |
| Trading levels | not provided | — | Not published: no demonstrated discriminative power |
- 재무 — 2021 재무 기준(연결·별도) 미상 — 그 해 값 싣지 않음
- 재무 — 2022 재무 기준(연결·별도) 미상 — 그 해 값 싣지 않음
- 재무 — 2023 재무 기준(연결·별도) 미상 — 그 해 값 싣지 않음
- 재무 — 2024 재무 기준(연결·별도) 미상 — 그 해 값 싣지 않음
Why this?
Checking…