DL이앤씨
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 | KRW 7.6tn | KRW 7.5tn | KRW 8.0tn | KRW 8.3tn | KRW 7.4tn | KRW |
| Operating income | KRW 957.3bn | KRW 497.0bn | KRW 330.7bn | KRW 270.9bn | KRW 387.0bn | KRW |
| Net income | KRW 577.0bn | KRW 413.2bn | KRW 187.9bn | KRW 229.2bn | KRW 370.2bn | KRW |
| Total equity | KRW 4.5tn | KRW 4.7tn | KRW 4.8tn | KRW 4.8tn | KRW 5.2tn | KRW |
| Total liabilities | KRW 4.2tn | KRW 4.3tn | KRW 4.6tn | KRW 4.9tn | KRW 4.4tn | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)· in house | 93.49 | 91.26 | 95.94 | 100.43 | 84.38 | % |
| Statement basis | Consolidated | Consolidated | Consolidated | Consolidated | Consolidated |
Show raw values
| Item | 2021 | 2022 | 2023 | 2024 | 2025 | Unit |
|---|---|---|---|---|---|---|
| Revenue | 7,631,650,898,582 | 7,496,823,679,468 | 7,991,063,616,680 | 8,318,442,435,057 | 7,402,425,126,660 | KRW |
| Operating income | 957,257,982,914 | 496,965,230,080 | 330,659,390,232 | 270,944,859,542 | 386,953,267,819 | KRW |
| Net income | 577,044,183,539 | 413,165,585,504 | 187,861,736,625 | 229,223,745,163 | 370,189,019,489 | KRW |
| Total equity | 4,497,147,166,036 | 4,692,476,509,428 | 4,768,781,215,299 | 4,845,710,111,118 | 5,244,091,831,162 | KRW |
| Total liabilities | 4,204,543,036,708 | 4,282,240,934,857 | 4,575,277,542,881 | 4,866,692,108,869 | 4,425,196,264,818 | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준) | 93.49 | 91.26 | 95.94 | 100.43 | 84.38 | % |
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
- 62,600
- 80%
- 59,228.74 ~ 66,359.55
- 90%
- 57,864.43 ~ 68,000.11
- 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.
- 2026-10-13Filing title as filed기타경영사항(자율공시) original ↗Source: dart_disclosure
- 2026-10-06Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-10-02Filing title as filed[기재정정]단일판매ㆍ공급계약체결 original ↗Source: dart_disclosure
- 2026-10-02Filing title as filed주식등의대량보유상황보고서(약식) original ↗Source: dart_disclosure
- 2026-09-29Filing title as filed기타경영사항(자율공시) original ↗Source: dart_disclosure
- 2026-09-22Filing title as filed동일인등출자계열회사와의상품ㆍ용역거래 original ↗Source: dart_disclosure
- 2026-09-17Filing title as filed중대재해발생(종속회사의주요경영사항) original ↗Source: dart_disclosure
- 2026-09-07Filing title as filed[기재정정]단일판매ㆍ공급계약체결 original ↗Source: dart_disclosure
- 2026-09-03Filing title as filed최대주주등소유주식변동신고서 original ↗Source: dart_disclosure
- 2026-09-03Filing title as filed주식등의대량보유상황보고서(일반) original ↗Source: dart_disclosure
- 2026-09-01Filing title as filed기업설명회(IR)개최(안내공시) original ↗Source: dart_disclosure
- 2026-08-31Filing title as filed대규모기업집단현황공시[분기별공시(개별회사용)] original ↗Source: dart_disclosure
- 2026-08-27Filing title as filed[기재정정]단일판매ㆍ공급계약체결 original ↗Source: dart_disclosure
- 2026-08-27Filing title as filed[기재정정]단일판매ㆍ공급계약체결 original ↗Source: dart_disclosure
- 2026-08-25Filing title as filed[기재정정]단일판매ㆍ공급계약체결 original ↗Source: dart_disclosure
- 2026-08-24Filing title as filed단일판매ㆍ공급계약체결 original ↗Source: dart_disclosure
- 2026-08-14Filing title as filed반기보고서 (2026.06) original ↗Source: dart_disclosure
- 2026-08-14Filing title as filed[기재정정]사업보고서 (2025.12) original ↗Source: dart_disclosure
- 2026-08-14Filing title as filed지급수단별ㆍ지급기간별지급금액및분쟁조정기구에관한사항 original ↗Source: dart_disclosure
- 2026-08-13Filing title as filed투자판단관련주요경영사항 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 |
Why this?
Checking…