본문 바로가기 · Skip to content
Root InsideROOT INSIDENEWS
Stock fact card· KR · 440110 · as of 2026-10-13

파두

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.

← All cards

① Fact table

Values as filed · consolidated / separate basis per year · no interpretation

Financial facts by year (as filed)
Item202320242025Unit
RevenueKRW 22.5bnKRW 43.5bnKRW 92.4bnKRW
Operating income-KRW 58.6bn-KRW 95.0bn-KRW 65.5bnKRW
Net income-KRW 56.7bn-KRW 90.6bn-KRW 75.6bnKRW
Total equityKRW 184.9bnKRW 96.1bnKRW 19.3bnKRW
Total liabilitiesKRW 57.3bnKRW 36.5bnKRW 102.6bnKRW
부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)· in house3137.97531.58%
Statement basisConsolidatedConsolidatedConsolidated
Show raw values
Financial facts by year, raw values as filed (no unit scaling)
Item202320242025Unit
Revenue22,470,905,71543,502,744,97492,419,333,233KRW
Operating income-58,569,439,226-95,048,300,908-65,469,985,712KRW
Net income-56,696,963,346-90,563,966,019-75,623,961,288KRW
Total equity184,879,224,48096,076,220,15519,307,119,462KRW
Total liabilities57,313,618,15836,480,472,542102,632,856,004KRW
부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)3137.97531.58%

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

Why this?

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

Operating margin (%)operating income ÷ revenue × 100
-260.62023cons.-218.52024cons.-70.82025cons.
ROE (%)net income ÷ year-end total equity × 100
-30.72023cons.-94.32024cons.-391.72025cons.
Debt-to-equity (%)total liabilities ÷ total equity × 100
31.02023cons.38.02024cons.531.62025cons.

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)

the long-run ROE you assume
the annual return you require
0 = gone after a year · 1 = lasts forever
filled with the 2025 total equity as filed — editable

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.

Two-trading-day statistical range· target 2026-10-15
Base close 2026-10-13
71,400
80%
64,409.18 ~ 80,520.06
90%
62,054.71 ~ 85,140.61
Ledger row
f8cdff4b…

Source: fsc_stock_price · published 2026-10-14T11:05:08+09:00 · No direction implied

Prospective recordunknownn = 0days missed 0

No day scored yet — no basis for a hit rate.

Why this?
Filing timeline
  1. 2026-10-08
    Filing title as filed기업설명회(IR)개최 original ↗
    Source: dart_disclosure
  2. 2026-10-08
    Filing title as filed[기재정정]단일판매ㆍ공급계약체결 original ↗
    Source: dart_disclosure
  3. 2026-10-08
    Filing title as filed[기재정정]단일판매ㆍ공급계약체결 original ↗
    Source: dart_disclosure
  4. 2026-09-14
    Filing title as filed주식등의대량보유상황보고서(약식) original ↗
    Source: dart_disclosure
  5. 2026-09-11
    Filing title as filed[기재정정]단일판매ㆍ공급계약체결 original ↗
    Source: dart_disclosure
  6. 2026-09-04
    Filing title as filed기업설명회(IR)개최 original ↗
    Source: dart_disclosure
  7. 2026-09-04
    Filing title as filed기업설명회(IR)개최 original ↗
    Source: dart_disclosure
  8. 2026-08-26
    Filing title as filed주식등의대량보유상황보고서(약식) original ↗
    Source: dart_disclosure
  9. 2026-08-26
    Filing title as filed주식등의대량보유상황보고서(일반) original ↗
    Source: dart_disclosure
  10. 2026-08-14
    Filing title as filed기업설명회(IR)개최 original ↗
    Source: dart_disclosure
  11. 2026-08-14
    Filing title as filed기업설명회(IR)개최 original ↗
    Source: dart_disclosure
  12. 2026-08-13
    Filing title as filed반기보고서 (2026.06) original ↗
    Source: dart_disclosure
  13. 2026-08-12
    Filing title as filed단일판매ㆍ공급계약체결 original ↗
    Source: dart_disclosure
  14. 2026-08-12
    Filing title as filed단기차입금증가결정 original ↗
    Source: dart_disclosure
  15. 2026-08-07
    Filing title as filed[기재정정]단일판매ㆍ공급계약체결 original ↗
    Source: dart_disclosure
  16. 2026-07-31
    Filing title as filed파생상품거래손실발생 original ↗
    Source: dart_disclosure
  17. 2026-07-30
    Filing title as filed단일판매ㆍ공급계약체결 original ↗
    Source: dart_disclosure
  18. 2026-07-24
    Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗
    Source: dart_disclosure
  19. 2026-07-20
    Filing title as filed연결재무제표기준영업(잠정)실적(공정공시) original ↗
    Source: dart_disclosure
  20. 2026-07-16
    Filing title as filed[기재정정]단일판매ㆍ공급계약체결 original ↗
    Source: dart_disclosure
Why this?
AI accuracy boundary
LayerBadgenNote
rangeunknown080%·90% 범위의 전향 적중 기록(목표일 개장 전 박제 → 종가 공표 뒤 채점)
fair_value제공 안 함0판별력 미확인 — 싣지 않음
direction제공 안 함0판별력 미확인 — 싣지 않음
trade_levels제공 안 함0판별력 미확인 — 싣지 않음
Valuation estimatenot provided—Not published: no demonstrated discriminative power
Direction (up or down)not provided—Not published: no demonstrated discriminative power
Trading levelsnot provided—Not published: no demonstrated discriminative power
Gaps · sources

No gaps recorded.

Why this?

Do not put personal data in the question. It is sent to an external AI processor to compose the answer.0/300

Checking…

Why this?