두산
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 13.2tn | KRW 17.0tn | KRW 19.1tn | KRW 18.1tn | KRW 19.8tn | KRW |
| Operating income | KRW 945.9bn | KRW 1.1tn | KRW 1.4tn | KRW 1.0tn | KRW 1.1tn | KRW |
| Net income | KRW 211.8bn | -KRW 696.4bn | -KRW 388.3bn | -KRW 226.2bn | KRW 75.8bn | KRW |
| Total equity | KRW 2.2tn | KRW 1.8tn | KRW 1.6tn | KRW 1.5tn | KRW 1.6tn | KRW |
| Total liabilities | KRW 17.5tn | KRW 16.0tn | KRW 17.1tn | KRW 18.3tn | KRW 20.7tn | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)· in house | 808.88 | 894.47 | 1,051.65 | 1,233.22 | 1,327.19 | % |
| Statement basis | Consolidated | Consolidated | Consolidated | Consolidated | Consolidated |
Show raw values
| Item | 2021 | 2022 | 2023 | 2024 | 2025 | Unit |
|---|---|---|---|---|---|---|
| Revenue | 13,204,153,075,980 | 16,995,760,103,010 | 19,130,129,881,903 | 18,132,874,000,000 | 19,784,138,000,000 | KRW |
| Operating income | 945,931,226,947 | 1,126,028,726,422 | 1,436,262,204,451 | 1,003,759,000,000 | 1,062,715,000,000 | KRW |
| Net income | 211,824,262,879 | -696,398,841,488 | -388,278,803,854 | -226,167,000,000 | 75,785,000,000 | KRW |
| Total equity | 2,165,077,338,720 | 1,790,732,092,862 | 1,624,122,481,917 | 1,480,157,000,000 | 1,559,193,000,000 | KRW |
| Total liabilities | 17,512,799,235,250 | 16,017,536,857,154 | 17,080,070,105,878 | 18,253,581,000,000 | 20,693,467,000,000 | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준) | 808.88 | 894.47 | 1,051.65 | 1,233.22 | 1,327.19 | % |
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
- 1,162,000
- 80%
- 1,068,885.82 ~ 1,295,521.65
- 90%
- 1,037,773.25 ~ 1,341,521.58
- 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.
- 2026-10-08Filing title as filed주식등의대량보유상황보고서(일반) original ↗Source: dart_disclosure
- 2026-10-07Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-09-23Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-09-23Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-09-18Filing title as filed주식등의대량보유상황보고서(일반) original ↗Source: dart_disclosure
- 2026-09-17Filing title as filed투자판단관련주요경영사항 (채무보증 제공의 건) original ↗Source: dart_disclosure
- 2026-09-17Filing title as filed투자판단관련주요경영사항 (증설 투자의 건) original ↗Source: dart_disclosure
- 2026-09-17Filing title as filed매매거래정지및정지해제(중요내용공시) original ↗Source: dart_disclosure
- 2026-09-17Filing title as filed주식소각결정 original ↗Source: dart_disclosure
- 2026-09-17Filing title as filed특수관계인에대한담보제공 original ↗Source: dart_disclosure
- 2026-08-31Filing title as filed대규모기업집단현황공시[분기별공시(대표회사용)] original ↗Source: dart_disclosure
- 2026-08-14Filing title as filed반기보고서 (2026.06) original ↗Source: dart_disclosure
- 2026-08-14Filing title as filed[기재정정]지급수단별ㆍ지급기간별지급금액및분쟁조정기구에관한사항 original ↗Source: dart_disclosure
- 2026-08-14Filing title as filed지급수단별ㆍ지급기간별지급금액및분쟁조정기구에관한사항 original ↗Source: dart_disclosure
- 2026-08-03Filing title as filed[첨부정정]주요사항보고서(타법인주식및출자증권양수결정) original ↗Source: dart_disclosure
- 2026-07-31Filing title as filed주요사항보고서(타법인주식및출자증권양수결정) original ↗Source: dart_disclosure
- 2026-07-27Filing title as filed연결재무제표기준영업(잠정)실적(공정공시) original ↗Source: dart_disclosure
- 2026-07-23Filing title as filed현금ㆍ현물배당을위한주주명부폐쇄(기준일)결정 original ↗Source: dart_disclosure
- 2026-07-23Filing title as filed현금ㆍ현물배당결정 original ↗Source: dart_disclosure
- 2026-07-15Filing title as filed기업설명회(IR)개최(안내공시) 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…