한화
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 52.8tn | KRW 62.3tn | KRW 53.1tn | KRW 55.6tn | KRW 74.8tn | KRW |
| Operating income | KRW 2.9tn | KRW 2.5tn | KRW 2.4tn | KRW 2.4tn | KRW 4.1tn | KRW |
| Net income | KRW 901.1bn | KRW 1.3tn | KRW 380.5bn | KRW 773.0bn | KRW 372.5bn | KRW |
| Total equity | KRW 4.8tn | KRW 5.2tn | KRW 10.8tn | KRW 10.7tn | KRW 11.8tn | KRW |
| Total liabilities | KRW 181.3tn | KRW 190.3tn | KRW 176.5tn | KRW 212.5tn | KRW 240.9tn | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)· in house | 3,766.83 | 3,639.59 | 1,635.98 | 1,983.13 | 2,034.54 | % |
| Statement basis | Consolidated | Consolidated | Consolidated | Consolidated | Consolidated |
Show raw values
| Item | 2021 | 2022 | 2023 | 2024 | 2025 | Unit |
|---|---|---|---|---|---|---|
| Revenue | 52,836,069,000,000 | 62,278,395,000,000 | 53,134,813,000,000 | 55,646,829,000,000 | 74,785,440,000,000 | KRW |
| Operating income | 2,927,888,000,000 | 2,516,091,000,000 | 2,411,920,000,000 | 2,416,109,000,000 | 4,146,883,000,000 | KRW |
| Net income | 901,065,000,000 | 1,312,180,000,000 | 380,490,000,000 | 772,976,000,000 | 372,479,000,000 | KRW |
| Total equity | 4,813,572,000,000 | 5,228,517,000,000 | 10,791,035,000,000 | 10,714,143,000,000 | 11,840,206,000,000 | KRW |
| Total liabilities | 181,319,145,000,000 | 190,296,497,000,000 | 176,539,410,000,000 | 212,475,211,000,000 | 240,894,093,000,000 | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준) | 3,766.83 | 3,639.59 | 1,635.98 | 1,983.13 | 2,034.54 | % |
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
- 106,000
- 80%
- 98,676.81 ~ 113,934.59
- 90%
- 95,934.67 ~ 120,100.92
- 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.
- 2026-09-30Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-09-22Filing title as filed[기재정정]약관에의한금융거래시계열금융회사의거래상대방의공시 original ↗Source: dart_disclosure
- 2026-09-10Filing title as filed기업설명회(IR)개최(안내공시) original ↗Source: dart_disclosure
- 2026-09-09Filing title as filed[기재정정]중대재해발생(종속회사의주요경영사항) original ↗Source: dart_disclosure
- 2026-09-02Filing title as filed[기재정정]중대재해발생 original ↗Source: dart_disclosure
- 2026-08-31Filing title as filed[기재정정]반기보고서 (2026.06) 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 filed지급수단별ㆍ지급기간별지급금액및분쟁조정기구에관한사항 original ↗Source: dart_disclosure
- 2026-08-04Filing title as filed영업(잠정)실적(공정공시) original ↗Source: dart_disclosure
- 2026-08-04Filing title as filed특수관계인에대한담보제공 original ↗Source: dart_disclosure
- 2026-08-04Filing title as filed특수관계인으로부터받은담보 original ↗Source: dart_disclosure
- 2026-08-04Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-08-03Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-08-03Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-08-03Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-08-03Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-08-03Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-08-03Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-08-03Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 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…