LX인터내셔널
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 16.7tn | KRW 18.8tn | KRW 14.5tn | KRW 16.6tn | KRW 16.7tn | KRW |
| Operating income | KRW 656.2bn | KRW 965.5bn | KRW 433.1bn | KRW 489.2bn | KRW 292.2bn | KRW |
| Net income | KRW 350.1bn | KRW 515.2bn | KRW 117.1bn | KRW 175.7bn | KRW 141.8bn | KRW |
| Total equity | KRW 1.8tn | KRW 2.3tn | KRW 2.3tn | KRW 2.7tn | KRW 2.8tn | KRW |
| Total liabilities | KRW 4.4tn | KRW 4.7tn | KRW 4.9tn | KRW 5.6tn | KRW 5.8tn | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)· in house | 245.79 | 207.08 | 216.55 | 210.93 | 208.97 | % |
| Statement basis | Consolidated | Consolidated | Consolidated | Consolidated | Consolidated |
Show raw values
| Item | 2021 | 2022 | 2023 | 2024 | 2025 | Unit |
|---|---|---|---|---|---|---|
| Revenue | 16,686,532,633,651 | 18,759,549,404,034 | 14,514,349,869,122 | 16,637,572,685,167 | 16,706,309,561,513 | KRW |
| Operating income | 656,217,086,586 | 965,543,470,335 | 433,109,594,096 | 489,185,373,375 | 292,193,349,331 | KRW |
| Net income | 350,069,144,537 | 515,223,865,636 | 117,082,888,989 | 175,694,960,423 | 141,810,366,263 | KRW |
| Total equity | 1,774,962,223,307 | 2,261,186,289,112 | 2,272,161,864,255 | 2,660,265,136,883 | 2,771,998,158,385 | KRW |
| Total liabilities | 4,362,644,678,498 | 4,682,532,060,717 | 4,920,385,836,841 | 5,611,254,021,107 | 5,792,595,381,529 | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준) | 245.79 | 207.08 | 216.55 | 210.93 | 208.97 | % |
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
- 44,050
- 80%
- 42,304.35 ~ 46,042.57
- 90%
- 41,535.82 ~ 46,650.98
- 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.
- 2026-10-02Filing title as filed주식등의대량보유상황보고서(약식) original ↗Source: dart_disclosure
- 2026-08-28Filing title as filed대규모기업집단현황공시[분기별공시(개별회사용)] 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
- 2026-08-12Filing title as filed타인에대한담보제공결정 original ↗Source: dart_disclosure
- 2026-08-12Filing title as filed금전대여결정 original ↗Source: dart_disclosure
- 2026-08-12Filing title as filed[기재정정]타인에대한담보제공결정 original ↗Source: dart_disclosure
- 2026-08-12Filing title as filed[기재정정]금전대여결정 original ↗Source: dart_disclosure
- 2026-08-12Filing title as filed특수관계인에대한담보제공 original ↗Source: dart_disclosure
- 2026-08-12Filing title as filed특수관계인에대한자금대여 original ↗Source: dart_disclosure
- 2026-08-12Filing title as filed특수관계인에대한담보제공 original ↗Source: dart_disclosure
- 2026-08-12Filing title as filed특수관계인에대한자금대여 original ↗Source: dart_disclosure
- 2026-08-03Filing title as filed연결재무제표기준영업(잠정)실적(공정공시) original ↗Source: dart_disclosure
- 2026-07-27Filing title as filed기업설명회(IR)개최(안내공시) original ↗Source: dart_disclosure
- 2026-07-27Filing title as filed결산실적공시예고(안내공시) original ↗Source: dart_disclosure
- 2026-07-10Filing title as filed주식등의대량보유상황보고서(약식) original ↗Source: dart_disclosure
- 2026-06-30Filing title as filed지속가능경영보고서등관련사항(자율공시) original ↗Source: dart_disclosure
- 2026-06-26Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-06-08Filing title as filed기업설명회(IR)개최(안내공시) original ↗Source: dart_disclosure
- 2026-05-29Filing title as filed대규모기업집단현황공시[연1회공시및1/4분기용(개별회사)] 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…