오리온홀딩스
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 2.4tn | KRW 2.9tn | KRW 3.0tn | KRW 3.2tn | KRW 3.4tn | KRW |
| Operating income | KRW 315.7bn | KRW 399.8bn | KRW 405.5bn | KRW 506.2bn | KRW 487.7bn | KRW |
| Net income | KRW 86.0bn | KRW 103.0bn | KRW 85.6bn | KRW 160.6bn | KRW 121.0bn | KRW |
| Total equity | KRW 2.1tn | KRW 2.2tn | KRW 2.2tn | KRW 2.4tn | KRW 2.5tn | KRW |
| Total liabilities | KRW 1.1tn | KRW 977.2bn | KRW 818.5bn | KRW 1.1tn | KRW 1.0tn | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)· in house | 52.01 | 45.15 | 37.26 | 44.48 | 41.71 | % |
| Statement basis | Consolidated | Consolidated | Consolidated | Consolidated | Consolidated |
Show raw values
| Item | 2021 | 2022 | 2023 | 2024 | 2025 | Unit |
|---|---|---|---|---|---|---|
| Revenue | 2,415,059,149,467 | 2,934,623,360,638 | 2,953,806,265,859 | 3,195,245,858,433 | 3,393,126,199,452 | KRW |
| Operating income | 315,697,398,867 | 399,824,809,538 | 405,463,095,002 | 506,240,029,274 | 487,728,621,983 | KRW |
| Net income | 85,985,012,798 | 102,966,522,187 | 85,624,031,645 | 160,636,402,912 | 120,991,845,518 | KRW |
| Total equity | 2,097,493,354,798 | 2,164,536,524,073 | 2,196,519,341,336 | 2,370,781,238,350 | 2,463,569,687,398 | KRW |
| Total liabilities | 1,090,941,456,912 | 977,214,307,936 | 818,487,035,311 | 1,054,452,244,274 | 1,027,474,078,419 | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준) | 52.01 | 45.15 | 37.26 | 44.48 | 41.71 | % |
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
- 22,650
- 80%
- 22,125.76 ~ 23,300.53
- 90%
- 21,900.60 ~ 23,516.92
- 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.
- 2026-10-01Filing title as filed주식등의대량보유상황보고서(일반) 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
- 2026-07-16Filing title as filed[기재정정]주권관련사채권의취득결정(자율공시)(종속회사의주요경영사항) original ↗Source: dart_disclosure
- 2026-07-16Filing title as filed[기재정정]주권관련사채권의취득결정(자율공시)(종속회사의주요경영사항) original ↗Source: dart_disclosure
- 2026-07-16Filing title as filed[기재정정]타법인주식및출자증권취득결정(자율공시)(종속회사의주요경영사항) original ↗Source: dart_disclosure
- 2026-07-13Filing title as filed주식등의대량보유상황보고서(일반) original ↗Source: dart_disclosure
- 2026-07-06Filing title as filed현금ㆍ현물배당을위한주주명부폐쇄(기준일)결정(자회사의 주요경영사항) original ↗Source: dart_disclosure
- 2026-07-06Filing title as filed현금ㆍ현물배당결정(자회사의 주요경영사항) original ↗Source: dart_disclosure
- 2026-07-06Filing title as filed현금ㆍ현물배당을위한주주명부폐쇄(기준일)결정 original ↗Source: dart_disclosure
- 2026-07-06Filing title as filed현금ㆍ현물배당결정 original ↗Source: dart_disclosure
- 2026-06-26Filing title as filed주권관련사채권의취득결정(자율공시)(종속회사의주요경영사항) original ↗Source: dart_disclosure
- 2026-06-26Filing title as filed타법인주식및출자증권취득결정(자율공시)(종속회사의주요경영사항) original ↗Source: dart_disclosure
- 2026-06-16Filing title as filed주식소각결정(자회사의 주요경영사항) original ↗Source: dart_disclosure
- 2026-06-16Filing title as filed주식소각결정 original ↗Source: dart_disclosure
- 2026-06-01Filing title as filed기업지배구조보고서공시 original ↗Source: dart_disclosure
- 2026-06-01Filing title as filed[기재정정]대규모기업집단현황공시[연1회공시및1/4분기용(대표회사)] original ↗Source: dart_disclosure
- 2026-06-01Filing title as filed대규모기업집단현황공시[연1회공시및1/4분기용(대표회사)] original ↗Source: dart_disclosure
- 2026-06-01Filing title as filed대규모기업집단현황공시[연1회(동일인용)] original ↗Source: dart_disclosure
- 2026-05-19Filing title as filed특수관계인에대한부동산임대 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…