하림지주
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 10.8tn | KRW 13.8tn | KRW 12.1tn | KRW 12.3tn | KRW 13.2tn | KRW |
| Operating income | KRW 744.6bn | KRW 941.3bn | KRW 567.5bn | KRW 765.5bn | KRW 887.4bn | KRW |
| Net income | KRW 311.8bn | KRW 244.0bn | KRW 37.1bn | KRW 26.4bn | KRW 229.7bn | KRW |
| Total equity | KRW 2.1tn | KRW 2.7tn | KRW 2.8tn | KRW 3.1tn | KRW 3.2tn | KRW |
| Total liabilities | KRW 7.3tn | KRW 8.2tn | KRW 8.1tn | KRW 10.1tn | KRW 10.7tn | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)· in house | 347.16 | 301.73 | 291.70 | 330.40 | 331.80 | % |
| Statement basis | Consolidated | Consolidated | Consolidated | Consolidated | Consolidated |
Show raw values
| Item | 2021 | 2022 | 2023 | 2024 | 2025 | Unit |
|---|---|---|---|---|---|---|
| Revenue | 10,808,699,503,695 | 13,775,295,981,364 | 12,062,362,764,029 | 12,272,959,000,000 | 13,214,884,000,000 | KRW |
| Operating income | 744,588,607,216 | 941,306,774,707 | 567,544,768,592 | 765,480,000,000 | 887,427,000,000 | KRW |
| Net income | 311,757,621,040 | 243,982,463,722 | 37,052,772,011 | 26,373,000,000 | 229,743,000,000 | KRW |
| Total equity | 2,110,084,766,335 | 2,720,801,912,663 | 2,789,726,645,104 | 3,068,117,000,000 | 3,234,052,000,000 | KRW |
| Total liabilities | 7,325,386,740,258 | 8,209,604,806,659 | 8,137,558,091,100 | 10,137,006,000,000 | 10,730,695,000,000 | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준) | 347.16 | 301.73 | 291.70 | 330.40 | 331.80 | % |
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
- 11,550
- 80%
- 11,210.75 ~ 11,930.18
- 90%
- 11,086.55 ~ 12,125.08
- 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 filed[기재정정]신규시설투자등(자회사의 주요경영사항) original ↗Source: dart_disclosure
- 2026-09-28Filing title as filed단일판매ㆍ공급계약체결(자회사의 주요경영사항) original ↗Source: dart_disclosure
- 2026-08-28Filing title as filed주식등의대량보유상황보고서(일반) original ↗Source: dart_disclosure
- 2026-08-27Filing title as filed대규모기업집단현황공시[분기별공시(대표회사용)] original ↗Source: dart_disclosure
- 2026-08-20Filing title as filed주식등의대량보유상황보고서(일반) original ↗Source: dart_disclosure
- 2026-08-13Filing title as filed반기보고서 (2026.06) original ↗Source: dart_disclosure
- 2026-08-04Filing title as filed주식등의대량보유상황보고서(일반) original ↗Source: dart_disclosure
- 2026-07-31Filing title as filed[기재정정]단일판매ㆍ공급계약체결(자회사의 주요경영사항) original ↗Source: dart_disclosure
- 2026-06-29Filing title as filed신규시설투자등(자회사의 주요경영사항) original ↗Source: dart_disclosure
- 2026-06-26Filing title as filed[기재정정]신규시설투자등(자회사의 주요경영사항) original ↗Source: dart_disclosure
- 2026-06-26Filing title as filed주식등의대량보유상황보고서(일반) original ↗Source: dart_disclosure
- 2026-06-26Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-06-19Filing title as filed단일판매ㆍ공급계약체결(자회사의 주요경영사항) original ↗Source: dart_disclosure
- 2026-06-01Filing title as filed[기재정정]대규모기업집단현황공시[연1회공시및1/4분기용(대표회사)] original ↗Source: dart_disclosure
- 2026-05-29Filing title as filed대규모기업집단현황공시[연1회공시및1/4분기용(대표회사)] original ↗Source: dart_disclosure
- 2026-05-29Filing title as filed대규모기업집단현황공시[연1회(동일인용)] original ↗Source: dart_disclosure
- 2026-05-28Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-05-27Filing title as filed주식등의대량보유상황보고서(일반) original ↗Source: dart_disclosure
- 2026-05-22Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-05-14Filing title as filed신규시설투자등(자회사의 주요경영사항) 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…