농심
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 2.7tn | KRW 3.1tn | KRW 3.4tn | KRW 3.4tn | KRW 3.5tn | KRW |
| Operating income | KRW 106.1bn | KRW 112.2bn | KRW 212.1bn | KRW 163.1bn | KRW 183.9bn | KRW |
| Net income | KRW 99.8bn | KRW 116.1bn | KRW 171.9bn | KRW 157.3bn | KRW 170.1bn | KRW |
| Total equity | KRW 2.2tn | KRW 2.3tn | KRW 2.4tn | KRW 2.7tn | KRW 2.8tn | KRW |
| Total liabilities | KRW 699.1bn | KRW 719.4bn | KRW 793.9bn | KRW 924.9bn | KRW 990.9bn | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)· in house | 32 | 31.22 | 32.67 | 34.61 | 35.01 | % |
| Statement basis | Consolidated | Consolidated | Consolidated | Consolidated | Consolidated |
Show raw values
| Item | 2021 | 2022 | 2023 | 2024 | 2025 | Unit |
|---|---|---|---|---|---|---|
| Revenue | 2,662,982,988,213 | 3,129,065,208,087 | 3,410,559,367,259 | 3,438,730,857,998 | 3,514,315,500,097 | KRW |
| Operating income | 106,139,720,895 | 112,172,856,716 | 212,064,743,455 | 163,073,931,930 | 183,933,032,197 | KRW |
| Net income | 99,828,002,252 | 116,122,101,156 | 171,904,567,174 | 157,301,500,634 | 170,132,973,883 | KRW |
| Total equity | 2,184,549,651,232 | 2,304,167,408,738 | 2,430,227,733,796 | 2,672,015,203,505 | 2,830,704,457,688 | KRW |
| Total liabilities | 699,140,508,273 | 719,378,356,883 | 793,949,665,281 | 924,886,441,245 | 990,936,608,000 | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준) | 32 | 31.22 | 32.67 | 34.61 | 35.01 | % |
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
- 401,000
- 80%
- 389,073.39 ~ 414,285.21
- 90%
- 384,575.38 ~ 421,331.79
- 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.
- 2026-10-07Filing title as filed주식등의대량보유상황보고서(일반) original ↗Source: dart_disclosure
- 2026-10-02Filing title as filed주식등의대량보유상황보고서(약식) original ↗Source: dart_disclosure
- 2026-09-30Filing title as filed주식등의대량보유상황보고서(일반) original ↗Source: dart_disclosure
- 2026-09-22Filing title as filed동일인등출자계열회사와의상품ㆍ용역거래 original ↗Source: dart_disclosure
- 2026-09-03Filing title as filed[기재정정]자기주식처분결과보고서 original ↗Source: dart_disclosure
- 2026-09-03Filing title as filed[기재정정]주요사항보고서(자기주식처분결정) original ↗Source: dart_disclosure
- 2026-08-24Filing title as filed대규모기업집단현황공시[분기별공시(대표회사용)] original ↗Source: dart_disclosure
- 2026-08-14Filing title as filed반기보고서 (2026.06) original ↗Source: dart_disclosure
- 2026-08-13Filing title as filed지급수단별ㆍ지급기간별지급금액및분쟁조정기구에관한사항 original ↗Source: dart_disclosure
- 2026-07-28Filing title as filed기업가치제고계획(자율공시) (2026년) original ↗Source: dart_disclosure
- 2026-07-23Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-07-22Filing title as filed[기재정정]대규모기업집단현황공시[연1회공시및1/4분기용(대표회사)] original ↗Source: dart_disclosure
- 2026-07-20Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-07-09Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-07-03Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-07-02Filing title as filed주식등의대량보유상황보고서(일반) original ↗Source: dart_disclosure
- 2026-06-30Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-06-30Filing title as filed동일인등출자계열회사와의상품ㆍ용역거래 original ↗Source: dart_disclosure
- 2026-06-30Filing title as filed동일인등출자계열회사와의상품ㆍ용역거래변경 original ↗Source: dart_disclosure
- 2026-06-29Filing title as filed기업가치제고계획(자율공시) (2025년 이행현황) 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…