삼성전자
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 279.6tn | KRW 302.2tn | KRW 258.9tn | KRW 300.9tn | KRW 333.6tn | KRW |
| Operating income | KRW 51.6tn | KRW 43.4tn | KRW 6.6tn | KRW 32.7tn | KRW 43.6tn | KRW |
| Net income | KRW 39.2tn | KRW 54.7tn | KRW 14.5tn | KRW 33.6tn | KRW 44.3tn | KRW |
| Total equity | KRW 296.2tn | KRW 345.2tn | KRW 353.2tn | KRW 391.7tn | KRW 424.3tn | KRW |
| Total liabilities | KRW 121.7tn | KRW 93.7tn | KRW 92.2tn | KRW 112.3tn | KRW 130.6tn | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)· in house | 41.09 | 27.14 | 26.11 | 28.68 | 30.78 | % |
| Statement basis | Consolidated | Consolidated | Consolidated | Consolidated | Consolidated |
Show raw values
| Item | 2021 | 2022 | 2023 | 2024 | 2025 | Unit |
|---|---|---|---|---|---|---|
| Revenue | 279,604,799,000,000 | 302,231,360,000,000 | 258,935,494,000,000 | 300,870,903,000,000 | 333,605,938,000,000 | KRW |
| Operating income | 51,633,856,000,000 | 43,376,630,000,000 | 6,566,976,000,000 | 32,725,961,000,000 | 43,601,051,000,000 | KRW |
| Net income | 39,243,791,000,000 | 54,730,018,000,000 | 14,473,401,000,000 | 33,621,363,000,000 | 44,260,956,000,000 | KRW |
| Total equity | 296,237,697,000,000 | 345,186,142,000,000 | 353,233,775,000,000 | 391,687,603,000,000 | 424,313,255,000,000 | KRW |
| Total liabilities | 121,721,227,000,000 | 93,674,903,000,000 | 92,228,115,000,000 | 112,339,878,000,000 | 130,621,773,000,000 | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준) | 41.09 | 27.14 | 26.11 | 28.68 | 30.78 | % |
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
- 232,000
- 80%
- 217,926.91 ~ 251,145.49
- 90%
- 211,446.02 ~ 256,854.62
- 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.
- 2026-10-13Filing title as filed최대주주등소유주식변동신고서 original ↗Source: dart_disclosure
- 2026-10-13Filing title as filed임원ㆍ주요주주특정증권등거래계획보고서 original ↗Source: dart_disclosure
- 2026-10-12Filing title as filed자기주식취득결과보고서 original ↗Source: dart_disclosure
- 2026-10-12Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-10-08Filing title as filed기업설명회(IR)개최(안내공시) original ↗Source: dart_disclosure
- 2026-10-08Filing title as filed연결재무제표기준영업(잠정)실적(공정공시) original ↗Source: dart_disclosure
- 2026-10-08Filing title as filed주식등의대량보유상황보고서(일반) original ↗Source: dart_disclosure
- 2026-10-02Filing title as filed최대주주등소유주식변동신고서 original ↗Source: dart_disclosure
- 2026-10-01Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-10-01Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-09-22Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-09-18Filing title as filed최대주주등소유주식변동신고서 original ↗Source: dart_disclosure
- 2026-09-18Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-09-18Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-09-17Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-09-14Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-09-09Filing title as filed임원ㆍ주요주주특정증권등거래계획보고서 original ↗Source: dart_disclosure
- 2026-09-09Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-09-08Filing title as filed최대주주등소유주식변동신고서 original ↗Source: dart_disclosure
- 2026-08-31Filing title as filed대규모기업집단현황공시[분기별공시(대표회사용)] 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…