동원산업
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 |
|---|---|---|---|---|---|---|
| 매출액 | 2,802,218,863,760 | 9,026,258,367,482 | 8,948,570,757,964 | 8,944,231,939,726 | 9,583,673,896,991 | KRW |
| 영업이익 | 260,726,838,588 | 494,432,749,962 | 464,733,626,626 | 501,319,940,394 | 516,134,102,432 | KRW |
| 당기순이익 | 169,205,544,303 | 296,545,278,655 | 224,959,300,016 | 75,281,008,554 | 367,034,847,342 | KRW |
| 자본총계 | 1,437,030,762,705 | 2,520,572,352,808 | 2,696,817,031,379 | 2,796,141,886,568 | 3,528,034,485,558 | KRW |
| 부채총계 | 1,565,018,656,224 | 4,152,704,107,718 | 4,589,421,552,831 | 3,911,798,907,580 | 4,075,767,019,771 | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)· in house | 108.91 | 164.75 | 170.18 | 139.90 | 115.53 | % |
| Statement basis | Consolidated | Consolidated | Consolidated | Consolidated | Consolidated |
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
- 34,900
- 80%
- 34,150.94 ~ 35,734.34
- 90%
- 33,927.73 ~ 36,198.60
- 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 filed풍문또는보도에대한해명(미확정) original ↗Source: dart_disclosure
- 2026-09-21Filing title as filed타인에대한채무보증결정 original ↗Source: dart_disclosure
- 2026-09-07Filing title as filed[기재정정]현금ㆍ현물배당결정 original ↗Source: dart_disclosure
- 2026-09-02Filing title as filed[기재정정]타인에대한채무보증결정 original ↗Source: dart_disclosure
- 2026-08-28Filing title as filed대규모기업집단현황공시[분기별공시(대표회사용)] original ↗Source: dart_disclosure
- 2026-08-24Filing title as filed[기재정정]타인에대한채무보증결정 original ↗Source: dart_disclosure
- 2026-08-18Filing title as filed[기재정정]현금ㆍ현물배당을위한주주명부폐쇄(기준일)결정 original ↗Source: dart_disclosure
- 2026-08-14Filing title as filed반기보고서 (2026.06) original ↗Source: dart_disclosure
- 2026-08-12Filing title as filed타인에대한채무보증결정 original ↗Source: dart_disclosure
- 2026-08-12Filing title as filed현금ㆍ현물배당결정 original ↗Source: dart_disclosure
- 2026-08-12Filing title as filed현금ㆍ현물배당을위한주주명부폐쇄(기준일)결정 original ↗Source: dart_disclosure
- 2026-08-12Filing title as filed영업(잠정)실적(공정공시) original ↗Source: dart_disclosure
- 2026-08-12Filing title as filed연결재무제표기준영업(잠정)실적(공정공시) original ↗Source: dart_disclosure
- 2026-08-12Filing title as filed현금ㆍ현물배당을위한주주명부폐쇄(기준일)결정(자회사의 주요경영사항) original ↗Source: dart_disclosure
- 2026-08-12Filing title as filed현금ㆍ현물배당결정(자회사의 주요경영사항) original ↗Source: dart_disclosure
- 2026-08-10Filing title as filed지급수단별ㆍ지급기간별지급금액및분쟁조정기구에관한사항 original ↗Source: dart_disclosure
- 2026-08-05Filing title as filed단기차입금증가결정(자회사의 주요경영사항) original ↗Source: dart_disclosure
- 2026-08-05Filing title as filed기업설명회(IR)개최(안내공시) original ↗Source: dart_disclosure
- 2026-08-05Filing title as filed결산실적공시예고(안내공시) original ↗Source: dart_disclosure
- 2026-07-23Filing title as filed[기재정정]대규모기업집단현황공시[연1회공시및1/4분기용(대표회사)] 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…