SK디스커버리
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 | 6,614,328,160,700 | 8,717,115,148,765 | 8,939,216,850,779 | 9,039,602,889,123 | 10,164,013,989,611 | KRW |
| 영업이익 | 74,366,472,698 | 362,228,951,564 | 256,702,034,546 | 172,557,836,004 | 361,353,559,282 | KRW |
| 당기순이익 | 212,899,093,756 | 427,432,392,634 | 191,034,756,926 | 25,194,409,573 | 129,346,876,663 | KRW |
| 자본총계 | 2,413,291,144,819 | 2,819,005,163,711 | 2,941,515,820,429 | 2,815,755,322,487 | 2,907,925,661,951 | KRW |
| 부채총계 | 3,812,564,886,737 | 5,826,776,624,464 | 6,181,138,047,283 | 8,624,337,888,533 | 9,448,413,351,329 | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)· in house | 157.98 | 206.70 | 210.13 | 306.29 | 324.92 | % |
| 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
- 69,300
- 80%
- 65,632.60 ~ 73,669.57
- 90%
- 64,227.25 ~ 75,352.19
- 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 filed주요사항보고서(자기주식취득신탁계약체결결정)(자회사의 주요경영사항) original ↗Source: dart_disclosure
- 2026-09-18Filing title as filed[기재정정]신규시설투자등(자회사의 주요경영사항) original ↗Source: dart_disclosure
- 2026-09-11Filing title as filed지속가능경영보고서등관련사항(자율공시) original ↗Source: dart_disclosure
- 2026-09-11Filing title as filed[기재정정]단일판매ㆍ공급계약체결(자회사의 주요경영사항) original ↗Source: dart_disclosure
- 2026-09-07Filing title as filed임시주주총회결과 original ↗Source: dart_disclosure
- 2026-09-07Filing title as filed신탁계약해지결과보고서 original ↗Source: dart_disclosure
- 2026-09-07Filing title as filed주요사항보고서(자기주식취득신탁계약해지결정) original ↗Source: dart_disclosure
- 2026-09-07Filing title as filed독립이사의선임ㆍ해임또는중도퇴임에관한신고 original ↗Source: dart_disclosure
- 2026-08-28Filing title as filed[기재정정]단일판매ㆍ공급계약체결(자회사의 주요경영사항) original ↗Source: dart_disclosure
- 2026-08-28Filing title as filed대규모기업집단현황공시[분기별공시(개별회사용)] original ↗Source: dart_disclosure
- 2026-08-27Filing title as filed[첨부정정]주요사항보고서(회사합병결정)(자회사의 주요경영사항) original ↗Source: dart_disclosure
- 2026-08-26Filing title as filed투자판단관련주요경영사항(자회사의 주요경영사항) original ↗Source: dart_disclosure
- 2026-08-26Filing title as filed주요사항보고서(회사합병결정)(자회사의 주요경영사항) original ↗Source: dart_disclosure
- 2026-08-21Filing title as filed의결권대리행사권유참고서류 original ↗Source: dart_disclosure
- 2026-08-21Filing title as filed주주총회소집공고 original ↗Source: dart_disclosure
- 2026-08-19Filing title as filed주식등의대량보유상황보고서(일반) original ↗Source: dart_disclosure
- 2026-08-13Filing title as filed반기보고서 (2026.06) original ↗Source: dart_disclosure
- 2026-08-13Filing title as filed지급수단별ㆍ지급기간별지급금액및분쟁조정기구에관한사항 original ↗Source: dart_disclosure
- 2026-08-12Filing title as filed[기재정정]현금ㆍ현물배당결정(자회사의 주요경영사항) original ↗Source: dart_disclosure
- 2026-08-11Filing title as filed지주회사의자회사탈퇴 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…