녹십자
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 | 1,537,825,750,251 | 1,711,312,739,533 | 1,626,643,815,820 | 1,679,891,941,477 | 1,991,279,093,821 | KRW |
| 영업이익 | 73,661,620,779 | 81,263,665,843 | 34,436,169,536 | 32,107,347,889 | 69,149,857,151 | KRW |
| 당기순이익 | 123,211,805,902 | 65,453,133,859 | -26,631,783,148 | -26,280,215,151 | -4,673,833,010 | KRW |
| 자본총계 | 1,274,770,513,682 | 1,328,122,429,373 | 1,300,236,293,699 | 1,252,644,924,139 | 1,217,477,204,977 | KRW |
| 부채총계 | 962,387,714,561 | 958,895,150,180 | 1,103,450,608,000 | 1,262,860,145,974 | 1,576,822,440,732 | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)· in house | 75.49 | 72.20 | 84.87 | 100.82 | 129.52 | % |
| 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
- 127,400
- 80%
- 123,008.65 ~ 132,190.05
- 90%
- 121,769.69 ~ 134,392.63
- 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.
- 2026-08-14Filing title as filed반기보고서 (2026.06) original ↗Source: dart_disclosure
- 2026-08-07Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-07-31Filing title as filed공정거래자율준수프로그램운영현황(안내공시) original ↗Source: dart_disclosure
- 2026-07-31Filing title as filed연결재무제표기준영업(잠정)실적(공정공시) original ↗Source: dart_disclosure
- 2026-07-16Filing title as filed신규시설투자등 original ↗Source: dart_disclosure
- 2026-07-10Filing title as filed[기재정정]주요사항보고서(타법인주식및출자증권양도결정) original ↗Source: dart_disclosure
- 2026-07-09Filing title as filed[기재정정]주요사항보고서(타법인주식및출자증권양도결정) original ↗Source: dart_disclosure
- 2026-07-01Filing title as filed최대주주등소유주식변동신고서 original ↗Source: dart_disclosure
- 2026-07-01Filing title as filed주식등의대량보유상황보고서(약식) original ↗Source: dart_disclosure
- 2026-06-22Filing title as filed최대주주등소유주식변동신고서 original ↗Source: dart_disclosure
- 2026-06-22Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-06-01Filing title as filed기업지배구조보고서공시 original ↗Source: dart_disclosure
- 2026-05-27Filing title as filed주요사항보고서(타법인주식및출자증권양도결정) original ↗Source: dart_disclosure
- 2026-05-15Filing title as filed분기보고서 (2026.03) original ↗Source: dart_disclosure
- 2026-05-11Filing title as filed최대주주등소유주식변동신고서 original ↗Source: dart_disclosure
- 2026-05-08Filing title as filed연결재무제표기준영업(잠정)실적(공정공시) original ↗Source: dart_disclosure
- 2026-05-06Filing title as filed투자판단관련주요경영사항 original ↗Source: dart_disclosure
- 2026-03-31Filing title as filed타법인주식및출자증권처분결정 original ↗Source: dart_disclosure
- 2026-03-31Filing title as filed[기재정정]정기주주총회결과 original ↗Source: dart_disclosure
- 2026-03-27Filing title as filed최대주주등소유주식변동신고서 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…