삼성SDI
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 13.6tn | KRW 20.1tn | KRW 22.7tn | KRW 16.6tn | KRW 13.3tn | KRW |
| Operating income | KRW 1.1tn | KRW 1.8tn | KRW 1.6tn | KRW 363.3bn | -KRW 1.7tn | KRW |
| Net income | KRW 1.2tn | KRW 2.0tn | KRW 2.0tn | KRW 599.3bn | -KRW 649.5bn | KRW |
| Total equity | KRW 14.7tn | KRW 16.5tn | KRW 18.5tn | KRW 19.8tn | KRW 21.4tn | KRW |
| Total liabilities | KRW 10.6tn | KRW 13.0tn | KRW 14.1tn | KRW 19.0tn | KRW 18.7tn | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)· in house | 72.34 | 79.10 | 76.34 | 96.28 | 87.14 | % |
| Statement basis | Consolidated | Consolidated | Consolidated | Consolidated | Consolidated |
Show raw values
| Item | 2021 | 2022 | 2023 | 2024 | 2025 | Unit |
|---|---|---|---|---|---|---|
| Revenue | 13,553,220,248,796 | 20,124,069,515,854 | 22,708,300,498,633 | 16,592,248,884,388 | 13,266,730,679,499 | KRW |
| Operating income | 1,067,575,600,497 | 1,808,013,013,202 | 1,633,368,964,768 | 363,304,463,263 | -1,722,360,788,760 | KRW |
| Net income | 1,169,801,394,611 | 1,952,148,535,524 | 2,009,207,126,300 | 599,289,842,809 | -649,468,657,555 | KRW |
| Total equity | 14,704,264,131,372 | 16,485,723,513,578 | 18,511,373,378,175 | 19,766,394,890,484 | 21,442,873,795,141 | KRW |
| Total liabilities | 10,636,493,682,081 | 13,040,023,014,999 | 14,131,610,215,445 | 19,030,107,423,830 | 18,685,225,421,089 | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준) | 72.34 | 79.10 | 76.34 | 96.28 | 87.14 | % |
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
- 560,000
- 80%
- 527,466.20 ~ 594,571.16
- 90%
- 519,628.24 ~ 606,576.31
- 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.
- 2026-10-12Filing title as filed기업설명회(IR)개최(안내공시) original ↗Source: dart_disclosure
- 2026-10-08Filing title as filed최대주주등소유주식변동신고서 original ↗Source: dart_disclosure
- 2026-09-21Filing title as filed특수관계인에대한출자 original ↗Source: dart_disclosure
- 2026-09-09Filing title as filed금전대여결정 original ↗Source: dart_disclosure
- 2026-09-08Filing title as filed최대주주등소유주식변동신고서 original ↗Source: dart_disclosure
- 2026-09-04Filing title as filed타인에대한담보제공결정 original ↗Source: dart_disclosure
- 2026-09-04Filing title as filed타인에대한채무보증결정 original ↗Source: dart_disclosure
- 2026-08-31Filing title as filed대규모기업집단현황공시[분기별공시(개별회사용)] original ↗Source: dart_disclosure
- 2026-08-26Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-08-21Filing title as filed특수관계인에대한주식의처분 original ↗Source: dart_disclosure
- 2026-08-21Filing title as filed[첨부추가]주요사항보고서(타법인주식및출자증권양도결정) original ↗Source: dart_disclosure
- 2026-08-14Filing title as filed반기보고서 (2026.06) original ↗Source: dart_disclosure
- 2026-08-14Filing title as filed지급수단별ㆍ지급기간별지급금액및분쟁조정기구에관한사항 original ↗Source: dart_disclosure
- 2026-08-11Filing title as filed투자판단관련주요경영사항 original ↗Source: dart_disclosure
- 2026-08-11Filing title as filed최대주주등소유주식변동신고서 original ↗Source: dart_disclosure
- 2026-07-30Filing title as filed연결재무제표기준영업(잠정)실적(공정공시) original ↗Source: dart_disclosure
- 2026-07-24Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-07-22Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-07-14Filing title as filed기업설명회(IR)개최(안내공시) original ↗Source: dart_disclosure
- 2026-07-09Filing 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…