한샘
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 | 2,231,220,949,302 | 2,000,906,065,724 | 1,966,947,033,819 | 1,908,390,760,197 | 1,744,538,347,428 | KRW |
| 영업이익 | 69,264,260,432 | -21,690,245,389 | 1,946,608,852 | 31,229,315,756 | 18,491,334,862 | KRW |
| 당기순이익 | 57,218,186,850 | -71,320,632,594 | -62,155,231,507 | 151,137,006,442 | 46,281,084,361 | KRW |
| 자본총계 | 621,263,220,193 | 445,427,945,270 | 342,770,354,219 | 350,663,939,878 | 399,759,358,345 | KRW |
| 부채총계 | 624,662,475,163 | 654,251,595,301 | 708,747,064,571 | 716,587,845,787 | 593,197,506,608 | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)· in house | 100.55 | 146.88 | 206.77 | 204.35 | 148.39 | % |
| 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
- 40,650
- 80%
- 39,428.85 ~ 41,762.53
- 90%
- 39,009.43 ~ 42,209.25
- 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.
- 2026-10-01Filing title as filed주식등의대량보유상황보고서(일반) original ↗Source: dart_disclosure
- 2026-09-10Filing title as filed최대주주등소유주식변동신고서 original ↗Source: dart_disclosure
- 2026-09-10Filing title as filed신탁계약에의한취득상황보고서 original ↗Source: dart_disclosure
- 2026-09-10Filing title as filed주식등의대량보유상황보고서(일반) original ↗Source: dart_disclosure
- 2026-08-24Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-08-13Filing title as filed반기보고서 (2026.06) original ↗Source: dart_disclosure
- 2026-08-10Filing title as filed연결재무제표기준영업(잠정)실적(공정공시) original ↗Source: dart_disclosure
- 2026-08-03Filing title as filed합병등종료보고서(합병) original ↗Source: dart_disclosure
- 2026-07-14Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-07-13Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-07-01Filing title as filed현금ㆍ현물배당결정 original ↗Source: dart_disclosure
- 2026-07-01Filing title as filed주식등의대량보유상황보고서(약식) original ↗Source: dart_disclosure
- 2026-06-30Filing title as filed지속가능경영보고서등관련사항(자율공시) original ↗Source: dart_disclosure
- 2026-06-09Filing title as filed현금ㆍ현물배당을위한주주명부폐쇄(기준일)결정 original ↗Source: dart_disclosure
- 2026-06-09Filing title as filed수시공시의무관련사항(공정공시) original ↗Source: dart_disclosure
- 2026-06-09Filing title as filed주요사항보고서(자기주식취득신탁계약체결결정) original ↗Source: dart_disclosure
- 2026-05-28Filing title as filed기업지배구조보고서공시 original ↗Source: dart_disclosure
- 2026-05-21Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-05-14Filing title as filed분기보고서 (2026.03) original ↗Source: dart_disclosure
- 2026-05-11Filing title as filed연결재무제표기준영업(잠정)실적(공정공시) 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…