경동나비엔
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 | 1,102,947,009,588 | 1,160,860,788,602 | 1,204,312,871,752 | 1,353,879,442,184 | 1,502,239,729,157 | KRW |
| 영업이익 | 64,295,519,089 | 59,770,841,498 | 105,910,537,855 | 132,576,050,452 | 143,376,893,533 | KRW |
| 당기순이익 | 80,657,672,817 | 53,582,342,499 | 83,148,711,338 | 124,340,920,975 | 89,698,872,406 | KRW |
| 자본총계 | 450,415,457,107 | 517,704,578,832 | 584,595,249,408 | 695,417,009,624 | 770,495,485,591 | KRW |
| 부채총계 | 483,469,066,212 | 500,314,843,682 | 475,962,722,079 | 663,453,095,174 | 751,671,610,276 | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)· in house | 107.34 | 96.64 | 81.42 | 95.40 | 97.56 | % |
| 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
- 62,800
- 80%
- 61,108.35 ~ 64,752.41
- 90%
- 60,446.50 ~ 65,472.55
- 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
- 2026-08-11Filing title as filed연결재무제표기준영업(잠정)실적(공정공시) original ↗Source: dart_disclosure
- 2026-07-23Filing title as filed[기재정정]신규시설투자등 original ↗Source: dart_disclosure
- 2026-06-25Filing title as filed[기재정정]신규시설투자등 original ↗Source: dart_disclosure
- 2026-06-10Filing title as filed[기재정정]신규시설투자등 original ↗Source: dart_disclosure
- 2026-06-01Filing title as filed기업지배구조보고서공시 original ↗Source: dart_disclosure
- 2026-05-18Filing title as filed[기재정정]분기보고서 (2026.03) original ↗Source: dart_disclosure
- 2026-05-15Filing title as filed분기보고서 (2026.03) original ↗Source: dart_disclosure
- 2026-05-13Filing title as filed연결재무제표기준영업(잠정)실적(공정공시) original ↗Source: dart_disclosure
- 2026-04-08Filing title as filed[기재정정]유형자산취득결정(종속회사의주요경영사항) original ↗Source: dart_disclosure
- 2026-04-08Filing title as filed[기재정정]유상증자결정(종속회사의주요경영사항) original ↗Source: dart_disclosure
- 2026-04-08Filing title as filed[기재정정]유형자산처분결정 original ↗Source: dart_disclosure
- 2026-04-03Filing title as filed[첨부정정]사업보고서 (2025.12) original ↗Source: dart_disclosure
- 2026-04-01Filing title as filed주식등의대량보유상황보고서(약식) original ↗Source: dart_disclosure
- 2026-03-31Filing title as filed[기재정정]유상증자결정(종속회사의주요경영사항) original ↗Source: dart_disclosure
- 2026-03-31Filing title as filed[기재정정]유형자산취득결정(종속회사의주요경영사항) original ↗Source: dart_disclosure
- 2026-03-31Filing title as filed[기재정정]유형자산처분결정 original ↗Source: dart_disclosure
- 2026-03-27Filing title as filed[기재정정]유상증자결정(종속회사의주요경영사항) original ↗Source: dart_disclosure
- 2026-03-26Filing title as filed정기주주총회결과 original ↗Source: dart_disclosure
- 2026-03-26Filing title as filed독립이사의선임ㆍ해임또는중도퇴임에관한신고 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…