HD한국조선해양
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 15.5tn | KRW 17.3tn | KRW 21.3tn | KRW 25.5tn | KRW 29.9tn | KRW |
| Operating income | -KRW 1.4tn | -KRW 355.6bn | KRW 282.3bn | KRW 1.4tn | KRW 3.9tn | KRW |
| Net income | -KRW 929.3bn | -KRW 216.9bn | KRW 221.7bn | KRW 1.2tn | KRW 2.2tn | KRW |
| Total equity | KRW 9.9tn | KRW 9.7tn | KRW 9.9tn | KRW 11.1tn | KRW 13.3tn | KRW |
| Total liabilities | KRW 14.9tn | KRW 17.6tn | KRW 19.9tn | KRW 22.6tn | KRW 22.6tn | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)· in house | 150.96 | 180.87 | 200.66 | 203.28 | 170.36 | % |
| Statement basis | Consolidated | Consolidated | Consolidated | Consolidated | Consolidated |
Show raw values
| Item | 2021 | 2022 | 2023 | 2024 | 2025 | Unit |
|---|---|---|---|---|---|---|
| Revenue | 15,493,381,773,000 | 17,302,020,185,000 | 21,296,205,574,000 | 25,538,577,356,000 | 29,933,215,227,000 | KRW |
| Operating income | -1,384,815,777,000 | -355,560,593,000 | 282,260,719,000 | 1,434,090,492,000 | 3,904,489,578,000 | KRW |
| Net income | -929,318,924,000 | -216,949,612,000 | 221,711,002,000 | 1,172,335,951,000 | 2,168,412,429,000 | KRW |
| Total equity | 9,856,559,082,000 | 9,714,919,162,000 | 9,903,690,500,000 | 11,099,427,059,000 | 13,286,077,746,000 | KRW |
| Total liabilities | 14,879,338,674,000 | 17,571,346,490,000 | 19,872,465,252,000 | 22,563,324,218,000 | 22,633,860,456,000 | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준) | 150.96 | 180.87 | 200.66 | 203.28 | 170.36 | % |
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
- 278,000
- 80%
- 263,959 ~ 294,542.94
- 90%
- 258,926.48 ~ 301,297.22
- 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 filed[기재정정]단일판매ㆍ공급계약체결(자회사의 주요경영사항) original ↗Source: dart_disclosure
- 2026-10-06Filing title as filed[기재정정]단일판매ㆍ공급계약체결(자회사의 주요경영사항) original ↗Source: dart_disclosure
- 2026-09-30Filing title as filed[기재정정]단일판매ㆍ공급계약체결(자회사의 주요경영사항) original ↗Source: dart_disclosure
- 2026-09-17Filing title as filed풍문또는보도에대한해명(미확정) original ↗Source: dart_disclosure
- 2026-09-14Filing title as filed영업(잠정)실적(공정공시) original ↗Source: dart_disclosure
- 2026-09-14Filing title as filed영업(잠정)실적(공정공시)(자회사의 주요경영사항) original ↗Source: dart_disclosure
- 2026-09-10Filing title as filed신규시설투자등(자회사의 주요경영사항) original ↗Source: dart_disclosure
- 2026-09-08Filing title as filed[기재정정]단일판매ㆍ공급계약체결(자회사의 주요경영사항) original ↗Source: dart_disclosure
- 2026-09-04Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-09-03Filing title as filed[기재정정]단일판매ㆍ공급계약체결(자회사의 주요경영사항) original ↗Source: dart_disclosure
- 2026-08-31Filing title as filed중대재해발생(자회사의 주요경영사항) original ↗Source: dart_disclosure
- 2026-08-31Filing title as filed[기재정정]대규모기업집단현황공시[분기별공시(대표회사용)] original ↗Source: dart_disclosure
- 2026-08-27Filing title as filed영업(잠정)실적(공정공시) original ↗Source: dart_disclosure
- 2026-08-27Filing title as filed영업(잠정)실적(공정공시)(자회사의 주요경영사항) original ↗Source: dart_disclosure
- 2026-08-27Filing title as filed대규모기업집단현황공시[분기별공시(대표회사용)] original ↗Source: dart_disclosure
- 2026-08-25Filing title as filed[기재정정]단일판매ㆍ공급계약체결(자회사의 주요경영사항) original ↗Source: dart_disclosure
- 2026-08-24Filing title as filed[기재정정]단일판매ㆍ공급계약체결(자회사의 주요경영사항) original ↗Source: dart_disclosure
- 2026-08-24Filing title as filed단일판매ㆍ공급계약체결(자회사의 주요경영사항) original ↗Source: dart_disclosure
- 2026-08-21Filing title as filed풍문또는보도에대한해명 original ↗Source: dart_disclosure
- 2026-08-20Filing title as filed[첨부정정]지속가능경영보고서등관련사항(자율공시) 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…