삼성중공업
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 6.6tn | KRW 5.9tn | KRW 8.0tn | KRW 9.9tn | KRW 10.7tn | KRW |
| Operating income | -KRW 1.3tn | -KRW 854.4bn | KRW 233.3bn | KRW 502.7bn | KRW 862.2bn | KRW |
| Net income | -KRW 1.4tn | -KRW 619.4bn | -KRW 148.3bn | KRW 63.9bn | KRW 545.5bn | KRW |
| Total equity | KRW 4.1tn | KRW 3.6tn | KRW 3.4tn | KRW 3.8tn | KRW 4.1tn | KRW |
| Total liabilities | KRW 8.0tn | KRW 10.9tn | KRW 12.2tn | KRW 13.4tn | KRW 10.9tn | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)· in house | 195.60 | 303.79 | 354.26 | 354.32 | 261.60 | % |
| Statement basis | Consolidated | Consolidated | Consolidated | Consolidated | Consolidated |
Show raw values
| Item | 2021 | 2022 | 2023 | 2024 | 2025 | Unit |
|---|---|---|---|---|---|---|
| Revenue | 6,622,001,487,326 | 5,944,667,452,285 | 8,009,429,912,108 | 9,903,077,919,464 | 10,650,010,702,818 | KRW |
| Operating income | -1,311,956,174,022 | -854,420,950,816 | 233,344,768,042 | 502,698,683,088 | 862,210,880,029 | KRW |
| Net income | -1,445,068,399,141 | -619,438,307,027 | -148,272,721,730 | 63,876,253,559 | 545,539,601,781 | KRW |
| Total equity | 4,111,043,956,300 | 3,594,491,079,409 | 3,439,345,000,314 | 3,794,592,947,059 | 4,148,939,309,647 | KRW |
| Total liabilities | 8,041,328,855,444 | 10,919,760,587,958 | 12,184,181,554,327 | 13,445,186,022,785 | 10,853,831,158,873 | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준) | 195.60 | 303.79 | 354.26 | 354.32 | 261.60 | % |
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
- 18,360
- 80%
- 17,544.11 ~ 19,387.53
- 90%
- 17,243.90 ~ 19,897.27
- 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.
- 2026-10-06Filing title as filed최대주주등소유주식변동신고서 original ↗Source: dart_disclosure
- 2026-10-02Filing title as filed단일판매ㆍ공급계약체결 original ↗Source: dart_disclosure
- 2026-09-30Filing title as filed단일판매ㆍ공급계약체결 original ↗Source: dart_disclosure
- 2026-09-14Filing title as filed단일판매ㆍ공급계약체결 original ↗Source: dart_disclosure
- 2026-09-11Filing title as filed[기재정정]단일판매ㆍ공급계약체결 original ↗Source: dart_disclosure
- 2026-09-10Filing title as filed최대주주등소유주식변동신고서 original ↗Source: dart_disclosure
- 2026-08-31Filing title as filed[기재정정]단일판매ㆍ공급계약체결 original ↗Source: dart_disclosure
- 2026-08-31Filing title as filed단일판매ㆍ공급계약체결 original ↗Source: dart_disclosure
- 2026-08-31Filing title as filed대규모기업집단현황공시[분기별공시(개별회사용)] original ↗Source: dart_disclosure
- 2026-08-28Filing title as filed기타경영사항(자율공시) 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
- 2026-08-14Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-08-05Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-08-04Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-08-03Filing title as filed최대주주등소유주식변동신고서 original ↗Source: dart_disclosure
- 2026-08-03Filing title as filed단일판매ㆍ공급계약체결 original ↗Source: dart_disclosure
- 2026-07-31Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-07-30Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-07-28Filing title as filed[기재정정]단일판매ㆍ공급계약체결 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…