현대위아
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 7.5tn | KRW 8.2tn | KRW 8.6tn | KRW 8.2tn | KRW 8.5tn | KRW |
| Operating income | KRW 102.7bn | KRW 212.1bn | KRW 229.2bn | KRW 218.8bn | KRW 204.4bn | KRW |
| Net income | KRW 62.3bn | KRW 65.4bn | KRW 91.5bn | KRW 120.4bn | KRW 99.0bn | KRW |
| Total equity | KRW 3.2tn | KRW 3.3tn | KRW 3.4tn | KRW 3.6tn | KRW 3.6tn | KRW |
| Total liabilities | KRW 4.1tn | KRW 3.8tn | KRW 3.1tn | KRW 3.0tn | KRW 3.0tn | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)· in house | 124.75 | 114.88 | 90.20 | 84.77 | 81.97 | % |
| Statement basis | Consolidated | Consolidated | Consolidated | Consolidated | Consolidated |
Show raw values
| Item | 2021 | 2022 | 2023 | 2024 | 2025 | Unit |
|---|---|---|---|---|---|---|
| Revenue | 7,527,739,000,000 | 8,207,614,000,000 | 8,590,316,000,000 | 8,180,886,000,000 | 8,481,561,000,000 | KRW |
| Operating income | 102,725,000,000 | 212,115,000,000 | 229,216,000,000 | 218,810,000,000 | 204,413,000,000 | KRW |
| Net income | 62,320,000,000 | 65,416,000,000 | 91,461,000,000 | 120,435,000,000 | 99,017,000,000 | KRW |
| Total equity | 3,249,998,000,000 | 3,319,072,000,000 | 3,391,637,000,000 | 3,597,615,000,000 | 3,610,648,000,000 | KRW |
| Total liabilities | 4,054,243,000,000 | 3,812,800,000,000 | 3,059,151,000,000 | 3,049,692,000,000 | 2,959,678,000,000 | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준) | 124.75 | 114.88 | 90.20 | 84.77 | 81.97 | % |
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
- 48,700
- 80%
- 46,935.54 ~ 50,586.90
- 90%
- 46,383.91 ~ 51,242.99
- 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.
- 2026-10-02Filing title as filed주식등의대량보유상황보고서(약식) original ↗Source: dart_disclosure
- 2026-08-28Filing title as filed대규모기업집단현황공시[분기별공시(개별회사용)] original ↗Source: dart_disclosure
- 2026-08-14Filing title as filed풍문또는보도에대한해명(미확정) 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
- 2026-07-24Filing title as filed공정거래자율준수프로그램운영현황(안내공시) original ↗Source: dart_disclosure
- 2026-07-24Filing title as filed연결재무제표기준영업(잠정)실적(공정공시) original ↗Source: dart_disclosure
- 2026-07-24Filing title as filed약관에의한금융거래시계열금융회사의거래상대방의공시 original ↗Source: dart_disclosure
- 2026-07-20Filing title as filed기업설명회(IR)개최(안내공시) original ↗Source: dart_disclosure
- 2026-07-20Filing title as filed기업설명회(IR)개최(안내공시) 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
- 2026-06-30Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-05-29Filing title as filed기업지배구조보고서공시 original ↗Source: dart_disclosure
- 2026-05-29Filing title as filed대규모기업집단현황공시[연1회공시및1/4분기용(개별회사)] original ↗Source: dart_disclosure
- 2026-05-15Filing title as filed풍문또는보도에대한해명(미확정) original ↗Source: dart_disclosure
- 2026-05-14Filing title as filed분기보고서 (2026.03) original ↗Source: dart_disclosure
- 2026-04-27Filing title as filed약관에의한금융거래시계열금융회사의거래상대방의공시 original ↗Source: dart_disclosure
- 2026-04-24Filing title as filed연결재무제표기준영업(잠정)실적(공정공시) original ↗Source: dart_disclosure
- 2026-04-20Filing title as filed기업설명회(IR)개최(안내공시) 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…