한온시스템
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 | 7,351,423,825,664 | 8,627,727,574,148 | 9,559,328,248,400 | 9,998,723,268,169 | 10,883,728,406,019 | KRW |
| 영업이익 | 325,771,299,303 | 256,590,023,453 | 277,278,601,609 | 95,537,353,794 | 270,371,633,168 | KRW |
| 당기순이익 | 308,514,960,506 | 20,438,044,052 | 50,985,227,771 | -363,255,550,781 | -198,546,222,382 | KRW |
| 자본총계 | 2,343,235,176,737 | 2,236,006,660,154 | 2,371,695,429,062 | 2,853,472,095,503 | 3,767,762,778,930 | KRW |
| 부채총계 | 5,757,074,853,164 | 6,728,917,210,972 | 6,735,917,853,522 | 7,621,513,909,130 | 6,579,267,399,714 | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)· in house | 245.69 | 300.93 | 284.01 | 267.10 | 174.62 | % |
| 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
- 3,805
- 80%
- 3,584.88 ~ 4,010.76
- 90%
- 3,484.58 ~ 4,108.36
- 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.
- 2026-09-04Filing title as filed기업설명회(IR)개최(안내공시) original ↗Source: dart_disclosure
- 2026-08-31Filing title as filed대규모기업집단현황공시[분기별공시(개별회사용)] original ↗Source: dart_disclosure
- 2026-08-20Filing title as filed기업설명회(IR)개최(안내공시) original ↗Source: dart_disclosure
- 2026-08-14Filing title as filed지급수단별ㆍ지급기간별지급금액및분쟁조정기구에관한사항 original ↗Source: dart_disclosure
- 2026-08-13Filing title as filed반기보고서 (2026.06) original ↗Source: dart_disclosure
- 2026-08-12Filing title as filed풍문또는보도에대한해명(미확정) original ↗Source: dart_disclosure
- 2026-08-05Filing title as filed최대주주등소유주식변동신고서 original ↗Source: dart_disclosure
- 2026-07-31Filing title as filed주식소각결정 original ↗Source: dart_disclosure
- 2026-07-31Filing title as filed연결재무제표기준영업(잠정)실적(공정공시) original ↗Source: dart_disclosure
- 2026-07-21Filing title as filed최대주주등소유주식변동신고서 original ↗Source: dart_disclosure
- 2026-07-13Filing title as filed결산실적공시예고(안내공시) original ↗Source: dart_disclosure
- 2026-07-13Filing title as filed기업설명회(IR)개최(안내공시) original ↗Source: dart_disclosure
- 2026-06-30Filing title as filed지속가능경영보고서등관련사항(자율공시) original ↗Source: dart_disclosure
- 2026-06-26Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-05-29Filing title as filed기업지배구조보고서공시 original ↗Source: dart_disclosure
- 2026-05-29Filing title as filed기업설명회(IR)개최(안내공시) original ↗Source: dart_disclosure
- 2026-05-29Filing title as filed대규모기업집단현황공시[연1회공시및1/4분기용(개별회사)] original ↗Source: dart_disclosure
- 2026-05-14Filing title as filed분기보고서 (2026.03) original ↗Source: dart_disclosure
- 2026-05-12Filing title as filed회사합병결정(종속회사의주요경영사항) original ↗Source: dart_disclosure
- 2026-04-30Filing 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…