코웨이
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 3.7tn | KRW 3.9tn | KRW 4.0tn | KRW 4.3tn | KRW 5.0tn | KRW |
| Operating income | KRW 640.2bn | KRW 677.4bn | KRW 731.3bn | KRW 795.4bn | KRW 878.7bn | KRW |
| Net income | KRW 465.7bn | KRW 458.2bn | KRW 471.3bn | KRW 565.6bn | KRW 617.7bn | KRW |
| Total equity | KRW 1.9tn | KRW 2.3tn | KRW 2.6tn | KRW 3.2tn | KRW 3.6tn | KRW |
| Total liabilities | KRW 1.9tn | KRW 2.1tn | KRW 2.2tn | KRW 2.6tn | KRW 3.4tn | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)· in house | 99.49 | 88.73 | 83.84 | 80.21 | 93.71 | % |
| Statement basis | Consolidated | Consolidated | Consolidated | Consolidated | Consolidated |
Show raw values
| Item | 2021 | 2022 | 2023 | 2024 | 2025 | Unit |
|---|---|---|---|---|---|---|
| Revenue | 3,664,259,556,788 | 3,856,132,895,084 | 3,966,519,721,923 | 4,310,141,694,596 | 4,963,566,073,111 | KRW |
| Operating income | 640,219,263,049 | 677,378,551,681 | 731,255,078,054 | 795,373,861,343 | 878,651,769,382 | KRW |
| Net income | 465,657,885,359 | 458,174,984,699 | 471,301,137,426 | 565,600,031,105 | 617,724,967,901 | KRW |
| Total equity | 1,905,902,246,325 | 2,313,812,649,389 | 2,639,888,749,610 | 3,198,397,576,980 | 3,613,727,511,069 | KRW |
| Total liabilities | 1,896,190,300,581 | 2,053,106,158,533 | 2,213,210,951,932 | 2,565,445,323,713 | 3,386,394,640,587 | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준) | 99.49 | 88.73 | 83.84 | 80.21 | 93.71 | % |
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
- 101,200
- 80%
- 98,106.07 ~ 105,292.74
- 90%
- 96,775.60 ~ 106,725.26
- 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.
- 2026-10-12Filing title as filed임원ㆍ주요주주특정증권등거래계획보고서 original ↗Source: dart_disclosure
- 2026-09-18Filing title as filed기업설명회(IR)개최(안내공시) original ↗Source: dart_disclosure
- 2026-09-10Filing title as filed증권발행실적보고서 original ↗Source: dart_disclosure
- 2026-09-10Filing title as filed투자설명서 original ↗Source: dart_disclosure
- 2026-09-09Filing title as filed[발행조건확정]증권신고서(채무증권) original ↗Source: dart_disclosure
- 2026-09-09Filing title as filed[기재정정]증권신고서(채무증권) original ↗Source: dart_disclosure
- 2026-09-08Filing title as filed최대주주등소유주식변동신고서 original ↗Source: dart_disclosure
- 2026-09-08Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-09-04Filing title as filed기업설명회(IR)개최(안내공시) original ↗Source: dart_disclosure
- 2026-09-04Filing title as filed주식등의대량보유상황보고서(일반) original ↗Source: dart_disclosure
- 2026-09-04Filing title as filed[발행조건확정]증권신고서(채무증권) original ↗Source: dart_disclosure
- 2026-09-04Filing title as filed[기재정정]증권신고서(채무증권) original ↗Source: dart_disclosure
- 2026-09-02Filing title as filed최대주주등소유주식변동신고서 original ↗Source: dart_disclosure
- 2026-09-02Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-08-31Filing title as filed증권신고서(채무증권) original ↗Source: dart_disclosure
- 2026-08-28Filing title as filed대규모기업집단현황공시[분기별공시(개별회사용)] original ↗Source: dart_disclosure
- 2026-08-26Filing title as filed최대주주등소유주식변동신고서 original ↗Source: dart_disclosure
- 2026-08-26Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-08-21Filing title as filed기업설명회(IR)개최(안내공시) original ↗Source: dart_disclosure
- 2026-08-19Filing title as filed최대주주등소유주식변동신고서 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…