삼성E&A
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 10.1tn | KRW 10.6tn | KRW 10.0tn | KRW 9.0tn | KRW |
| Operating income | KRW 503.3bn | KRW 702.9bn | KRW 993.1bn | KRW 971.6bn | KRW 792.1bn | KRW |
| Net income | KRW 372.4bn | KRW 664.9bn | KRW 753.8bn | KRW 756.9bn | KRW 617.5bn | KRW |
| Total equity | KRW 2.0tn | KRW 2.7tn | KRW 3.5tn | KRW 4.2tn | KRW 4.7tn | KRW |
| Total liabilities | KRW 4.1tn | KRW 5.3tn | KRW 4.5tn | KRW 6.1tn | KRW 5.6tn | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)· in house | 204.67 | 195.74 | 129.65 | 144.56 | 117.99 | % |
| Statement basis | Consolidated | Consolidated | Consolidated | Consolidated | Consolidated |
Show raw values
| Item | 2021 | 2022 | 2023 | 2024 | 2025 | Unit |
|---|---|---|---|---|---|---|
| Revenue | 7,486,696,121,177 | 10,054,344,625,186 | 10,624,917,993,595 | 9,966,551,344,477 | 9,028,769,083,650 | KRW |
| Operating income | 503,288,807,347 | 702,942,994,188 | 993,128,866,188 | 971,611,686,017 | 792,078,846,892 | KRW |
| Net income | 372,366,098,361 | 664,929,108,691 | 753,818,478,393 | 756,929,334,156 | 617,480,998,604 | KRW |
| Total equity | 2,002,307,719,510 | 2,693,176,802,429 | 3,473,253,746,048 | 4,231,791,398,254 | 4,740,713,498,360 | KRW |
| Total liabilities | 4,098,204,678,539 | 5,271,682,815,759 | 4,503,060,317,148 | 6,117,596,009,939 | 5,593,370,097,294 | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준) | 204.67 | 195.74 | 129.65 | 144.56 | 117.99 | % |
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
- 45,350
- 80%
- 43,329.04 ~ 47,584.30
- 90%
- 42,656.11 ~ 48,648.79
- 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
- 2026-10-01Filing title as filed최대주주등소유주식변동신고서 original ↗Source: dart_disclosure
- 2026-09-30Filing title as filed[기재정정]단일판매ㆍ공급계약체결 original ↗Source: dart_disclosure
- 2026-09-30Filing title as filed[기재정정]단일판매ㆍ공급계약체결 original ↗Source: dart_disclosure
- 2026-09-21Filing title as filed기업설명회(IR)개최(안내공시) original ↗Source: dart_disclosure
- 2026-09-21Filing title as filed[기재정정]단일판매ㆍ공급계약체결 original ↗Source: dart_disclosure
- 2026-09-11Filing title as filed단일판매ㆍ공급계약체결 original ↗Source: dart_disclosure
- 2026-09-08Filing title as filed기업설명회(IR)개최(안내공시) original ↗Source: dart_disclosure
- 2026-09-07Filing title as filed[첨부정정]지속가능경영보고서등관련사항(자율공시) original ↗Source: dart_disclosure
- 2026-09-01Filing title as filed최대주주등소유주식변동신고서 original ↗Source: dart_disclosure
- 2026-08-31Filing title as filed[기재정정]단일판매ㆍ공급계약체결 original ↗Source: dart_disclosure
- 2026-08-31Filing title as filed대규모기업집단현황공시[분기별공시(개별회사용)] original ↗Source: dart_disclosure
- 2026-08-28Filing title as filed기업설명회(IR)개최(안내공시) original ↗Source: dart_disclosure
- 2026-08-19Filing title as filed[기재정정]단일판매ㆍ공급계약체결 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
- 2026-08-13Filing title as filed[기재정정]단일판매ㆍ공급계약체결 original ↗Source: dart_disclosure
- 2026-08-07Filing title as filed기업설명회(IR)개최(안내공시) original ↗Source: dart_disclosure
- 2026-08-03Filing title as filed최대주주등소유주식변동신고서 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…