삼성물산
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 34.5tn | KRW 43.2tn | KRW 41.9tn | KRW 42.1tn | KRW 40.7tn | KRW |
| Operating income | KRW 1.2tn | KRW 2.5tn | KRW 2.9tn | KRW 3.0tn | KRW 3.3tn | KRW |
| Net income | KRW 1.6tn | KRW 2.0tn | KRW 2.2tn | KRW 2.2tn | KRW 2.4tn | KRW |
| Total equity | KRW 30.2tn | KRW 26.7tn | KRW 34.2tn | KRW 31.1tn | KRW 49.9tn | KRW |
| Total liabilities | KRW 22.1tn | KRW 27.0tn | KRW 26.2tn | KRW 24.7tn | KRW 29.0tn | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)· in house | 73.14 | 101.26 | 76.61 | 79.60 | 58.17 | % |
| Statement basis | Consolidated | Consolidated | Consolidated | Consolidated | Consolidated |
Show raw values
| Item | 2021 | 2022 | 2023 | 2024 | 2025 | Unit |
|---|---|---|---|---|---|---|
| Revenue | 34,455,181,882,704 | 43,161,653,399,535 | 41,895,681,215,734 | 42,103,238,027,336 | 40,742,240,967,149 | KRW |
| Operating income | 1,195,982,736,408 | 2,528,524,413,589 | 2,870,173,816,853 | 2,983,396,694,918 | 3,292,747,495,925 | KRW |
| Net income | 1,635,045,565,167 | 2,044,080,219,090 | 2,218,290,399,862 | 2,230,258,255,124 | 2,439,114,193,252 | KRW |
| Total equity | 30,205,326,728,328 | 26,680,665,182,467 | 34,238,109,878,473 | 31,068,664,773,795 | 49,911,892,454,122 | KRW |
| Total liabilities | 22,093,183,631,512 | 27,017,371,086,433 | 26,229,919,730,957 | 24,731,886,937,019 | 29,035,796,293,982 | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준) | 73.14 | 101.26 | 76.61 | 79.60 | 58.17 | % |
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
- 300,000
- 80%
- 285,105.44 ~ 321,349.33
- 90%
- 279,633.86 ~ 329,955.05
- 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.
- 2026-10-01Filing title as filed[기재정정]유상증자결정(종속회사의주요경영사항) original ↗Source: dart_disclosure
- 2026-09-28Filing title as filed최대주주등소유주식변동신고서 original ↗Source: dart_disclosure
- 2026-09-21Filing title as filed투자판단관련주요경영사항 original ↗Source: dart_disclosure
- 2026-09-18Filing title as filed[기재정정]단일판매ㆍ공급계약체결 original ↗Source: dart_disclosure
- 2026-09-18Filing title as filed기업설명회(IR)개최(안내공시) original ↗Source: dart_disclosure
- 2026-09-09Filing title as filed기업설명회(IR)개최(안내공시) original ↗Source: dart_disclosure
- 2026-09-04Filing title as filed기업설명회(IR)개최(안내공시) original ↗Source: dart_disclosure
- 2026-08-31Filing title as filed단일판매ㆍ공급계약체결 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 filed[기재정정]타법인주식및출자증권취득결정(종속회사의주요경영사항) original ↗Source: dart_disclosure
- 2026-08-28Filing title as filed유상증자결정(종속회사의주요경영사항) original ↗Source: dart_disclosure
- 2026-08-24Filing title as filed최대주주등소유주식변동신고서 original ↗Source: dart_disclosure
- 2026-08-21Filing 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 filed지급수단별ㆍ지급기간별지급금액및분쟁조정기구에관한사항 original ↗Source: dart_disclosure
- 2026-08-14Filing title as filed반기보고서 (2026.06) original ↗Source: dart_disclosure
- 2026-08-10Filing title as filed기업설명회(IR)개최(안내공시) original ↗Source: dart_disclosure
- 2026-08-07Filing title as filed[기재정정]단일판매ㆍ공급계약체결 original ↗Source: dart_disclosure
- 2026-07-29Filing 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…