원익홀딩스
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 844.4bn | KRW 881.0bn | KRW 749.5bn | KRW 645.5bn | KRW 623.0bn | KRW |
| Operating income | KRW 91.7bn | KRW 105.0bn | KRW 45.8bn | KRW 30.6bn | -KRW 418.1mn | KRW |
| Net income | KRW 142.9bn | KRW 128.8bn | -KRW 31.7bn | -KRW 74.5bn | KRW 27.4bn | KRW |
| Total equity | KRW 971.0bn | KRW 1.1tn | KRW 1.0tn | KRW 968.3bn | KRW 999.7bn | KRW |
| Total liabilities | KRW 620.5bn | KRW 494.4bn | KRW 507.4bn | KRW 641.6bn | KRW 668.5bn | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)· in house | 63.90 | 46.08 | 48.88 | 66.26 | 66.87 | % |
| Statement basis | Consolidated | Consolidated | Consolidated | Consolidated | Consolidated |
Show raw values
| Item | 2021 | 2022 | 2023 | 2024 | 2025 | Unit |
|---|---|---|---|---|---|---|
| Revenue | 844,363,923,723 | 881,011,689,232 | 749,527,050,135 | 645,472,610,486 | 622,991,604,240 | KRW |
| Operating income | 91,683,503,842 | 104,998,891,405 | 45,774,773,657 | 30,614,449,862 | -418,124,396 | KRW |
| Net income | 142,889,402,929 | 128,758,921,016 | -31,726,428,624 | -74,531,295,727 | 27,383,644,782 | KRW |
| Total equity | 971,026,927,640 | 1,072,775,024,152 | 1,038,196,232,853 | 968,328,801,980 | 999,715,698,860 | KRW |
| Total liabilities | 620,457,782,510 | 494,371,508,160 | 507,448,061,336 | 641,601,852,997 | 668,479,210,572 | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준) | 63.90 | 46.08 | 48.88 | 66.26 | 66.87 | % |
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
- 25,150
- 80%
- 23,020.95 ~ 27,851.27
- 90%
- 22,260.41 ~ 30,076.86
- 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.
- 2026-09-23Filing title as filed[기재정정]사업보고서 (2025.12) original ↗Source: dart_disclosure
- 2026-09-15Filing title as filed주요사항보고서(자기주식처분결정)(자회사의 주요경영사항) original ↗Source: dart_disclosure
- 2026-09-04Filing title as filed주식등의대량보유상황보고서(일반) original ↗Source: dart_disclosure
- 2026-08-31Filing title as filed특수관계인에대한자금대여 original ↗Source: dart_disclosure
- 2026-08-28Filing title as filed[기재정정]최대주주변경을수반하는주식담보제공계약체결 original ↗Source: dart_disclosure
- 2026-08-28Filing title as filed유상증자결정(종속회사의주요경영사항) original ↗Source: dart_disclosure
- 2026-08-28Filing title as filed주요사항보고서(풋백옵션등계약체결결정) original ↗Source: dart_disclosure
- 2026-08-28Filing title as filed대규모기업집단현황공시[분기별공시(대표회사용)] 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
- 2026-08-07Filing title as filed특수관계인에대한자금대여 original ↗Source: dart_disclosure
- 2026-05-29Filing title as filed대규모기업집단현황공시[연1회(동일인용)] original ↗Source: dart_disclosure
- 2026-05-29Filing title as filed대규모기업집단현황공시[연1회공시및1/4분기용(대표회사)] original ↗Source: dart_disclosure
- 2026-05-15Filing title as filed분기보고서 (2026.03) original ↗Source: dart_disclosure
- 2026-05-11Filing title as filed주식등의대량보유상황보고서(일반) original ↗Source: dart_disclosure
- 2026-04-30Filing title as filed[기재정정]최대주주변경을수반하는주식담보제공계약체결 original ↗Source: dart_disclosure
- 2026-03-27Filing title as filed정기주주총회결과 original ↗Source: dart_disclosure
- 2026-03-27Filing title as filed독립이사의선임ㆍ해임또는중도퇴임에관한신고 original ↗Source: dart_disclosure
- 2026-03-19Filing title as filed감사보고서제출 original ↗Source: dart_disclosure
- 2026-03-19Filing title as filed사업보고서 (2025.12) 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…