KT&G
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 | 5,228,351,596,536 | 5,851,406,367,817 | 5,862,608,000,000 | 5,908,792,000,000 | 6,579,707,000,000 | KRW |
| 영업이익 | 1,338,383,479,632 | 1,267,649,967,727 | 1,167,336,000,000 | 1,188,814,000,000 | 1,343,666,000,000 | KRW |
| 당기순이익 | 977,258,704,832 | 1,015,784,832,173 | 902,662,000,000 | 1,165,727,000,000 | 1,090,072,000,000 | KRW |
| 자본총계 | 9,158,786,200,927 | 9,315,644,398,676 | 9,174,405,000,000 | 9,239,171,000,000 | 9,279,560,000,000 | KRW |
| 부채총계 | 2,428,409,041,148 | 2,943,135,752,405 | 3,477,517,000,000 | 4,566,772,000,000 | 4,852,958,000,000 | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)· in house | 26.51 | 31.59 | 37.90 | 49.43 | 52.30 | % |
| 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
- 181,400
- 80%
- 178,126.09 ~ 185,607.82
- 90%
- 176,840.56 ~ 187,049.26
- 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.
- 2026-09-22Filing title as filed주식소각결정 original ↗Source: dart_disclosure
- 2026-09-22Filing title as filed주요사항보고서(자기주식취득결정) original ↗Source: dart_disclosure
- 2026-09-18Filing title as filed소송등의판결ㆍ결정(자율공시:일정금액미만의청구) original ↗Source: dart_disclosure
- 2026-09-07Filing title as filed주식등의대량보유상황보고서(약식) original ↗Source: dart_disclosure
- 2026-08-27Filing 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
- 2026-08-06Filing title as filed현금ㆍ현물배당결정 original ↗Source: dart_disclosure
- 2026-08-06Filing title as filed현금ㆍ현물배당을위한주주명부폐쇄(기준일)결정 original ↗Source: dart_disclosure
- 2026-08-06Filing title as filed연결재무제표기준영업(잠정)실적(공정공시) original ↗Source: dart_disclosure
- 2026-08-05Filing title as filed주식등의대량보유상황보고서(일반) original ↗Source: dart_disclosure
- 2026-07-23Filing title as filed기업설명회(IR)개최(안내공시) original ↗Source: dart_disclosure
- 2026-07-03Filing title as filed주식등의대량보유상황보고서(약식) original ↗Source: dart_disclosure
- 2026-06-29Filing title as filed지속가능경영보고서등관련사항(자율공시) original ↗Source: dart_disclosure
- 2026-06-10Filing title as filed주식등의대량보유상황보고서(약식) original ↗Source: dart_disclosure
- 2026-06-09Filing title as filed주식등의대량보유상황보고서(약식) original ↗Source: dart_disclosure
- 2026-06-04Filing title as filed주식등의대량보유상황보고서(약식) original ↗Source: dart_disclosure
- 2026-05-29Filing title as filed기업지배구조보고서공시 original ↗Source: dart_disclosure
- 2026-05-29Filing title as filed대규모기업집단현황공시[연1회(동일인용)] original ↗Source: dart_disclosure
- 2026-05-29Filing title as filed[기재정정]대규모기업집단현황공시[연1회공시및1/4분기용(대표회사)] 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…