포스코인터내셔널
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 33.9tn | KRW 38.0tn | KRW 33.1tn | KRW 32.3tn | KRW 32.4tn | KRW |
| Operating income | KRW 585.4bn | KRW 902.5bn | KRW 1.2tn | KRW 1.1tn | KRW 1.2tn | KRW |
| Net income | KRW 360.8bn | KRW 589.7bn | KRW 673.9bn | KRW 514.6bn | KRW 614.1bn | KRW |
| Total equity | KRW 3.5tn | KRW 4.0tn | KRW 6.1tn | KRW 6.5tn | KRW 6.7tn | KRW |
| Total liabilities | KRW 7.3tn | KRW 8.1tn | KRW 10.0tn | KRW 10.0tn | KRW 10.9tn | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)· in house | 208.20 | 203.83 | 163.73 | 152.60 | 163.08 | % |
| Statement basis | Consolidated | Consolidated | Consolidated | Consolidated | Consolidated |
Show raw values
| Item | 2021 | 2022 | 2023 | 2024 | 2025 | Unit |
|---|---|---|---|---|---|---|
| Revenue | 33,948,864,785,000 | 37,989,588,330,000 | 33,132,821,374,000 | 32,340,793,124,000 | 32,373,603,908,000 | KRW |
| Operating income | 585,385,807,000 | 902,507,009,000 | 1,163,112,035,000 | 1,116,921,237,000 | 1,165,316,105,000 | KRW |
| Net income | 360,789,119,000 | 589,749,886,000 | 673,885,685,000 | 514,555,065,000 | 614,085,020,000 | KRW |
| Total equity | 3,486,401,390,000 | 3,982,863,469,000 | 6,103,258,315,000 | 6,544,550,750,000 | 6,708,434,041,000 | KRW |
| Total liabilities | 7,258,594,219,000 | 8,118,209,853,000 | 9,992,986,028,000 | 9,986,863,050,000 | 10,940,355,413,000 | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준) | 208.20 | 203.83 | 163.73 | 152.60 | 163.08 | % |
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
- 56,600
- 80%
- 53,946.12 ~ 59,543.34
- 90%
- 53,215.79 ~ 60,652.47
- 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 filed[기재정정]타인에대한채무보증결정 original ↗Source: dart_disclosure
- 2026-09-14Filing title as filed기업설명회(IR)개최(안내공시) original ↗Source: dart_disclosure
- 2026-09-14Filing title as filed금전대여결정 original ↗Source: dart_disclosure
- 2026-09-14Filing title as filed타인에대한채무보증결정 original ↗Source: dart_disclosure
- 2026-09-14Filing title as filed유상증자결정(종속회사의주요경영사항) original ↗Source: dart_disclosure
- 2026-09-14Filing title as filed타법인주식및출자증권취득결정 original ↗Source: dart_disclosure
- 2026-09-08Filing title as filed최대주주등소유주식변동신고서 original ↗Source: dart_disclosure
- 2026-09-07Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-09-07Filing title as filed주식등의대량보유상황보고서(일반) original ↗Source: dart_disclosure
- 2026-09-03Filing title as filed기업설명회(IR)개최(안내공시) original ↗Source: dart_disclosure
- 2026-08-27Filing title as filed대규모기업집단현황공시[분기별공시(개별회사용)] original ↗Source: dart_disclosure
- 2026-08-21Filing title as filed자원개발진행사항공시(자율공시) original ↗Source: dart_disclosure
- 2026-08-14Filing title as filed반기보고서 (2026.06) original ↗Source: dart_disclosure
- 2026-08-14Filing title as filed주식등의대량보유상황보고서(일반) original ↗Source: dart_disclosure
- 2026-08-07Filing title as filed임원ㆍ주요주주특정증권등거래계획보고서 original ↗Source: dart_disclosure
- 2026-08-07Filing title as filed지급수단별ㆍ지급기간별지급금액및분쟁조정기구에관한사항 original ↗Source: dart_disclosure
- 2026-07-31Filing title as filed현금ㆍ현물배당을위한주주명부폐쇄(기준일)결정 original ↗Source: dart_disclosure
- 2026-07-31Filing title as filed현금ㆍ현물배당결정 original ↗Source: dart_disclosure
- 2026-07-30Filing title as filed연결재무제표기준영업(잠정)실적(공정공시) original ↗Source: dart_disclosure
- 2026-07-24Filing title as filed기업설명회(IR)개최(안내공시) 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…