셀트리온제약
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 398.7bn | KRW 386.0bn | basis unknown | basis unknown | KRW 536.4bn | KRW |
| Operating income | KRW 47.8bn | KRW 38.2bn | basis unknown | basis unknown | KRW 56.1bn | KRW |
| Net income | KRW 34.6bn | KRW 26.0bn | basis unknown | basis unknown | KRW 38.8bn | KRW |
| Total equity | KRW 332.0bn | KRW 356.8bn | basis unknown | basis unknown | KRW 436.0bn | KRW |
| Total liabilities | KRW 305.9bn | KRW 242.9bn | basis unknown | basis unknown | KRW 323.5bn | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)· in house | 92.15 | 68.09 | basis unknown | basis unknown | 74.20 | % |
| Statement basis | Consolidated | Consolidated | Unknown | Unknown | Separate |
Show raw values
| Item | 2021 | 2022 | 2023 | 2024 | 2025 | Unit |
|---|---|---|---|---|---|---|
| Revenue | 398,738,209,298 | 386,039,612,595 | — | — | 536,400,308,882 | KRW |
| Operating income | 47,797,892,085 | 38,169,582,298 | — | — | 56,091,784,420 | KRW |
| Net income | 34,578,715,489 | 25,959,948,294 | — | — | 38,751,698,960 | KRW |
| Total equity | 331,968,798,908 | 356,786,547,007 | — | — | 435,963,146,742 | KRW |
| Total liabilities | 305,915,566,512 | 242,938,002,116 | — | — | 323,477,395,208 | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준) | 92.15 | 68.09 | — | — | 74.20 | % |
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
- 37,550
- 80%
- 36,352.55 ~ 38,966.01
- 90%
- 35,811.69 ~ 39,460.02
- 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.
- 2026-08-27Filing title as filed대규모기업집단현황공시[분기별공시(개별회사용)] 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
- 2026-08-04Filing title as filed영업(잠정)실적(공정공시) original ↗Source: dart_disclosure
- 2026-07-02Filing title as filed장래사업ㆍ경영계획(공정공시) original ↗Source: dart_disclosure
- 2026-06-01Filing title as filed대규모기업집단현황공시[연1회공시및1/4분기용(개별회사)] original ↗Source: dart_disclosure
- 2026-05-15Filing title as filed분기보고서 (2026.03) original ↗Source: dart_disclosure
- 2026-05-06Filing title as filed영업(잠정)실적(공정공시) original ↗Source: dart_disclosure
- 2026-04-10Filing title as filed주식등의대량보유상황보고서(일반) original ↗Source: dart_disclosure
- 2026-04-10Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-04-03Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-04-03Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-04-03Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-04-03Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-04-03Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-04-03Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-04-03Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-03-24Filing title as filed[기재정정]정기주주총회결과 original ↗Source: dart_disclosure
- 2026-03-24Filing title as filed주식매수선택권부여에관한신고 original ↗Source: dart_disclosure
- 2026-03-24Filing title as filed독립이사의선임ㆍ해임또는중도퇴임에관한신고 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 |
- 재무 — 2023 재무 기준(연결·별도) 미상 — 그 해 값 싣지 않음
- 재무 — 2024 재무 기준(연결·별도) 미상 — 그 해 값 싣지 않음
Why this?
Checking…