본문 바로가기 · Skip to content
Root InsideROOT INSIDENEWS
Stock fact card· KR · 074600 · as of 2026-10-13

원익QnC

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.

← All cards

① Fact table

Values as filed · consolidated / separate basis per year · no interpretation

Financial facts by year (as filed)
Item20212022202320242025Unit
RevenueKRW 624.1bnKRW 783.2bnKRW 805.9bnKRW 891.5bnKRW 943.6bnKRW
Operating incomeKRW 86.8bnKRW 115.1bnKRW 83.0bnKRW 90.6bnKRW 59.6bnKRW
Net incomeKRW 58.8bnKRW 53.8bnKRW 38.1bnKRW 50.8bnKRW 22.5bnKRW
Total equityKRW 307.7bnKRW 375.6bnKRW 407.6bnKRW 463.6bnKRW 487.0bnKRW
Total liabilitiesKRW 443.8bnKRW 804.4bnKRW 866.9bnKRW 965.4bnKRW 975.3bnKRW
부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)· in house144.23214.18212.70208.23200.28%
Statement basisConsolidatedConsolidatedConsolidatedConsolidatedConsolidated
Show raw values
Financial facts by year, raw values as filed (no unit scaling)
Item20212022202320242025Unit
Revenue624,119,007,652783,178,805,875805,948,142,955891,539,336,878943,641,492,868KRW
Operating income86,750,053,571115,127,050,94982,983,414,76090,611,957,85859,610,200,277KRW
Net income58,752,841,69153,835,001,88338,149,287,19550,847,250,31922,497,924,521KRW
Total equity307,702,070,652375,559,790,073407,567,737,436463,608,039,897486,959,383,821KRW
Total liabilities443,810,532,622804,379,444,832866,898,414,395965,379,615,586975,288,095,868KRW
부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)144.23214.18212.70208.23200.28%

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

Why this?

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

Operating margin (%)operating income ÷ revenue × 100
13.92021cons.14.72022cons.10.32023cons.10.22024cons.6.32025cons.
ROE (%)net income ÷ year-end total equity × 100
19.12021cons.14.32022cons.9.42023cons.11.02024cons.4.62025cons.
Debt-to-equity (%)total liabilities ÷ total equity × 100
144.22021cons.214.22022cons.212.72023cons.208.22024cons.200.32025cons.

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)

the long-run ROE you assume
the annual return you require
0 = gone after a year · 1 = lasts forever
filled with the 2025 total equity as filed — editable

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.

Two-trading-day statistical range· target 2026-10-15
Base close 2026-10-13
32,200
80%
30,498.05 ~ 34,206.57
90%
29,902.17 ~ 34,973.88
Ledger row
f8cdff4b…

Source: fsc_stock_price · published 2026-10-14T11:05:08+09:00 · No direction implied

Prospective recordunknownn = 0days missed 0

No day scored yet — no basis for a hit rate.

Why this?
Filing timeline
  1. 2026-10-02
    Filing title as filed주식등의대량보유상황보고서(약식) original ↗
    Source: dart_disclosure
  2. 2026-08-28
    Filing title as filed대규모기업집단현황공시[분기별공시(개별회사용)] original ↗
    Source: dart_disclosure
  3. 2026-08-14
    Filing title as filed반기보고서 (2026.06) original ↗
    Source: dart_disclosure
  4. 2026-08-14
    Filing title as filed지급수단별ㆍ지급기간별지급금액및분쟁조정기구에관한사항 original ↗
    Source: dart_disclosure
  5. 2026-08-12
    Filing title as filed연결재무제표기준영업(잠정)실적(공정공시) original ↗
    Source: dart_disclosure
  6. 2026-07-01
    Filing title as filed주식등의대량보유상황보고서(약식) original ↗
    Source: dart_disclosure
  7. 2026-05-29
    Filing title as filed대규모기업집단현황공시[연1회공시및1/4분기용(개별회사)] original ↗
    Source: dart_disclosure
  8. 2026-05-15
    Filing title as filed분기보고서 (2026.03) original ↗
    Source: dart_disclosure
  9. 2026-05-11
    Filing title as filed연결재무제표기준영업(잠정)실적(공정공시) original ↗
    Source: dart_disclosure
  10. 2026-04-01
    Filing title as filed주식등의대량보유상황보고서(약식) original ↗
    Source: dart_disclosure
  11. 2026-03-31
    Filing title as filed정기주주총회결과 original ↗
    Source: dart_disclosure
  12. 2026-03-23
    Filing title as filed감사보고서제출 original ↗
    Source: dart_disclosure
  13. 2026-03-23
    Filing title as filed사업보고서 (2025.12) original ↗
    Source: dart_disclosure
  14. 2026-03-16
    Filing title as filed의결권대리행사권유참고서류 original ↗
    Source: dart_disclosure
  15. 2026-03-16
    Filing title as filed주주총회소집공고 original ↗
    Source: dart_disclosure
  16. 2026-03-05
    Filing title as filed연결재무제표기준영업(잠정)실적(공정공시) original ↗
    Source: dart_disclosure
  17. 2026-03-05
    Filing title as filed매출액또는손익구조30%(대규모법인은15%)이상변동 original ↗
    Source: dart_disclosure
  18. 2026-03-05
    Filing title as filed주주총회소집결의 original ↗
    Source: dart_disclosure
  19. 2026-03-05
    Filing title as filed수시공시의무관련사항(공정공시) original ↗
    Source: dart_disclosure
  20. 2026-03-05
    Filing title as filed현금ㆍ현물배당결정 original ↗
    Source: dart_disclosure
Why this?
AI accuracy boundary
LayerBadgenNote
rangeunknown080%·90% 범위의 전향 적중 기록(목표일 개장 전 박제 → 종가 공표 뒤 채점)
fair_value제공 안 함0판별력 미확인 — 싣지 않음
direction제공 안 함0판별력 미확인 — 싣지 않음
trade_levels제공 안 함0판별력 미확인 — 싣지 않음
Valuation estimatenot provided—Not published: no demonstrated discriminative power
Direction (up or down)not provided—Not published: no demonstrated discriminative power
Trading levelsnot provided—Not published: no demonstrated discriminative power
Gaps · sources

No gaps recorded.

Why this?

Do not put personal data in the question. It is sent to an external AI processor to compose the answer.0/300

Checking…

Why this?