동국제약
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 | 594,193,122,293 | 661,647,492,300 | 730,993,597,323 | 812,166,073,057 | 926,883,701,823 | KRW |
| 영업이익 | 63,219,302,357 | 72,653,921,441 | 66,873,304,070 | 80,419,595,222 | 96,553,506,173 | KRW |
| 당기순이익 | 50,345,220,678 | 52,895,926,998 | 47,175,202,523 | 61,218,952,623 | 66,020,354,863 | KRW |
| 자본총계 | 454,565,901,380 | 501,939,446,880 | 544,694,047,110 | 603,477,008,797 | 663,741,382,118 | KRW |
| 부채총계 | 268,430,884,950 | 237,265,679,685 | 263,361,423,873 | 274,188,701,048 | 299,157,761,879 | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)· in house | 59.05 | 47.27 | 48.35 | 45.43 | 45.07 | % |
| 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
- 23,250
- 80%
- 22,107.54 ~ 24,648.46
- 90%
- 21,692.13 ~ 25,461.60
- 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.
- 2026-10-12Filing title as filed주주명부폐쇄기간또는기준일설정 original ↗Source: dart_disclosure
- 2026-10-12Filing title as filed주주총회소집결의 (임시주주총회) original ↗Source: dart_disclosure
- 2026-08-14Filing title as filed반기보고서 (2026.06) original ↗Source: dart_disclosure
- 2026-05-26Filing title as filed주식등의대량보유상황보고서(일반) original ↗Source: dart_disclosure
- 2026-05-15Filing title as filed분기보고서 (2026.03) original ↗Source: dart_disclosure
- 2026-03-20Filing title as filed정기주주총회결과 original ↗Source: dart_disclosure
- 2026-03-20Filing title as filed독립이사의선임ㆍ해임또는중도퇴임에관한신고 original ↗Source: dart_disclosure
- 2026-03-12Filing title as filed감사보고서제출 original ↗Source: dart_disclosure
- 2026-03-12Filing title as filed사업보고서 (2025.12) original ↗Source: dart_disclosure
- 2026-03-05Filing title as filed주주총회소집공고 original ↗Source: dart_disclosure
- 2026-02-12Filing title as filed주주총회소집결의 original ↗Source: dart_disclosure
- 2026-02-05Filing title as filed현금ㆍ현물배당결정 original ↗Source: dart_disclosure
- 2025-12-12Filing title as filed현금ㆍ현물배당을위한주주명부폐쇄(기준일)결정 original ↗Source: dart_disclosure
- 2025-12-12Filing title as filed주주명부폐쇄기간또는기준일설정 original ↗Source: dart_disclosure
- 2025-12-12Filing title as filed자기주식처분결과보고서 original ↗Source: dart_disclosure
- 2025-12-11Filing title as filed주요사항보고서(자기주식처분결정) original ↗Source: dart_disclosure
- 2025-11-14Filing title as filed분기보고서 (2025.09) original ↗Source: dart_disclosure
- 2025-10-27Filing title as filed주식등의대량보유상황보고서(약식) original ↗Source: dart_disclosure
- 2025-10-17Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 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…