본문 바로가기 · Skip to content
Root InsideROOT INSIDENEWS
Stock fact card· KR · 086520 · as of 2026-10-13

에코프로

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 1.5tnKRW 5.6tnKRW 7.3tnKRW 3.1tnKRW 3.4tnKRW
Operating incomeKRW 86.5bnKRW 613.2bnKRW 298.2bn-KRW 293.0bnKRW 213.8bnKRW
Net incomeKRW 278.9bnKRW 220.6bnKRW 51.0bn-KRW 206.0bn-KRW 149.8bnKRW
Total equityKRW 1.1tnKRW 1.3tnKRW 1.7tnKRW 1.6tnKRW 2.0tnKRW
Total liabilitiesKRW 1.7tnKRW 2.8tnKRW 4.1tnKRW 4.3tnKRW 5.3tnKRW
부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)· in house148.91215.94243.72267.83269.20%
Statement basisConsolidatedConsolidatedConsolidatedConsolidatedConsolidated
Show raw values
Financial facts by year, raw values as filed (no unit scaling)
Item20212022202320242025Unit
Revenue1,504,112,975,4305,639,741,327,3187,260,200,345,7223,127,853,158,1293,413,021,590,101KRW
Operating income86,470,031,942613,226,487,106298,172,334,242-293,038,698,088213,763,514,884KRW
Net income278,946,294,640220,591,650,31151,016,615,538-205,950,752,375-149,774,483,776KRW
Total equity1,144,079,855,6161,307,784,427,0911,670,268,881,9301,605,443,011,6681,965,569,266,450KRW
Total liabilities1,703,659,206,4132,824,001,949,3354,070,843,048,2714,299,802,389,2655,291,398,401,591KRW
부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)148.91215.94243.72267.83269.20%

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

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
5.72021cons.10.92022cons.4.12023cons.-9.42024cons.6.32025cons.
ROE (%)net income ÷ year-end total equity × 100
24.42021cons.16.92022cons.3.12023cons.-12.82024cons.-7.62025cons.
Debt-to-equity (%)total liabilities ÷ total equity × 100
148.92021cons.215.92022cons.243.72023cons.267.82024cons.269.22025cons.

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
85,200
80%
79,256.89 ~ 91,199.63
90%
77,200.81 ~ 93,814.85
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. 2026-10-13
    Filing title as filed[기재정정]타법인주식및출자증권취득결정 original ↗
    Source: dart_disclosure
  2. 2026-10-13
    Filing title as filed[기재정정]유상증자결정(종속회사의주요경영사항) original ↗
    Source: dart_disclosure
  3. 2026-10-13
    Filing title as filed기업설명회(IR)개최 original ↗
    Source: dart_disclosure
  4. 2026-10-13
    Filing title as filed결산실적공시예고 original ↗
    Source: dart_disclosure
  5. 2026-10-07
    Filing title as filed주식등의대량보유상황보고서(일반) original ↗
    Source: dart_disclosure
  6. 2026-10-01
    Filing title as filed수시공시의무관련사항(공정공시) original ↗
    Source: dart_disclosure
  7. 2026-09-28
    Filing title as filed주요사항보고서(자본으로인정되는채무증권발행결정) original ↗
    Source: dart_disclosure
  8. 2026-09-28
    Filing title as filed주식등의대량보유상황보고서(일반) original ↗
    Source: dart_disclosure
  9. 2026-09-23
    Filing title as filed[기재정정]타법인주식및출자증권취득결정 original ↗
    Source: dart_disclosure
  10. 2026-09-17
    Filing title as filed[기재정정]반기보고서 (2026.06) original ↗
    Source: dart_disclosure
  11. 2026-09-08
    Filing title as filed주식등의대량보유상황보고서(일반) original ↗
    Source: dart_disclosure
  12. 2026-09-02
    Filing title as filed[기재정정]유상증자결정(종속회사의주요경영사항) original ↗
    Source: dart_disclosure
  13. 2026-09-02
    Filing title as filed주식등의대량보유상황보고서(일반) original ↗
    Source: dart_disclosure
  14. 2026-08-27
    Filing title as filed특수관계인에대한자금대여 original ↗
    Source: dart_disclosure
  15. 2026-08-27
    Filing title as filed대규모기업집단현황공시[분기별공시(대표회사용)] original ↗
    Source: dart_disclosure
  16. 2026-08-21
    Filing title as filed주식등의대량보유상황보고서(일반) original ↗
    Source: dart_disclosure
  17. 2026-08-14
    Filing title as filed반기보고서 (2026.06) original ↗
    Source: dart_disclosure
  18. 2026-08-13
    Filing title as filed지급수단별ㆍ지급기간별지급금액및분쟁조정기구에관한사항 original ↗
    Source: dart_disclosure
  19. 2026-08-13
    Filing title as filed주식등의대량보유상황보고서(일반) original ↗
    Source: dart_disclosure
  20. 2026-08-07
    Filing title as filed주식등의대량보유상황보고서(일반) 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?