본문 바로가기 · Skip to content
Root InsideROOT INSIDENEWS
Stock fact card· KR · 096770 · as of 2026-10-13

SK이노베이션

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 46.8tnKRW 78.1tnKRW 77.3tnKRW 74.7tnKRW 80.3tnKRW
Operating incomeKRW 1.8tnKRW 3.9tnKRW 1.9tnKRW 315.5bnKRW 448.7bnKRW
Net incomeKRW 304.6bnKRW 1.9tnKRW 256.3bn-KRW 2.3tn-KRW 3.3tnKRW
Total equityKRW 17.3tnKRW 19.7tnKRW 22.2tnKRW 24.6tnKRW 21.8tnKRW
Total liabilitiesKRW 29.9tnKRW 44.0tnKRW 50.8tnKRW 70.9tnKRW 69.2tnKRW
부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)· in house172.74223.78228.87287.65317.62%
Statement basisConsolidatedConsolidatedConsolidatedConsolidatedConsolidated
Show raw values
Financial facts by year, raw values as filed (no unit scaling)
Item20212022202320242025Unit
Revenue46,842,929,105,00078,056,939,448,00077,288,485,864,00074,716,970,174,00080,296,054,243,000KRW
Operating income1,754,170,704,0003,917,340,789,0001,903,886,320,000315,488,338,000448,683,859,000KRW
Net income304,589,651,0001,895,179,127,000256,250,365,000-2,259,957,140,000-3,347,850,026,000KRW
Total equity17,323,353,290,00019,651,626,210,00022,202,714,489,00024,641,444,950,00021,792,075,772,000KRW
Total liabilities29,924,245,706,00043,976,612,895,00050,815,545,738,00070,881,188,555,00069,216,985,650,000KRW
부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)172.74223.78228.87287.65317.62%

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
3.72021cons.5.02022cons.2.52023cons.0.42024cons.0.62025cons.
ROE (%)net income ÷ year-end total equity × 100
1.82021cons.9.62022cons.1.22023cons.-9.22024cons.-15.42025cons.
Debt-to-equity (%)total liabilities ÷ total equity × 100
172.72021cons.223.82022cons.228.92023cons.287.72024cons.317.62025cons.

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
156,800
80%
144,491.04 ~ 170,608.93
90%
140,403.01 ~ 176,452.23
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. 2026-10-12
    Filing title as filed[기재정정]단일판매ㆍ공급계약체결(자회사의 주요경영사항) original ↗
    Source: dart_disclosure
  2. 2026-10-02
    Filing title as filed주식등의대량보유상황보고서(약식) original ↗
    Source: dart_disclosure
  3. 2026-09-29
    Filing title as filed금전대여결정(자회사의 주요경영사항) original ↗
    Source: dart_disclosure
  4. 2026-09-29
    Filing title as filed금전대여결정(자회사의 주요경영사항) original ↗
    Source: dart_disclosure
  5. 2026-09-29
    Filing title as filed채무인수결정(자회사의 주요경영사항) original ↗
    Source: dart_disclosure
  6. 2026-09-28
    Filing title as filed단일판매ㆍ공급계약체결(자회사의 주요경영사항) original ↗
    Source: dart_disclosure
  7. 2026-09-10
    Filing title as filed동일인등출자계열회사와의상품ㆍ용역거래 original ↗
    Source: dart_disclosure
  8. 2026-09-09
    Filing title as filed기업설명회(IR)개최(안내공시) original ↗
    Source: dart_disclosure
  9. 2026-09-09
    Filing title as filed[기재정정]기업설명회(IR)개최(안내공시) original ↗
    Source: dart_disclosure
  10. 2026-09-04
    Filing title as filed정정신고서제출요구( 2026.08.26. 제출 증권신고서(합병) ) original ↗
    Source: dart_disclosure
  11. 2026-09-02
    Filing title as filed기타안내사항(안내공시) original ↗
    Source: dart_disclosure
  12. 2026-08-27
    Filing title as filed대규모기업집단현황공시[분기별공시(개별회사용)] original ↗
    Source: dart_disclosure
  13. 2026-08-26
    Filing title as filed지주회사의자회사탈퇴 original ↗
    Source: dart_disclosure
  14. 2026-08-26
    Filing title as filed장래사업ㆍ경영계획(공정공시) original ↗
    Source: dart_disclosure
  15. 2026-08-26
    Filing title as filed[기재정정]주요사항보고서(회사합병결정) original ↗
    Source: dart_disclosure
  16. 2026-08-26
    Filing title as filed[정정제출요구]증권신고서(합병) original ↗
    Source: dart_disclosure
  17. 2026-08-25
    Filing title as filed기업설명회(IR)개최(안내공시) original ↗
    Source: dart_disclosure
  18. 2026-08-25
    Filing title as filed기업설명회(IR)개최(안내공시) original ↗
    Source: dart_disclosure
  19. 2026-08-25
    Filing title as filed주주명부폐쇄기간또는기준일설정 original ↗
    Source: dart_disclosure
  20. 2026-08-25
    Filing title as filed주요사항보고서(회사합병결정) 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?