영원무역
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 2.8tn | KRW 3.9tn | KRW 3.6tn | KRW 3.5tn | KRW 4.1tn | KRW |
| Operating income | KRW 442.5bn | KRW 823.0bn | KRW 637.1bn | KRW 315.6bn | KRW 514.4bn | KRW |
| Net income | KRW 298.1bn | KRW 674.5bn | KRW 516.0bn | KRW 427.1bn | KRW 492.3bn | KRW |
| Total equity | KRW 2.2tn | KRW 2.8tn | KRW 3.2tn | KRW 3.7tn | KRW 4.1tn | KRW |
| Total liabilities | KRW 1.1tn | KRW 1.4tn | KRW 1.7tn | KRW 1.5tn | KRW 1.6tn | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)· in house | 50.18 | 49.72 | 52.64 | 40.53 | 39.38 | % |
| Statement basis | Consolidated | Consolidated | Consolidated | Consolidated | Consolidated |
Show raw values
| Item | 2021 | 2022 | 2023 | 2024 | 2025 | Unit |
|---|---|---|---|---|---|---|
| Revenue | 2,792,518,463,435 | 3,910,960,903,824 | 3,604,377,025,404 | 3,517,837,283,293 | 4,063,584,122,639 | KRW |
| Operating income | 442,515,129,012 | 823,027,257,046 | 637,146,368,834 | 315,580,583,310 | 514,438,778,298 | KRW |
| Net income | 298,066,738,097 | 674,518,794,578 | 515,959,247,534 | 427,050,356,020 | 492,268,483,607 | KRW |
| Total equity | 2,218,947,055,642 | 2,814,524,326,075 | 3,246,664,286,850 | 3,686,692,649,307 | 4,092,315,540,912 | KRW |
| Total liabilities | 1,113,408,478,688 | 1,399,319,640,332 | 1,709,153,120,150 | 1,494,069,817,610 | 1,611,461,917,606 | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준) | 50.18 | 49.72 | 52.64 | 40.53 | 39.38 | % |
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
- 73,500
- 80%
- 70,712.11 ~ 76,553.78
- 90%
- 69,755.77 ~ 77,973.86
- 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.
- 2026-10-06Filing title as filed주요사항보고서(자기주식취득신탁계약체결결정) original ↗Source: dart_disclosure
- 2026-10-06Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-08-14Filing title as filed반기보고서 (2026.06) original ↗Source: dart_disclosure
- 2026-08-11Filing title as filed[기재정정]수시공시의무관련사항(공정공시) original ↗Source: dart_disclosure
- 2026-08-11Filing title as filed기업가치제고계획(자율공시) (2025년 이행현황) original ↗Source: dart_disclosure
- 2026-08-11Filing title as filed현금ㆍ현물배당을위한주주명부폐쇄(기준일)결정 original ↗Source: dart_disclosure
- 2026-08-11Filing title as filed현금ㆍ현물배당결정 original ↗Source: dart_disclosure
- 2026-07-31Filing title as filed기업가치제고계획예고(안내공시) original ↗Source: dart_disclosure
- 2026-07-02Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-06-30Filing title as filed지속가능경영보고서등관련사항(자율공시) original ↗Source: dart_disclosure
- 2026-06-09Filing title as filed타인에대한채무보증결정 original ↗Source: dart_disclosure
- 2026-06-01Filing title as filed기업지배구조보고서공시 original ↗Source: dart_disclosure
- 2026-05-14Filing title as filed분기보고서 (2026.03) original ↗Source: dart_disclosure
- 2026-04-02Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-03-27Filing title as filed정기주주총회결과 original ↗Source: dart_disclosure
- 2026-03-27Filing title as filed독립이사의선임ㆍ해임또는중도퇴임에관한신고 original ↗Source: dart_disclosure
- 2026-03-19Filing title as filed사업보고서 (2025.12) original ↗Source: dart_disclosure
- 2026-03-18Filing title as filed감사보고서제출 original ↗Source: dart_disclosure
- 2026-03-12Filing title as filed주주총회집중일개최사유신고 original ↗Source: dart_disclosure
- 2026-03-12Filing title as filed의결권대리행사권유참고서류 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…