코오롱인더
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 | 4,662,050,395,448 | 5,367,473,556,072 | 5,061,157,921,399 | 4,843,003,131,269 | 4,873,399,491,952 | KRW |
| 영업이익 | 252,713,195,422 | 242,496,098,882 | 157,625,474,066 | 158,723,468,850 | 108,896,018,558 | KRW |
| 당기순이익 | 189,156,494,457 | 179,825,662,929 | 42,755,375,144 | 98,606,106,934 | 38,285,727,516 | KRW |
| 자본총계 | 2,437,015,203,155 | 2,609,701,734,261 | 2,801,455,360,403 | 3,645,874,111,195 | 3,927,572,301,339 | KRW |
| 부채총계 | 3,050,719,238,156 | 3,270,361,413,054 | 3,073,061,698,076 | 3,475,049,512,534 | 3,617,516,915,345 | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)· in house | 125.18 | 125.32 | 109.70 | 95.31 | 92.11 | % |
| 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
- 52,200
- 80%
- 49,304.71 ~ 55,131.14
- 90%
- 48,466.55 ~ 56,503.79
- 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 filed조회공시요구(풍문또는보도)에대한답변(미확정) original ↗Source: dart_disclosure
- 2026-10-06Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-10-02Filing title as filed주식등의대량보유상황보고서(약식) original ↗Source: dart_disclosure
- 2026-10-01Filing title as filed주식등의대량보유상황보고서(일반) original ↗Source: dart_disclosure
- 2026-09-17Filing title as filed주요사항보고서(자본으로인정되는채무증권발행결정) original ↗Source: dart_disclosure
- 2026-09-07Filing title as filed주식등의대량보유상황보고서(일반) original ↗Source: dart_disclosure
- 2026-08-31Filing title as filed최대주주등소유주식변동신고서 original ↗Source: dart_disclosure
- 2026-08-31Filing title as filed주식등의대량보유상황보고서(일반) original ↗Source: dart_disclosure
- 2026-08-26Filing title as filed대규모기업집단현황공시[분기별공시(개별회사용)] original ↗Source: dart_disclosure
- 2026-08-14Filing title as filed반기보고서 (2026.06) original ↗Source: dart_disclosure
- 2026-08-07Filing title as filed연결재무제표기준영업(잠정)실적(공정공시) original ↗Source: dart_disclosure
- 2026-08-07Filing title as filed지급수단별ㆍ지급기간별지급금액및분쟁조정기구에관한사항 original ↗Source: dart_disclosure
- 2026-08-06Filing title as filed현금ㆍ현물배당결정 original ↗Source: dart_disclosure
- 2026-08-06Filing title as filed현금ㆍ현물배당을위한주주명부폐쇄(기준일)결정 original ↗Source: dart_disclosure
- 2026-08-06Filing title as filed[기재정정]기업가치제고계획(자율공시) original ↗Source: dart_disclosure
- 2026-08-06Filing title as filed[기재정정]수시공시의무관련사항(공정공시) original ↗Source: dart_disclosure
- 2026-08-03Filing title as filed주식등의대량보유상황보고서(약식) original ↗Source: dart_disclosure
- 2026-07-23Filing title as filed기업설명회(IR)개최(안내공시) original ↗Source: dart_disclosure
- 2026-07-23Filing title as filed기업설명회(IR)개최(안내공시) original ↗Source: dart_disclosure
- 2026-07-23Filing title as filed결산실적공시예고(안내공시) 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…