이마트
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 24.9tn | KRW 29.3tn | KRW 29.5tn | KRW 29.0tn | KRW 29.0tn | KRW |
| Operating income | KRW 316.8bn | KRW 135.7bn | -KRW 46.9bn | KRW 47.1bn | KRW 322.5bn | KRW |
| Net income | KRW 1.6tn | KRW 1.0tn | -KRW 89.1bn | -KRW 590.0bn | KRW 136.2bn | KRW |
| Total equity | KRW 10.3tn | KRW 11.2tn | KRW 11.5tn | KRW 10.4tn | KRW 11.0tn | KRW |
| Total liabilities | KRW 18.8tn | KRW 19.7tn | KRW 19.6tn | KRW 20.7tn | KRW 19.8tn | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)· in house | 183.65 | 175.94 | 171.21 | 199.67 | 180.08 | % |
| Statement basis | Consolidated | Consolidated | Consolidated | Consolidated | Consolidated |
Show raw values
| Item | 2021 | 2022 | 2023 | 2024 | 2025 | Unit |
|---|---|---|---|---|---|---|
| Revenue | 24,932,680,935,679 | 29,332,413,845,888 | 29,472,247,894,459 | 29,020,896,860,848 | 28,970,388,263,858 | KRW |
| Operating income | 316,790,902,379 | 135,651,681,895 | -46,935,431,343 | 47,098,144,142 | 322,541,170,250 | KRW |
| Net income | 1,570,745,461,376 | 1,029,282,329,467 | -89,092,675,616 | -590,019,504,443 | 136,191,668,992 | KRW |
| Total equity | 10,259,527,869,710 | 11,207,533,212,600 | 11,453,432,517,307 | 10,390,572,925,028 | 10,999,057,243,294 | KRW |
| Total liabilities | 18,841,829,087,123 | 19,718,359,591,026 | 19,609,634,816,186 | 20,746,562,841,227 | 19,806,707,040,792 | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준) | 183.65 | 175.94 | 171.21 | 199.67 | 180.08 | % |
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
- 72,500
- 80%
- 70,757.64 ~ 74,450.09
- 90%
- 70,116.28 ~ 75,412.31
- 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.
- 2026-10-13Filing title as filed영업(잠정)실적(공정공시) original ↗Source: dart_disclosure
- 2026-10-06Filing title as filed타법인주식및출자증권취득결정(종속회사의주요경영사항) original ↗Source: dart_disclosure
- 2026-09-22Filing title as filed[기재정정]감자결정(종속회사의주요경영사항) original ↗Source: dart_disclosure
- 2026-09-10Filing title as filed영업(잠정)실적(공정공시) original ↗Source: dart_disclosure
- 2026-08-31Filing title as filed대규모기업집단현황공시[분기별공시(개별회사용)] original ↗Source: dart_disclosure
- 2026-08-28Filing title as filed감자결정(종속회사의주요경영사항) original ↗Source: dart_disclosure
- 2026-08-14Filing title as filed반기보고서 (2026.06) original ↗Source: dart_disclosure
- 2026-08-14Filing title as filed지급수단별ㆍ지급기간별지급금액및분쟁조정기구에관한사항 original ↗Source: dart_disclosure
- 2026-08-13Filing title as filed기업설명회(IR)개최(안내공시) original ↗Source: dart_disclosure
- 2026-08-13Filing title as filed영업(잠정)실적(공정공시) original ↗Source: dart_disclosure
- 2026-08-13Filing title as filed연결재무제표기준영업(잠정)실적(공정공시) original ↗Source: dart_disclosure
- 2026-08-06Filing title as filed결산실적공시예고(안내공시) original ↗Source: dart_disclosure
- 2026-07-23Filing title as filed자기주식처분결과보고서 original ↗Source: dart_disclosure
- 2026-07-23Filing title as filed증권발행실적보고서(합병등) original ↗Source: dart_disclosure
- 2026-07-16Filing title as filed[기재정정]주요사항보고서(주식교환ㆍ이전결정) original ↗Source: dart_disclosure
- 2026-07-16Filing title as filed[기재정정]주요사항보고서(자기주식처분결정) original ↗Source: dart_disclosure
- 2026-07-13Filing title as filed횡령ㆍ배임사실확인 original ↗Source: dart_disclosure
- 2026-07-09Filing title as filed영업(잠정)실적(공정공시) original ↗Source: dart_disclosure
- 2026-06-30Filing title as filed지속가능경영보고서등관련사항(자율공시) original ↗Source: dart_disclosure
- 2026-06-15Filing title as filed기업설명회(IR)개최(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…