한국콜마
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 1.6tn | KRW 1.9tn | KRW 2.2tn | KRW 2.5tn | KRW 2.7tn | KRW |
| Operating income | KRW 84.3bn | KRW 73.3bn | KRW 136.1bn | KRW 193.9bn | KRW 239.6bn | KRW |
| Net income | KRW 35.8bn | -KRW 22.0bn | KRW 5.2bn | KRW 90.1bn | KRW 125.1bn | KRW |
| Total equity | KRW 683.6bn | KRW 664.1bn | KRW 648.6bn | KRW 792.6bn | KRW 910.4bn | KRW |
| Total liabilities | KRW 1.2tn | KRW 1.5tn | KRW 1.6tn | KRW 1.6tn | KRW 1.8tn | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)· in house | 182.34 | 220.43 | 245.26 | 204.50 | 196.67 | % |
| Statement basis | Consolidated | Consolidated | Consolidated | Consolidated | Consolidated |
Show raw values
| Item | 2021 | 2022 | 2023 | 2024 | 2025 | Unit |
|---|---|---|---|---|---|---|
| Revenue | 1,586,332,710,248 | 1,865,731,523,035 | 2,155,675,927,422 | 2,452,063,980,463 | 2,722,419,169,325 | KRW |
| Operating income | 84,267,552,991 | 73,280,441,382 | 136,143,339,992 | 193,850,424,348 | 239,594,740,448 | KRW |
| Net income | 35,811,330,538 | -21,981,308,645 | 5,191,815,106 | 90,074,028,307 | 125,078,561,970 | KRW |
| Total equity | 683,605,729,651 | 664,096,497,576 | 648,622,116,668 | 792,634,831,327 | 910,357,247,405 | KRW |
| Total liabilities | 1,246,477,583,481 | 1,463,836,379,752 | 1,590,839,241,152 | 1,620,961,053,261 | 1,790,419,097,924 | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준) | 182.34 | 220.43 | 245.26 | 204.50 | 196.67 | % |
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
- 123,100
- 80%
- 116,201.16 ~ 132,844.29
- 90%
- 113,439.53 ~ 136,980.85
- 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.
- 2026-10-14Filing title as filed기업설명회(IR)개최(안내공시) original ↗Source: dart_disclosure
- 2026-10-06Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-10-02Filing title as filed기업설명회(IR)개최(안내공시) original ↗Source: dart_disclosure
- 2026-10-01Filing title as filed타인에대한채무보증결정 original ↗Source: dart_disclosure
- 2026-10-01Filing title as filed특수관계인에대한영업양도 original ↗Source: dart_disclosure
- 2026-09-30Filing title as filed풍문또는보도에대한해명(미확정) original ↗Source: dart_disclosure
- 2026-09-30Filing title as filed기업설명회(IR)개최(안내공시) original ↗Source: dart_disclosure
- 2026-09-15Filing title as filed기업설명회(IR)개최(안내공시) original ↗Source: dart_disclosure
- 2026-09-10Filing title as filed기업설명회(IR)개최(안내공시) original ↗Source: dart_disclosure
- 2026-09-09Filing title as filed기업설명회(IR)개최(안내공시) original ↗Source: dart_disclosure
- 2026-09-08Filing title as filed기업설명회(IR)개최(안내공시) original ↗Source: dart_disclosure
- 2026-09-07Filing title as filed기업설명회(IR)개최(안내공시) original ↗Source: dart_disclosure
- 2026-09-01Filing title as filed기업설명회(IR)개최(안내공시) original ↗Source: dart_disclosure
- 2026-08-28Filing title as filed최대주주등소유주식변동신고서 original ↗Source: dart_disclosure
- 2026-08-28Filing title as filed대규모기업집단현황공시[분기별공시(개별회사용)] original ↗Source: dart_disclosure
- 2026-08-26Filing title as filed기업설명회(IR)개최(안내공시) original ↗Source: dart_disclosure
- 2026-08-25Filing title as filed최대주주등소유주식변동신고서 original ↗Source: dart_disclosure
- 2026-08-25Filing title as filed기업설명회(IR)개최(안내공시) original ↗Source: dart_disclosure
- 2026-08-25Filing title as filed주식등의대량보유상황보고서(일반) original ↗Source: dart_disclosure
- 2026-08-25Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 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…