한진칼
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 | 395,278,013,105 | 200,336,082,220 | 275,726,817,725 | 292,157,342,000 | 298,362,106,000 | KRW |
| 영업이익 | -195,175,723,509 | 14,487,192,387 | 42,843,084,229 | 49,192,742,000 | -7,523,512,000 | KRW |
| 당기순이익 | 17,233,604,197 | 683,804,487,526 | 385,139,191,390 | 496,999,178,000 | 155,013,035,000 | KRW |
| 자본총계 | 1,600,066,126,317 | 2,465,956,160,110 | 2,743,664,386,252 | 3,191,221,630,000 | 3,342,274,997,000 | KRW |
| 부채총계 | 1,930,524,163,632 | 1,339,020,434,490 | 931,046,374,471 | 893,997,036,000 | 716,530,610,000 | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)· in house | 120.65 | 54.30 | 33.93 | 28.01 | 21.44 | % |
| 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
- 130,400
- 80%
- 125,393.28 ~ 136,397.67
- 90%
- 123,310.69 ~ 138,512.10
- 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.
- 2026-09-29Filing title as filed[기재정정]타법인주식및출자증권취득결정(자회사의 주요경영사항) original ↗Source: dart_disclosure
- 2026-08-28Filing title as filed[기재정정]타법인주식및출자증권취득결정(자회사의 주요경영사항) original ↗Source: dart_disclosure
- 2026-08-28Filing title as filed대규모기업집단현황공시[분기별공시(대표회사용)] original ↗Source: dart_disclosure
- 2026-08-21Filing title as filed기타경영사항(자율공시) original ↗Source: dart_disclosure
- 2026-08-14Filing title as filed반기보고서 (2026.06) original ↗Source: dart_disclosure
- 2026-08-13Filing title as filed주식소각결정 original ↗Source: dart_disclosure
- 2026-08-13Filing title as filed지속가능경영보고서등관련사항(자율공시) original ↗Source: dart_disclosure
- 2026-08-13Filing title as filed지급수단별ㆍ지급기간별지급금액및분쟁조정기구에관한사항 original ↗Source: dart_disclosure
- 2026-08-12Filing title as filed주식소각결정(자회사의 주요경영사항) original ↗Source: dart_disclosure
- 2026-08-11Filing title as filed주식등의대량보유상황보고서(일반) original ↗Source: dart_disclosure
- 2026-08-11Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-07-30Filing title as filed[기재정정]타법인주식및출자증권취득결정(자회사의 주요경영사항) original ↗Source: dart_disclosure
- 2026-07-14Filing title as filed중대재해발생(자회사의 주요경영사항) original ↗Source: dart_disclosure
- 2026-07-10Filing title as filed주식등의대량보유상황보고서(약식) original ↗Source: dart_disclosure
- 2026-06-26Filing title as filed[기재정정]주요사항보고서(회사합병결정)(자회사의 주요경영사항) original ↗Source: dart_disclosure
- 2026-05-29Filing title as filed[기재정정]타법인주식및출자증권취득결정(자회사의 주요경영사항) original ↗Source: dart_disclosure
- 2026-05-29Filing title as filed기업지배구조보고서공시 original ↗Source: dart_disclosure
- 2026-05-28Filing title as filed대규모기업집단현황공시[연1회공시및1/4분기용(대표회사)] original ↗Source: dart_disclosure
- 2026-05-28Filing title as filed대규모기업집단현황공시[연1회(동일인용)] original ↗Source: dart_disclosure
- 2026-05-15Filing title as filed분기보고서 (2026.03) 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…