NHN
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 | 1,923,677,420,336 | 2,114,869,816,089 | 2,269,614,866,943 | 2,456,107,865,377 | 2,516,233,825,224 | KRW |
| 영업이익 | 97,869,201,232 | 39,053,530,657 | 55,598,405,513 | -32,619,646,834 | 132,434,145,572 | KRW |
| 당기순이익 | 116,850,751,812 | -32,107,181,386 | -8,537,569,133 | -132,530,342,697 | 32,091,574,976 | KRW |
| 자본총계 | 1,834,303,694,716 | 1,693,034,624,594 | 1,631,442,093,528 | 1,451,486,782,014 | 1,463,109,810,462 | KRW |
| 부채총계 | 928,563,861,666 | 1,032,762,862,400 | 1,459,885,157,431 | 1,427,673,401,848 | 2,080,598,551,807 | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)· in house | 50.62 | 61 | 89.48 | 98.36 | 142.20 | % |
| 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
- 52,300
- 80%
- 48,464.39 ~ 56,983.78
- 90%
- 47,333.73 ~ 59,265.96
- 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 filed타인에대한채무보증결정 original ↗Source: dart_disclosure
- 2026-10-13Filing title as filed[기재정정]금전대여결정 original ↗Source: dart_disclosure
- 2026-10-01Filing title as filed합병등종료보고서(합병) original ↗Source: dart_disclosure
- 2026-09-22Filing title as filed최대주주등소유주식변동신고서 original ↗Source: dart_disclosure
- 2026-09-22Filing title as filed주식등의대량보유상황보고서(일반) original ↗Source: dart_disclosure
- 2026-09-08Filing title as filed기업설명회(IR)개최(안내공시) original ↗Source: dart_disclosure
- 2026-09-01Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-08-28Filing title as filed투자판단관련주요경영사항 original ↗Source: dart_disclosure
- 2026-08-28Filing title as filed타인에대한채무보증결정 original ↗Source: dart_disclosure
- 2026-08-28Filing title as filed타인에대한채무보증결정 original ↗Source: dart_disclosure
- 2026-08-20Filing title as filed풍문또는보도에대한해명(미확정) original ↗Source: dart_disclosure
- 2026-08-14Filing title as filed반기보고서 (2026.06) original ↗Source: dart_disclosure
- 2026-08-13Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-08-11Filing title as filed기업설명회(IR)개최(안내공시) original ↗Source: dart_disclosure
- 2026-08-11Filing title as filed기업설명회(IR)개최(안내공시) original ↗Source: dart_disclosure
- 2026-08-11Filing title as filed연결재무제표기준영업(잠정)실적(공정공시) original ↗Source: dart_disclosure
- 2026-08-11Filing title as filed영업(잠정)실적(공정공시) original ↗Source: dart_disclosure
- 2026-08-07Filing title as filed주식등의대량보유상황보고서(일반) original ↗Source: dart_disclosure
- 2026-07-20Filing title as filed기업설명회(IR)개최(안내공시) original ↗Source: dart_disclosure
- 2026-07-20Filing 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…