삼성바이오로직스
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 | 1,568,006,928,039 | 3,001,295,197,683 | 3,694,588,767,068 | 4,547,322,176,421 | 4,556,971,695,180 | KRW |
| 영업이익 | 537,309,408,072 | 983,627,394,377 | 1,113,680,009,715 | 1,320,052,380,133 | 2,069,221,266,630 | KRW |
| 당기순이익 | 393,589,467,655 | 798,056,210,082 | 857,691,298,384 | 1,083,315,885,986 | 1,784,352,060,593 | KRW |
| 자본총계 | 4,991,102,140,680 | 8,984,474,395,157 | 9,830,492,412,345 | 10,904,676,062,018 | 7,451,110,647,985 | KRW |
| 부채총계 | 2,978,908,646,183 | 7,597,575,863,329 | 6,215,704,796,851 | 6,431,620,287,493 | 3,609,631,328,852 | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)· in house | 59.68 | 84.56 | 63.23 | 58.98 | 48.44 | % |
| 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
- 1,206,000
- 80%
- 1,164,564.13 ~ 1,258,160.19
- 90%
- 1,147,790.81 ~ 1,282,763.77
- 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.
- 2026-10-07Filing title as filed결산실적공시예고(안내공시) original ↗Source: dart_disclosure
- 2026-10-06Filing title as filed최대주주등소유주식변동신고서 original ↗Source: dart_disclosure
- 2026-10-02Filing title as filed단일판매ㆍ공급계약체결(자율공시) original ↗Source: dart_disclosure
- 2026-10-01Filing title as filed유상증자신주발행가액(안내공시) original ↗Source: dart_disclosure
- 2026-10-01Filing title as filed[기재정정]투자설명서 original ↗Source: dart_disclosure
- 2026-10-01Filing title as filed[발행조건확정]증권신고서(지분증권) original ↗Source: dart_disclosure
- 2026-10-01Filing title as filed[기재정정]주요사항보고서(유상증자결정) original ↗Source: dart_disclosure
- 2026-09-14Filing title as filed투자설명서 original ↗Source: dart_disclosure
- 2026-09-14Filing title as filed효력발생안내( 2026.8.28. 제출 증권신고서(지분증권) ) original ↗Source: dart_disclosure
- 2026-09-11Filing title as filed[기재정정]증권신고서(지분증권) original ↗Source: dart_disclosure
- 2026-09-10Filing title as filed[기재정정]단일판매ㆍ공급계약체결 original ↗Source: dart_disclosure
- 2026-09-10Filing title as filed단일판매ㆍ공급계약체결 original ↗Source: dart_disclosure
- 2026-09-07Filing title as filed최대주주등소유주식변동신고서 original ↗Source: dart_disclosure
- 2026-09-03Filing title as filed[기재정정]기업설명회(IR)개최(안내공시) original ↗Source: dart_disclosure
- 2026-08-31Filing title as filed타법인주식및출자증권취득결정(종속회사의주요경영사항) original ↗Source: dart_disclosure
- 2026-08-31Filing title as filed대규모기업집단현황공시[분기별공시(개별회사용)] original ↗Source: dart_disclosure
- 2026-08-28Filing title as filed주주명부폐쇄기간또는기준일설정 original ↗Source: dart_disclosure
- 2026-08-28Filing title as filed기업설명회(IR)개최(안내공시) original ↗Source: dart_disclosure
- 2026-08-28Filing title as filed증권신고서(지분증권) original ↗Source: dart_disclosure
- 2026-08-28Filing title as filed[기재정정]주요사항보고서(타법인주식및출자증권양수결정) 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…