에코프로비엠
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 1.5tn | KRW 5.4tn | KRW 6.9tn | KRW 2.8tn | KRW 2.5tn | KRW |
| Operating income | KRW 115.0bn | KRW 380.7bn | KRW 156.0bn | -KRW 34.1bn | KRW 143.3bn | KRW |
| Net income | KRW 100.8bn | KRW 232.3bn | -KRW 8.7bn | -KRW 96.5bn | KRW 39.4bn | KRW |
| Total equity | KRW 551.7bn | KRW 1.4tn | KRW 1.4tn | KRW 1.7tn | KRW 1.7tn | KRW |
| Total liabilities | KRW 829.7bn | KRW 1.9tn | KRW 2.8tn | KRW 2.3tn | KRW 2.9tn | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)· in house | 150.39 | 138.32 | 201.42 | 137.07 | 165.78 | % |
| Statement basis | Consolidated | Consolidated | Consolidated | Consolidated | Consolidated |
Show raw values
| Item | 2021 | 2022 | 2023 | 2024 | 2025 | Unit |
|---|---|---|---|---|---|---|
| Revenue | 1,485,628,623,826 | 5,357,607,238,956 | 6,900,867,843,535 | 2,766,837,750,152 | 2,531,576,384,113 | KRW |
| Operating income | 115,031,248,500 | 380,676,718,075 | 156,029,935,394 | -34,109,364,109 | 143,309,899,725 | KRW |
| Net income | 100,835,673,353 | 232,344,693,490 | -8,734,809,082 | -96,511,550,456 | 39,371,066,751 | KRW |
| Total equity | 551,699,508,256 | 1,363,443,637,314 | 1,371,474,768,238 | 1,711,974,688,760 | 1,728,773,682,777 | KRW |
| Total liabilities | 829,712,539,065 | 1,885,951,251,552 | 2,762,382,311,340 | 2,346,640,328,950 | 2,866,014,511,120 | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준) | 150.39 | 138.32 | 201.42 | 137.07 | 165.78 | % |
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
- 113,200
- 80%
- 103,802.14 ~ 123,813.29
- 90%
- 100,880.43 ~ 128,996.24
- 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 filed기업설명회(IR)개최 original ↗Source: dart_disclosure
- 2026-10-13Filing title as filed결산실적공시예고 original ↗Source: dart_disclosure
- 2026-10-13Filing title as filed유상증자최종발행가액확정 original ↗Source: dart_disclosure
- 2026-10-13Filing title as filed[기재정정]투자설명서 original ↗Source: dart_disclosure
- 2026-10-13Filing title as filed[발행조건확정]증권신고서(지분증권) original ↗Source: dart_disclosure
- 2026-10-13Filing title as filed[기재정정]주요사항보고서(유상증자결정) original ↗Source: dart_disclosure
- 2026-10-12Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-10-08Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-10-08Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-10-08Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-10-08Filing title as filed주식등의대량보유상황보고서(일반) original ↗Source: dart_disclosure
- 2026-10-01Filing title as filed기업설명회(IR)개최 original ↗Source: dart_disclosure
- 2026-10-01Filing title as filed수시공시의무관련사항(공정공시) original ↗Source: dart_disclosure
- 2026-09-30Filing title as filed주식등의대량보유상황보고서(일반) original ↗Source: dart_disclosure
- 2026-09-21Filing title as filed주식등의대량보유상황보고서(일반) original ↗Source: dart_disclosure
- 2026-09-18Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-09-18Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-09-18Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-09-18Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-09-18Filing 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…