넷마블
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 | 2,506,906,374,110 | 2,673,408,275,832 | 2,502,055,599,771 | 2,663,783,169,910 | 2,835,074,411,896 | KRW |
| 영업이익 | 151,024,628,649 | -108,688,598,689 | -68,468,184,309 | 215,627,215,188 | 352,478,352,483 | KRW |
| 당기순이익 | 249,178,251,759 | -886,357,560,393 | -255,670,899,774 | 25,640,335,233 | 225,033,175,328 | KRW |
| 자본총계 | 5,791,420,824,520 | 5,460,881,436,007 | 4,979,527,938,265 | 5,416,041,831,044 | 5,429,700,987,984 | KRW |
| 부채총계 | 4,656,124,187,351 | 3,313,765,261,202 | 2,836,820,600,756 | 2,703,206,043,701 | 2,601,169,252,988 | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)· in house | 80.40 | 60.68 | 56.97 | 49.91 | 47.91 | % |
| 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
- 34,000
- 80%
- 32,956.88 ~ 35,034.63
- 90%
- 32,562.12 ~ 35,581.49
- 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.
- 2026-10-02Filing title as filed최대주주등소유주식변동신고서 original ↗Source: dart_disclosure
- 2026-09-29Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-09-23Filing title as filed최대주주등소유주식변동신고서 original ↗Source: dart_disclosure
- 2026-09-23Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-09-23Filing title as filed주식등의대량보유상황보고서(일반) original ↗Source: dart_disclosure
- 2026-08-28Filing title as filed주식등의대량보유상황보고서(일반) original ↗Source: dart_disclosure
- 2026-08-28Filing title as filed대규모기업집단현황공시[분기별공시(대표회사용)] original ↗Source: dart_disclosure
- 2026-08-21Filing title as filed임원ㆍ주요주주특정증권등거래계획보고서 original ↗Source: dart_disclosure
- 2026-08-21Filing title as filed임원ㆍ주요주주특정증권등거래계획보고서 original ↗Source: dart_disclosure
- 2026-08-14Filing title as filed지급수단별ㆍ지급기간별지급금액및분쟁조정기구에관한사항 original ↗Source: dart_disclosure
- 2026-08-14Filing title as filed반기보고서 (2026.06) original ↗Source: dart_disclosure
- 2026-08-07Filing title as filed최대주주등소유주식변동신고서 original ↗Source: dart_disclosure
- 2026-08-07Filing title as filed[기재정정]증권발행실적보고서(합병등) original ↗Source: dart_disclosure
- 2026-08-05Filing title as filed연결재무제표기준영업(잠정)실적(공정공시) original ↗Source: dart_disclosure
- 2026-08-05Filing title as filed특수관계인에대한출자 original ↗Source: dart_disclosure
- 2026-07-31Filing title as filed최대주주등소유주식변동신고서 original ↗Source: dart_disclosure
- 2026-07-31Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-07-31Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-07-31Filing title as filed주식등의대량보유상황보고서(일반) original ↗Source: dart_disclosure
- 2026-07-31Filing title as filed증권발행실적보고서(합병등) 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…