크래프톤
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 | 1,886,316,491,444 | 1,854,016,090,527 | 1,910,576,180,288 | 2,709,774,106,588 | 3,326,553,694,966 | KRW |
| 영업이익 | 639,639,249,890 | 751,606,569,542 | 768,045,608,970 | 1,182,487,684,188 | 1,054,380,980,188 | KRW |
| 당기순이익 | 519,877,622,732 | 500,154,032,217 | 595,361,538,227 | 1,306,089,757,323 | 734,769,945,450 | KRW |
| 자본총계 | 4,608,131,938,934 | 5,111,876,512,870 | 5,554,423,202,058 | 6,827,837,668,465 | 7,041,422,132,872 | KRW |
| 부채총계 | 1,026,856,415,552 | 917,461,503,208 | 881,636,358,567 | 1,090,331,965,788 | 2,249,503,836,253 | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)· in house | 22.28 | 17.95 | 15.87 | 15.97 | 31.95 | % |
| 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
- 190,000
- 80%
- 181,842.64 ~ 197,649.11
- 90%
- 178,973.16 ~ 200,385.74
- 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.
- 2026-09-30Filing title as filed주식소각결정 original ↗Source: dart_disclosure
- 2026-09-23Filing title as filed최대주주등소유주식변동신고서 original ↗Source: dart_disclosure
- 2026-09-23Filing title as filed주식등의대량보유상황보고서(일반) original ↗Source: dart_disclosure
- 2026-09-11Filing title as filed최대주주등소유주식변동신고서 original ↗Source: dart_disclosure
- 2026-09-11Filing title as filed주식등의대량보유상황보고서(일반) original ↗Source: dart_disclosure
- 2026-09-11Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-09-09Filing title as filed자기주식취득결과보고서 original ↗Source: dart_disclosure
- 2026-08-31Filing title as filed기업설명회(IR)개최(안내공시) original ↗Source: dart_disclosure
- 2026-08-28Filing title as filed대규모기업집단현황공시[분기별공시(대표회사용)] original ↗Source: dart_disclosure
- 2026-08-14Filing title as filed반기보고서 (2026.06) original ↗Source: dart_disclosure
- 2026-08-14Filing title as filed지급수단별ㆍ지급기간별지급금액및분쟁조정기구에관한사항 original ↗Source: dart_disclosure
- 2026-08-10Filing title as filed최대주주등소유주식변동신고서 original ↗Source: dart_disclosure
- 2026-08-10Filing title as filed주식등의대량보유상황보고서(일반) original ↗Source: dart_disclosure
- 2026-07-29Filing title as filed주식소각결정 original ↗Source: dart_disclosure
- 2026-07-29Filing title as filed연결재무제표기준영업(잠정)실적(공정공시) original ↗Source: dart_disclosure
- 2026-07-29Filing title as filed주요사항보고서(자기주식취득결정) original ↗Source: dart_disclosure
- 2026-07-21Filing title as filed[기재정정]대규모기업집단현황공시[연1회공시및1/4분기용(대표회사)] original ↗Source: dart_disclosure
- 2026-07-08Filing title as filed기업설명회(IR)개최(안내공시) original ↗Source: dart_disclosure
- 2026-07-08Filing title as filed결산실적공시예고(안내공시) original ↗Source: dart_disclosure
- 2026-07-01Filing title as filed소송등의판결ㆍ결정(일정금액이상의청구) 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…