오리온
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 | 2,355,499,705,531 | 2,873,246,771,346 | 2,912,358,051,475 | 3,104,338,576,129 | 3,332,442,536,373 | KRW |
| 영업이익 | 372,909,907,402 | 466,654,503,027 | 492,391,149,504 | 543,587,778,241 | 558,258,027,192 | KRW |
| 당기순이익 | 257,704,400,534 | 392,351,423,524 | 376,646,552,736 | 524,592,568,051 | 382,705,010,974 | KRW |
| 자본총계 | 2,211,044,506,316 | 2,553,782,840,463 | 2,862,399,589,845 | 3,471,235,408,182 | 3,808,663,397,961 | KRW |
| 부채총계 | 827,878,188,583 | 732,455,081,520 | 565,908,178,494 | 734,403,929,389 | 686,456,144,951 | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)· in house | 37.44 | 28.68 | 19.77 | 21.16 | 18.02 | % |
| 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
- 106,500
- 80%
- 103,693.54 ~ 109,798.72
- 90%
- 102,212.72 ~ 111,103.52
- 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 filed연결재무제표기준영업(잠정)실적(공정공시) original ↗Source: dart_disclosure
- 2026-10-01Filing title as filed주식등의대량보유상황보고서(일반) original ↗Source: dart_disclosure
- 2026-09-10Filing title as filed연결재무제표기준영업(잠정)실적(공정공시) original ↗Source: dart_disclosure
- 2026-09-01Filing title as filed주식등의대량보유상황보고서(약식) original ↗Source: dart_disclosure
- 2026-08-31Filing title as filed대규모기업집단현황공시[분기별공시(개별회사용)] original ↗Source: dart_disclosure
- 2026-08-18Filing title as filed[기재정정]반기보고서 (2026.06) 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 filed연결재무제표기준영업(잠정)실적(공정공시) original ↗Source: dart_disclosure
- 2026-07-16Filing title as filed[기재정정]주권관련사채권의취득결정(자율공시)(종속회사의주요경영사항) original ↗Source: dart_disclosure
- 2026-07-16Filing title as filed[기재정정]타법인주식및출자증권취득결정(자율공시)(종속회사의주요경영사항) original ↗Source: dart_disclosure
- 2026-07-15Filing title as filed기업설명회(IR)개최(안내공시) original ↗Source: dart_disclosure
- 2026-07-13Filing title as filed주식등의대량보유상황보고서(일반) original ↗Source: dart_disclosure
- 2026-07-09Filing title as filed연결재무제표기준영업(잠정)실적(공정공시) original ↗Source: dart_disclosure
- 2026-07-06Filing title as filed현금ㆍ현물배당을위한주주명부폐쇄(기준일)결정 original ↗Source: dart_disclosure
- 2026-07-06Filing title as filed현금ㆍ현물배당결정 original ↗Source: dart_disclosure
- 2026-06-30Filing title as filed기업가치제고계획(자율공시) (2025년 이행현황) original ↗Source: dart_disclosure
- 2026-06-26Filing title as filed주권관련사채권의취득결정(자율공시)(종속회사의주요경영사항) original ↗Source: dart_disclosure
- 2026-06-26Filing title as filed타법인주식및출자증권취득결정(자율공시)(종속회사의주요경영사항) original ↗Source: dart_disclosure
- 2026-06-18Filing title as filed주식등의대량보유상황보고서(약식) 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…