한일시멘트
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 | 1,271,853,626,333 | 1,487,574,712,514 | 1,799,500,983,414 | 1,741,671,258,107 | 1,423,859,619,115 | KRW |
| 영업이익 | 120,397,431,466 | 117,984,446,512 | 246,515,704,341 | 271,389,512,685 | 132,739,217,663 | KRW |
| 당기순이익 | 78,642,216,870 | 78,793,499,000 | 177,712,230,984 | 184,052,294,155 | 74,200,361,247 | KRW |
| 자본총계 | 1,370,810,197,477 | 1,448,276,222,024 | 1,587,044,591,775 | 1,719,460,569,894 | 1,868,385,838,037 | KRW |
| 부채총계 | 911,950,414,994 | 885,820,287,173 | 1,148,706,828,729 | 1,149,514,661,177 | 1,165,675,328,058 | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)· in house | 66.53 | 61.16 | 72.38 | 66.85 | 62.39 | % |
| 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
- 16,900
- 80%
- 16,491.62 ~ 17,414.36
- 90%
- 16,319.11 ~ 17,554.86
- 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.
- 2026-10-08Filing title as filed기업가치제고계획(자율공시) original ↗Source: dart_disclosure
- 2026-08-31Filing title as filed주식등의대량보유상황보고서(일반) original ↗Source: dart_disclosure
- 2026-08-14Filing title as filed기업설명회(IR)개최(안내공시) original ↗Source: dart_disclosure
- 2026-08-14Filing title as filed반기보고서 (2026.06) original ↗Source: dart_disclosure
- 2026-08-07Filing title as filed[기재정정]유형자산처분결정 original ↗Source: dart_disclosure
- 2026-06-30Filing title as filed지속가능경영보고서등관련사항(자율공시) original ↗Source: dart_disclosure
- 2026-06-26Filing title as filed[기재정정]유형자산처분결정 original ↗Source: dart_disclosure
- 2026-06-01Filing title as filed기업지배구조보고서공시 original ↗Source: dart_disclosure
- 2026-05-22Filing title as filed주식등의대량보유상황보고서(일반) original ↗Source: dart_disclosure
- 2026-05-15Filing title as filed분기보고서 (2026.03) original ↗Source: dart_disclosure
- 2026-04-07Filing title as filed증권발행실적보고서 original ↗Source: dart_disclosure
- 2026-04-07Filing title as filed투자설명서 original ↗Source: dart_disclosure
- 2026-04-06Filing title as filed[발행조건확정]증권신고서(채무증권) original ↗Source: dart_disclosure
- 2026-04-01Filing title as filed[발행조건확정]증권신고서(채무증권) original ↗Source: dart_disclosure
- 2026-04-01Filing title as filed[기재정정]증권신고서(채무증권) original ↗Source: dart_disclosure
- 2026-03-26Filing title as filed정기주주총회결과 original ↗Source: dart_disclosure
- 2026-03-26Filing title as filed증권신고서(채무증권) original ↗Source: dart_disclosure
- 2026-03-26Filing title as filed독립이사의선임ㆍ해임또는중도퇴임에관한신고 original ↗Source: dart_disclosure
- 2026-03-19Filing title as filed기업가치제고계획(자율공시) original ↗Source: dart_disclosure
- 2026-03-18Filing title as filed[기재정정]유형자산처분결정 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…