25.04/30 | 25.01/31 | 24.10/31 | 24.07/31 | 24.04/30 | 24.01/31 | 23.10/31 | 23.07/31 | 23.04/30 | 23.01/31 | 22.10/31 | 22.07/31 | 22.04/30 | 22.01/31 | 21.10/31 | 21.07/31 | 21.04/30 | 21.01/31 | 20.10/31 | 20.07/31 | 20.04/30 | 20.01/31 | 19.10/31 | 19.07/31 | 19.04/30 | 19.01/31 | 18.10/31 | 18.07/31 | 18.04/30 | 18.01/31 | 17.10/31 | 17.07/31 | 17.04/30 | 17.01/31 | 16.10/31 | 16.07/31 | 16.04/30 | 16.01/31 | 15.10/31 | 15.07/31 | 15.04/30 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
매출액 | 910 | 874 | 806 | 713 | 627 | 573 | 528 | 482 | 458 | 455 | 462 | 468 | 483 | 509 | 501 | 504 | 458 | 392 | 343 | 274 | 250 | 239 | 259 | 317 | 390 | 482 | 564 | 681 | 804 | 893 | 930 | 872 | 775 | 675 | 585 | 523 | 458 | 413 | 399 | 413 | 417 |
매출원가 | 750 | 733 | 689 | 621 | 543 | 492 | 450 | 401 | 378 | 369 | 373 | 376 | 388 | 410 | 401 | 410 | 377 | 330 | 298 | 243 | 231 | 246 | 264 | 299 | 344 | 400 | 468 | 577 | 679 | 743 | 763 | 707 | 617 | 528 | 452 | 401 | 352 | 314 | 302 | 311 | 323 |
매출총이익 | 160 | 141 | 117 | 92 | 85 | 81 | 77 | 80 | 81 | 86 | 89 | 92 | 96 | 100 | 100 | 94 | 82 | 62 | 45 | 31 | 18 | -7 | -5 | 18 | 46 | 82 | 96 | 104 | 125 | 149 | 167 | 166 | 159 | 147 | 132 | 122 | 107 | 99 | 98 | 102 | 95 |
판매관리비 | 54 | 53 | 50 | 47 | 45 | 44 | 43 | 44 | 45 | 45 | 50 | 49 | 48 | 47 | 42 | 40 | 39 | 39 | 41 | 44 | 45 | 44 | 41 | 40 | 41 | 41 | 43 | 41 | 42 | 42 | 38 | 38 | 35 | 32 | 34 | 29 | 27 | 25 | 22 | 22 | 22 |
연구개발비 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
영업이익 | 106 | 88 | 67 | 45 | 39 | 36 | 34 | 36 | 36 | 42 | 31 | 36 | 40 | 45 | 58 | 54 | 43 | 23 | 1.22 | -16 | -29 | -56 | -50 | -26 | 2 | 40 | 53 | 62 | 82 | 107 | 129 | 128 | 122 | 112 | 97 | 91 | 80 | 74 | 75 | 80 | 73 |
EBITDA | 136 | 117 | 94 | 68 | 61 | 53 | 46 | 45 | 43 | 50 | 42 | 48 | 52 | 57 | 67 | 62 | 51 | 31 | 10 | -6 | -19 | -44 | -37 | -13 | 15 | 52 | 64 | 73 | 91 | 116 | 137 | 134 | 123 | 111 | 92 | 83 | 71 | 63 | 62 | 65 | 59 |
영업외이익 | 24 | 23 | 22 | 19 | 18 | 12 | 8 | 5 | 2 | 3 | 5 | 6 | 5 | 5 | 2 | 0.77 | 1.49 | 2 | 2 | 3 | 5 | 6 | 7 | 8 | 9 | 7 | 7 | 7 | 5 | 5 | 4 | 2 | -2 | -5 | -8 | -10 | -11 | -13 | -14 | -16 | -15 |
법인세 | 30 | 26 | 23 | 21 | 19 | 17 | 8 | 5 | 10 | 11 | 15 | 15 | 10 | 11 | 14 | 12 | 9 | 1.07 | -4 | -3 | -11 | -7 | -5 | -20 | -7 | -5 | -2 | 23 | 31 | 40 | 48 | 44 | 41 | 37 | 33 | 31 | 28 | 25 | 26 | 27 | 24 |
중단손익 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
순이익 | 100 | 85 | 66 | 44 | 38 | 32 | 34 | 36 | 28 | 33 | 22 | 26 | 35 | 38 | 46 | 43 | 35 | 24 | 7 | -9 | -14 | -43 | -38 | 2 | 17 | 52 | 61 | 46 | 56 | 72 | 85 | 86 | 79 | 70 | 57 | 49 | 41 | 36 | 36 | 37 | 34 |
25.04/30 | 25.01/31 | 24.10/31 | 24.07/31 | 24.04/30 | 24.01/31 | 23.10/31 | 23.07/31 | 23.04/30 | 23.01/31 | 22.10/31 | 22.07/31 | 22.04/30 | 22.01/31 | 21.10/31 | 21.07/31 | 21.04/30 | 21.01/31 | 20.10/31 | 20.07/31 | 20.04/30 | 20.01/31 | 19.10/31 | 19.07/31 | 19.04/30 | 19.01/31 | 18.10/31 | 18.07/31 | 18.04/30 | 18.01/31 | 17.10/31 | 17.07/31 | 17.04/30 | 17.01/31 | 16.10/31 | 16.07/31 | 16.04/30 | 16.01/31 | 15.10/31 | 15.07/31 | 15.04/30 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
현금성자산 | 189 | 145 | 175 | 233 | 208 | 197 | 186 | 205 | 196 | 174 | 136 | 143 | 192 | 350 | 392 | 451 | 397 | 367 | 353 | 382 | 263 | 167 | 252 | 171 | 132 | 164 | 156 | 166 | 152 | 122 | 150 | 153 | 167 | 167 | 171 | 163 | 191 | 161 | 177 | 182 | 275 |
단기투자 | 357 | 380 | 331 | 252 | 209 | 215 | 212 | 142 | 121 | 152 | 151 | 176 | 175 | 90 | 90 | 40 | 70 | 90 | 90 | 25 | 101 | 160 | 42 | 63 | 123 | 132 | 159 | 196 | 214 | 312 | 334 | 404 | 396 | 356 | 276 | 220 | 128 | 114 | 111 | 123 | 56 |
매출채권등 | 106 | 176 | 132 | 95 | 60 | 47 | 50 | 45 | 61 | 50 | 38 | 25 | 36 | 27 | 36 | 43 | 32 | 29 | 31 | 30 | 22 | 37 | 35 | 46 | 48 | 36 | 44 | 46 | 36 | 26 | 94 | 81 | 76 | 58 | 48 | 36 | 75 | 68 | 45 | 42 | 37 |
재고자산 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
장기투자 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
유형자산 | 24 | 25 | 21 | 20 | 18 | 19 | 16 | 16 | 17 | 16 | 15 | 14 | 14 | 14 | 22 | 23 | 27 | 24 | 24 | 25 | 25 | 25 | 25 | 22 | 22 | 20 | 20 | 19 | 18 | 15 | 15 | 15 | 14 | 13 | 13 | 13 | 12 | 12 | 5 | 5 | 8 |
무형자산 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 32 | 32 | 32 | 32 | 32 | 33 | 33 | 36 | 36 | 37 | 39 | 41 | 41 | 41 | 41 | 42 | 43 | 43 | 43 | 43 | 44 | 46 | 47 | 25 | 25 | 20 |
이연세자산 | 0 | 0.55 | 1.25 | 2 | 2 | 2 | 3 | 4 | 4 | 4 | 0 | 0 | 0 | 0.46 | 0 | 0 | 0 | 0.25 | 0 | 0 | 0 | 8 | 6 | 8 | 1.00 | 1.26 | 0.32 | 0.34 | 0.44 | 0.44 | 0.38 | 0.43 | 9 | 0.24 | 2 | 0.44 | 1.02 | 0 | 0 | 0 | 0 |
기타자산 | 85 | 80 | 79 | 95 | 98 | 87 | 67 | 64 | 47 | 63 | 40 | 34 | 44 | 40 | 42 | 63 | 60 | 61 | 65 | 66 | 70 | 57 | 77 | 74 | 70 | 84 | 81 | 46 | 65 | 25 | 7 | 5 | 5 | 7 | 6 | 5 | 6 | 7 | 3 | 3 | 4 |
자산총계 | 792 | 836 | 769 | 727 | 624 | 598 | 564 | 506 | 476 | 489 | 411 | 423 | 493 | 554 | 613 | 652 | 618 | 603 | 596 | 561 | 513 | 488 | 473 | 420 | 433 | 477 | 501 | 514 | 526 | 543 | 642 | 701 | 710 | 644 | 559 | 481 | 459 | 410 | 365 | 380 | 400 |
매입채무등 | 69 | 97 | 87 | 100 | 66 | 39 | 35 | 32 | 36 | 56 | 45 | 38 | 40 | 42 | 40 | 44 | 41 | 53 | 49 | 41 | 34 | 35 | 38 | 26 | 34 | 40 | 65 | 84 | 97 | 100 | 114 | 131 | 118 | 102 | 91 | 60 | 51 | 46 | 35 | 32 | 30 |
차입금 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.56 | 0.62 | 0.65 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
이연수익 | 284 | 299 | 271 | 254 | 200 | 181 | 156 | 116 | 111 | 96 | 49 | 64 | 107 | 128 | 176 | 214 | 200 | 172 | 161 | 156 | 110 | 73 | 58 | 2 | 7 | 8 | 10 | 24 | 30 | 48 | 147 | 191 | 234 | 209 | 161 | 121 | 135 | 106 | 85 | 115 | 163 |
이연세부채 | 0.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.13 | 0.75 | 0.35 | 0 | 0.47 | 0.64 | 0.32 | 0 | 0 | 0 | 0 | 0 | 1.39 | 2 | 1.46 | 1.28 | 2 | 1.21 | 10 | 1.20 | 0 | 0 | 3 | 0.22 | 2 | 1.48 | 0.88 |
기타부채 | 75 | 88 | 82 | 65 | 64 | 87 | 88 | 73 | 50 | 56 | 45 | 44 | 44 | 58 | 47 | 53 | 46 | 55 | 55 | 39 | 32 | 38 | 24 | 32 | 30 | 34 | 25 | 31 | 37 | 35 | 31 | 33 | 32 | 40 | 38 | 42 | 33 | 35 | 31 | 24 | 19 |
부채총계 | 428 | 484 | 440 | 419 | 331 | 307 | 279 | 221 | 198 | 209 | 139 | 146 | 191 | 228 | 263 | 311 | 287 | 280 | 265 | 237 | 176 | 147 | 121 | 61 | 72 | 82 | 101 | 142 | 167 | 185 | 294 | 356 | 395 | 352 | 291 | 224 | 221 | 188 | 153 | 172 | 213 |
자본금+ 자본잉여금 |
54 | 66 | 68 | 69 | 69 | 69 | 72 | 72 | 74 | 76 | 80 | 89 | 114 | 140 | 160 | 158 | 157 | 156 | 155 | 153 | 152 | 151 | 151 | 150 | 149 | 148 | 147 | 147 | 146 | 145 | 144 | 142 | 139 | 138 | 132 | 125 | 121 | 120 | 119 | 118 | 113 |
이익잉여금 | 310 | 293 | 266 | 244 | 229 | 226 | 217 | 216 | 207 | 208 | 198 | 193 | 192 | 189 | 190 | 182 | 173 | 166 | 176 | 171 | 185 | 189 | 200 | 211 | 214 | 248 | 254 | 225 | 212 | 211 | 204 | 202 | 175 | 155 | 134 | 131 | 112 | 100 | 93 | 92 | 81 |
기타포괄익 | 0 | -7 | -6 | -4 | -5 | -4 | -5 | -3 | -2 | -3 | -5 | -4 | -4 | -2 | -2 | -1 | -1 | -1 | -2 | -1 | -1 | -1 | -1 | -1 | -1 | 0 | -1 | 0 | 1 | 1 | 0 | 0 | -1 | -1 | -1 | 0 | 0 | -1 | 0 | 0 | 0 |
자본총계 | 364 | 352 | 329 | 308 | 293 | 291 | 285 | 285 | 278 | 281 | 273 | 278 | 303 | 326 | 348 | 339 | 329 | 321 | 329 | 322 | 335 | 339 | 350 | 360 | 362 | 395 | 400 | 372 | 359 | 358 | 348 | 345 | 314 | 292 | 266 | 256 | 233 | 219 | 211 | 210 | 194 |
주식수(만주) | 1,411 | 1,390 | 1,403 | 1,388 | 1,357 | 1,354 | 1,355 | 1,354 | 1,354 | 1,417 | 1,381 | 1,424 | 1,499 | 1,591 | 1,596 | 1,598 | 1,596 | 1,582 | 1,583 | 1,578 | 1,564 | 1,562 | 1,563 | 1,575 | 1,558 | 1,569 | 1,570 | 1,567 | 1,565 | 1,578 | 1,579 | 1,578 | 1,577 | 1,562 | 1,560 | 1,527 | 1,505 | 1,502 | 1,506 | 1,500 | 1,486 |
25.04/30 | 25.01/31 | 24.10/31 | 24.07/31 | 24.04/30 | 24.01/31 | 23.10/31 | 23.07/31 | 23.04/30 | 23.01/31 | 22.10/31 | 22.07/31 | 22.04/30 | 22.01/31 | 21.10/31 | 21.07/31 | 21.04/30 | 21.01/31 | 20.10/31 | 20.07/31 | 20.04/30 | 20.01/31 | 19.10/31 | 19.07/31 | 19.04/30 | 19.01/31 | 18.10/31 | 18.07/31 | 18.04/30 | 18.01/31 | 17.10/31 | 17.07/31 | 17.04/30 | 17.01/31 | 16.10/31 | 16.07/31 | 16.04/30 | 16.01/31 | 15.10/31 | 15.07/31 | 15.04/30 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
영업활동 | 185 | 168 | 148 | 173 | 136 | 117 | 135 | 61 | 8 | -30 | -86 | -76 | -29 | 28 | 75 | 120 | 153 | 176 | 180 | 210 | 130 | 54 | 3 | -107 | -88 | -112 | -149 | -166 | -175 | -73 | 51 | 181 | 256 | 259 | 199 | 109 | 13 | -33 | -39 | -6 | 51 |
투자활동 | -167 | -194 | -133 | -121 | -98 | -68 | -63 | 31 | 51 | -63 | -64 | -138 | -108 | -7 | -7 | -22 | 23 | 67 | -50 | 32 | 16 | -36 | 108 | 126 | 83 | 171 | 165 | 200 | 175 | 39 | -62 | -187 | -271 | -244 | -182 | -114 | -87 | -131 | -113 | -127 | -61 |
재무활동 | -39 | -26 | -26 | -24 | -25 | -26 | -27 | -35 | -59 | -83 | -98 | -88 | -62 | -35 | -30 | -29 | -45 | -45 | -30 | -31 | -15 | -14 | -14 | -14 | -14 | -16 | -11 | -23 | -18 | -14 | -11 | -4 | -8 | -9 | -22 | -13 | -9 | -9 | -31 | -30 | -29 |
환율변동 | 2 | 0.32 | 0.41 | -0.73 | -1.24 | -0.12 | 4 | 4 | 3 | -0.54 | -7 | -7 | -5 | -3 | -0.31 | 0.18 | 2 | 2 | 0.69 | 0.76 | -0.44 | -0.47 | -0.47 | -0.32 | -0.50 | -0.55 | 1.33 | 2 | 2 | 3 | 1.06 | 0.51 | -0.45 | -0.09 | -0.35 | -0.92 | -0.02 | -0.57 | -0.41 | 0.49 | 0 |
현금의증감 | -18 | -52 | -10 | 28 | 12 | 23 | 50 | 61 | 4 | -177 | -255 | -308 | -204 | -16 | 38 | 69 | 134 | 199 | 101 | 212 | 131 | 3 | 97 | 5 | -19 | 42 | 6 | 13 | -16 | -45 | -21 | -10 | -24 | 6 | -6 | -19 | -83 | -173 | -184 | -163 | -39 |
자본적지출 | -20 | -23 | -14 | -13 | -11 | -8 | -3 | -4 | -4 | -3 | -4 | -2 | -2 | -6 | -7 | -7 | -7 | -3 | -2 | -5 | -6 | -7 | -8 | -6 | -7 | -9 | -8 | -7 | -7 | -5 | -4 | -4 | -4 | -3 | -3 | -2 | -2 | -3 | -4 | -5 | -4 |
잉여현금 | 166 | 145 | 133 | 161 | 125 | 109 | 132 | 58 | 5 | -33 | -90 | -78 | -31 | 22 | 68 | 113 | 146 | 173 | 178 | 204 | 124 | 47 | -5 | -113 | -95 | -121 | -157 | -173 | -181 | -78 | 47 | 177 | 252 | 256 | 196 | 107 | 11 | -36 | -43 | -12 | 46 |