25.03/31 | 24.12/31 | 24.09/30 | 24.06/30 | 24.03/31 | 23.12/31 | 23.09/30 | 23.06/30 | 23.03/31 | 22.12/31 | 22.09/30 | 22.06/30 | 22.03/31 | 21.12/31 | 21.09/30 | 21.06/30 | 21.03/31 | 20.12/31 | 20.09/30 | 20.06/30 | 20.03/31 | 19.12/31 | 19.09/30 | 19.06/30 | 19.03/31 | 18.12/31 | 18.09/30 | 18.06/30 | 18.03/31 | 17.12/31 | 17.09/30 | 17.06/30 | 17.03/31 | 16.12/31 | 16.09/30 | 16.06/30 | 16.03/31 | 15.12/31 | 15.09/30 | 15.06/30 | 15.03/31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
매출액 | 2,583 | 2,545 | 2,468 | 2,325 | 2,227 | 2,270 | 2,159 | 2,173 | 2,150 | 2,066 | 2,027 | 1,996 | 1,969 | 1,907 | 1,875 | 1,801 | 1,740 | 1,681 | 1,544 | 1,521 | 1,504 | 1,516 | 1,445 | 1,391 | 1,328 | 1,294 | 1,181 | 1,167 | 1,125 | 1,095 | 1,064 | 1,034 | 1,016 | 988 | 969 | 961 | 951 | 943 | 945 | 942 | 939 |
매출원가 | 284 | 280 | 277 | 273 | 272 | 271 | 263 | 259 | 254 | 251 | 258 | 259 | 261 | 258 | 257 | 248 | 237 | 225 | 207 | 195 | 182 | 166 | 157 | 152 | 152 | 156 | 157 | 156 | 152 | 150 | 148 | 148 | 149 | 147 | 145 | 146 | 147 | 147 | 150 | 151 | 152 |
매출총이익 | 2,299 | 2,265 | 2,191 | 2,051 | 1,955 | 1,999 | 1,896 | 1,913 | 1,896 | 1,815 | 1,769 | 1,737 | 1,708 | 1,649 | 1,618 | 1,553 | 1,502 | 1,456 | 1,337 | 1,326 | 1,322 | 1,350 | 1,288 | 1,239 | 1,176 | 1,138 | 1,024 | 1,010 | 973 | 945 | 915 | 886 | 867 | 842 | 825 | 816 | 804 | 796 | 795 | 791 | 787 |
판매관리비 | 1,006 | 995 | 951 | 913 | 886 | 855 | 843 | 823 | 792 | 773 | 759 | 749 | 739 | 715 | 668 | 635 | 603 | 588 | 560 | 548 | 540 | 521 | 486 | 463 | 438 | 414 | 389 | 371 | 353 | 339 | 316 | 298 | 285 | 270 | 256 | 255 | 255 | 254 | 254 | 251 | 250 |
연구개발비 | 536 | 528 | 520 | 511 | 503 | 495 | 480 | 465 | 449 | 434 | 424 | 418 | 410 | 405 | 400 | 384 | 370 | 355 | 338 | 324 | 314 | 298 | 278 | 264 | 247 | 234 | 224 | 215 | 206 | 203 | 199 | 194 | 193 | 183 | 179 | 178 | 173 | 169 | 170 | 166 | 165 |
영업이익 | 733 | 718 | 695 | 604 | 542 | 626 | 553 | 607 | 639 | 593 | 571 | 556 | 544 | 513 | 534 | 516 | 512 | 496 | 423 | 438 | 453 | 515 | 509 | 497 | 477 | 477 | 397 | 410 | 400 | 391 | 387 | 381 | 377 | 376 | 376 | 366 | 359 | 354 | 351 | 351 | 348 |
EBITDA | 954 | 931 | 897 | 797 | 721 | 795 | 718 | 760 | 789 | 735 | 706 | 686 | 689 | 657 | 676 | 655 | 632 | 611 | 533 | 544 | 551 | 605 | 591 | 571 | 549 | 546 | 470 | 486 | 475 | 463 | 459 | 452 | 449 | 450 | 451 | 443 | 437 | 434 | 433 | 435 | 433 |
영업외이익 | 54 | 48 | 38 | 31 | 19 | 13 | 14 | 10 | 9 | 5 | -1.05 | -3 | 13 | 14 | 16 | 19 | 7 | 9 | 10 | 12 | 11 | 11 | 14 | 12 | 12 | 11 | 7 | 7 | 7 | 5 | 4 | 4 | 3 | 4 | 3 | 3 | 2 | 3 | 3 | 3 | 2 |
법인세 | 149 | 142 | 116 | 90 | 78 | 92 | 40 | 55 | 65 | 52 | 85 | 81 | 93 | 61 | 71 | 67 | 48 | 60 | 37 | 42 | 46 | 71 | 84 | 70 | 67 | 68 | 86 | 114 | 127 | 136 | 115 | 112 | 108 | 115 | 116 | 109 | 108 | 104 | 99 | 100 | 96 |
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 | 593 | 576 | 568 | 495 | 435 | 500 | 484 | 524 | 553 | 524 | 469 | 458 | 453 | 455 | 467 | 457 | 460 | 434 | 384 | 398 | 411 | 451 | 439 | 438 | 421 | 419 | 319 | 303 | 280 | 259 | 277 | 273 | 272 | 266 | 264 | 260 | 253 | 253 | 254 | 254 | 254 |
25.03/31 | 24.12/31 | 24.09/30 | 24.06/30 | 24.03/31 | 23.12/31 | 23.09/30 | 23.06/30 | 23.03/31 | 22.12/31 | 22.09/30 | 22.06/30 | 22.03/31 | 21.12/31 | 21.09/30 | 21.06/30 | 21.03/31 | 20.12/31 | 20.09/30 | 20.06/30 | 20.03/31 | 19.12/31 | 19.09/30 | 19.06/30 | 19.03/31 | 18.12/31 | 18.09/30 | 18.06/30 | 18.03/31 | 17.12/31 | 17.09/30 | 17.06/30 | 17.03/31 | 16.12/31 | 16.09/30 | 16.06/30 | 16.03/31 | 15.12/31 | 15.09/30 | 15.06/30 | 15.03/31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
현금성자산 | 1,758 | 1,447 | 1,246 | 1,099 | 1,051 | 860 | 639 | 478 | 508 | 614 | 633 | 517 | 657 | 668 | 1,081 | 958 | 987 | 913 | 845 | 745 | 718 | 872 | 733 | 631 | 607 | 777 | 729 | 696 | 885 | 882 | 920 | 858 | 866 | 822 | 838 | 843 | 863 | 784 | 776 | 840 | 760 |
단기투자 | 70 | 51 | 49 | 20 | 20 | 0.19 | 0.17 | 0.14 | 0.17 | 0.18 | 0.19 | 0.33 | 0.34 | 0.36 | 0.53 | 0.50 | 0.52 | 0.48 | 0.47 | 0.43 | 0.28 | 0.29 | 0.22 | 0.24 | 0.24 | 0.23 | 0.21 | 0.27 | 4 | 0.29 | 7 | 5 | 0.37 | 0.38 | 0.36 | 0.41 | 0.44 | 0.45 | 0.68 | 0.82 | 0.79 |
매출채권등 | 1,020 | 1,334 | 1,053 | 973 | 911 | 1,189 | 903 | 936 | 876 | 1,050 | 817 | 810 | 792 | 971 | 675 | 664 | 673 | 806 | 614 | 549 | 573 | 683 | 473 | 502 | 455 | 534 | 398 | 447 | 438 | 388 | 275 | 282 | 316 | 347 | 262 | 266 | 255 | 292 | 240 | 247 | 249 |
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 | 193 | 195 | 194 | 195 | 192 | 195 | 192 | 200 | 208 | 210 | 201 | 207 | 215 | 209 | 211 | 217 | 219 | 234 | 206 | 206 | 203 | 189 | 174 | 173 | 163 | 62 | 58 | 57 | 56 | 57 | 57 | 54 | 55 | 55 | 56 | 58 | 60 | 62 | 59 | 61 | 62 |
무형자산 | 4,494 | 4,494 | 4,575 | 4,570 | 4,604 | 4,641 | 4,619 | 4,676 | 4,608 | 4,467 | 4,272 | 4,338 | 4,139 | 4,172 | 3,769 | 3,800 | 3,714 | 3,733 | 2,966 | 2,956 | 2,857 | 2,890 | 2,039 | 2,058 | 2,027 | 1,784 | 1,795 | 1,805 | 1,526 | 1,536 | 1,508 | 1,497 | 1,505 | 1,510 | 1,518 | 1,530 | 1,544 | 1,553 | 1,568 | 1,545 | 1,560 |
이연세자산 | 227 | 222 | 214 | 190 | 163 | 164 | 147 | 115 | 85 | 85 | 24 | 20 | 22 | 25 | 23 | 23 | 22 | 29 | 26 | 24 | 23 | 24 | 27 | 25 | 22 | 27 | 22 | 15 | 15 | 42 | 45 | 39 | 34 | 42 | 39 | 33 | 30 | 33 | 53 | 46 | 42 |
기타자산 | 218 | 308 | 277 | 273 | 210 | 273 | 174 | 200 | 196 | 262 | 215 | 226 | 227 | 280 | 215 | 228 | 202 | 225 | 189 | 191 | 153 | 180 | 135 | 124 | 98 | 83 | 53 | 39 | 35 | 36 | 34 | 26 | 19 | 24 | 17 | 17 | 6 | 6 | 6 | 6 | 6 |
자산총계 | 7,981 | 8,051 | 7,608 | 7,320 | 7,150 | 7,323 | 6,674 | 6,605 | 6,481 | 6,688 | 6,162 | 6,119 | 6,053 | 6,324 | 5,975 | 5,891 | 5,818 | 5,941 | 4,846 | 4,672 | 4,526 | 4,839 | 3,582 | 3,513 | 3,372 | 3,266 | 3,056 | 3,058 | 2,959 | 2,942 | 2,846 | 2,761 | 2,795 | 2,801 | 2,730 | 2,748 | 2,759 | 2,730 | 2,702 | 2,746 | 2,681 |
매입채무등 | 22 | 27 | 16 | 25 | 28 | 23 | 15 | 14 | 22 | 14 | 17 | 17 | 17 | 11 | 13 | 10 | 17 | 19 | 11 | 11 | 13 | 14 | 8 | 10 | 12 | 8 | 7 | 8 | 7 | 6 | 4 | 5 | 5 | 7 | 4 | 4 | 4 | 5 | 3 | 5 | 4 |
차입금 | 836 | 841 | 843 | 846 | 849 | 854 | 854 | 859 | 864 | 866 | 863 | 865 | 868 | 858 | 856 | 862 | 908 | 919 | 526 | 527 | 531 | 590 | 91 | 90 | 87 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
이연수익 | 490 | 505 | 427 | 424 | 433 | 458 | 350 | 374 | 396 | 414 | 335 | 361 | 386 | 392 | 318 | 338 | 367 | 372 | 326 | 325 | 353 | 351 | 291 | 321 | 331 | 329 | 273 | 307 | 312 | 440 | 382 | 412 | 415 | 403 | 360 | 376 | 375 | 365 | 320 | 337 | 344 |
이연세부채 | 90 | 71 | 82 | 78 | 89 | 98 | 85 | 97 | 95 | 66 | 65 | 90 | 107 | 114 | 93 | 113 | 108 | 136 | 93 | 95 | 79 | 89 | 38 | 46 | 54 | 39 | 36 | 44 | 34 | 7 | 6 | 6 | 9 | 8 | 5 | 5 | 23 | 7 | 32 | 33 | 50 |
기타부채 | 363 | 521 | 410 | 360 | 341 | 500 | 363 | 347 | 322 | 462 | 338 | 333 | 312 | 466 | 356 | 318 | 306 | 396 | 301 | 276 | 258 | 341 | 229 | 228 | 204 | 241 | 192 | 192 | 199 | 242 | 167 | 148 | 155 | 174 | 132 | 126 | 122 | 159 | 135 | 129 | 133 |
부채총계 | 1,802 | 1,965 | 1,779 | 1,733 | 1,741 | 1,933 | 1,667 | 1,691 | 1,699 | 1,822 | 1,618 | 1,666 | 1,689 | 1,840 | 1,636 | 1,641 | 1,706 | 1,843 | 1,257 | 1,234 | 1,234 | 1,386 | 659 | 696 | 688 | 616 | 508 | 551 | 552 | 696 | 559 | 572 | 583 | 592 | 501 | 512 | 525 | 535 | 490 | 505 | 530 |
자본금+ 자본잉여금 |
377 | 375 | 324 | 260 | 204 | 197 | 133 | 62 | 8 | 206 | 208 | 151 | 112 | 281 | 332 | 312 | 272 | 311 | 52 | 4 | -35 | 148 | -192 | -229 | -252 | -207 | -156 | -114 | -148 | -33 | 62 | 42 | 140 | 208 | 280 | 358 | 427 | 454 | 534 | 628 | 605 |
이익잉여금 | 5,911 | 5,859 | 5,576 | 5,448 | 5,318 | 5,283 | 5,009 | 4,953 | 4,884 | 4,783 | 4,525 | 4,429 | 4,330 | 4,259 | 4,056 | 3,971 | 3,877 | 3,805 | 3,589 | 3,513 | 3,417 | 3,371 | 3,205 | 3,115 | 3,006 | 2,919 | 2,766 | 2,677 | 2,584 | 2,317 | 2,264 | 2,191 | 2,121 | 2,058 | 1,988 | 1,918 | 1,848 | 1,792 | 1,724 | 1,658 | 1,596 |
기타포괄익 | -109 | -148 | -72 | -121 | -112 | -90 | -134 | -101 | -109 | -123 | -188 | -127 | -78 | -56 | -49 | -33 | -37 | -18 | -51 | -79 | -90 | -65 | -90 | -69 | -70 | -62 | -61 | -56 | -30 | -38 | -39 | -44 | -50 | -58 | -38 | -40 | -41 | -52 | -46 | -45 | -49 |
자본총계 | 6,179 | 6,086 | 5,829 | 5,587 | 5,410 | 5,390 | 5,007 | 4,914 | 4,782 | 4,866 | 4,544 | 4,453 | 4,364 | 4,484 | 4,339 | 4,250 | 4,112 | 4,098 | 3,590 | 3,438 | 3,292 | 3,453 | 2,923 | 2,817 | 2,684 | 2,650 | 2,549 | 2,507 | 2,407 | 2,246 | 2,287 | 2,189 | 2,211 | 2,208 | 2,230 | 2,236 | 2,234 | 2,194 | 2,212 | 2,241 | 2,151 |
주식수(만주) | 8,812 | 8,789 | 8,788 | 8,777 | 8,778 | 8,738 | 8,738 | 8,719 | 8,743 | 8,749 | 8,741 | 8,732 | 8,775 | 8,810 | 8,816 | 8,805 | 8,798 | 8,728 | 8,722 | 8,693 | 8,736 | 8,592 | 8,573 | 8,548 | 8,549 | 8,591 | 8,604 | 8,598 | 8,615 | 8,685 | 8,658 | 8,689 | 8,722 | 8,896 | 8,867 | 8,930 | 9,008 | 9,150 | 9,159 | 9,172 | 9,214 |
25.03/31 | 24.12/31 | 24.09/30 | 24.06/30 | 24.03/31 | 23.12/31 | 23.09/30 | 23.06/30 | 23.03/31 | 22.12/31 | 22.09/30 | 22.06/30 | 22.03/31 | 21.12/31 | 21.09/30 | 21.06/30 | 21.03/31 | 20.12/31 | 20.09/30 | 20.06/30 | 20.03/31 | 19.12/31 | 19.09/30 | 19.06/30 | 19.03/31 | 18.12/31 | 18.09/30 | 18.06/30 | 18.03/31 | 17.12/31 | 17.09/30 | 17.06/30 | 17.03/31 | 16.12/31 | 16.09/30 | 16.06/30 | 16.03/31 | 15.12/31 | 15.09/30 | 15.06/30 | 15.03/31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
영업활동 | 912 | 796 | 770 | 757 | 739 | 717 | 658 | 625 | 681 | 631 | 559 | 589 | 589 | 549 | 622 | 558 | 571 | 547 | 513 | 539 | 496 | 500 | 492 | 482 | 504 | 485 | 454 | 433 | 434 | 428 | 426 | 422 | 381 | 366 | 384 | 378 | 372 | 376 | 351 | 354 | 368 |
투자활동 | -96 | -100 | -106 | -74 | -146 | -240 | -373 | -375 | -530 | -411 | -672 | -672 | -531 | -537 | -607 | -611 | -621 | -614 | -631 | -642 | -591 | -834 | -344 | -328 | -557 | -312 | -335 | -365 | -91 | -95 | -74 | -41 | -40 | -32 | -30 | -60 | -51 | -62 | -58 | -33 | -121 |
재무활동 | -112 | -99 | -75 | -56 | -45 | -231 | -280 | -282 | -282 | -246 | -297 | -331 | -376 | -246 | 226 | 260 | 311 | 97 | 224 | 219 | 210 | 429 | -145 | -217 | -202 | -263 | -297 | -225 | -346 | -295 | -268 | -362 | -329 | -289 | -301 | -318 | -227 | -300 | -309 | -226 | -303 |
환율변동 | 4 | -11 | 17 | -6 | -5 | 0.05 | 2 | -7 | -19 | -27 | -38 | -26 | -12 | -12 | -4 | 6 | 8 | 11 | 6 | -3 | -4 | -0.84 | 1.03 | -0.72 | -23 | -14 | -13 | -5 | 22 | 21 | -2 | -4 | -9 | -7 | 8 | 4 | 8 | -18 | -24 | -38 | -42 |
현금의증감 | 708 | 587 | 607 | 621 | 543 | 246 | 7 | -39 | -150 | -53 | -448 | -440 | -330 | -245 | 236 | 213 | 270 | 41 | 112 | 113 | 110 | 95 | 4 | -64 | -278 | -104 | -190 | -162 | 19 | 59 | 82 | 15 | 3 | 38 | 62 | 3 | 103 | -4 | -41 | 57 | -97 |
자본적지출 | -45 | -44 | -41 | -37 | -29 | -25 | -26 | -26 | -26 | -24 | -20 | -22 | -23 | -23 | -29 | -29 | -33 | -35 | -43 | -45 | -45 | -45 | -34 | -32 | -26 | -22 | -17 | -18 | -18 | -19 | -19 | -14 | -14 | -12 | -14 | -15 | -15 | -16 | -16 | -22 | -26 |
잉여현금 | 867 | 752 | 729 | 720 | 710 | 692 | 633 | 598 | 655 | 607 | 539 | 567 | 566 | 526 | 592 | 529 | 538 | 512 | 470 | 494 | 451 | 455 | 458 | 450 | 478 | 463 | 437 | 415 | 416 | 409 | 407 | 408 | 367 | 354 | 371 | 363 | 357 | 360 | 334 | 333 | 342 |