최근 배당락일 24. 06/26
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 | 528 | 547 | 554 | 585 | 590 | 579 | 567 | 569 | 585 | 610 | 610 | 605 | 591 | 558 | 539 | 509 | 479 | 459 | 448 | 456 | 464 | 468 | 469 | 456 | 450 | 454 | 439 | 418 | 388 | 355 | 326 | 318 | 313 | 312 | 308 | 298 | 292 | 289 | 283 | 282 | 284 |
매출원가 | 420 | 427 | 402 | 407 | 407 | 400 | 400 | 396 | 405 | 417 | 443 | 431 | 414 | 387 | 334 | 318 | 300 | 286 | 280 | 283 | 290 | 291 | 285 | 274 | 267 | 272 | 265 | 250 | 230 | 208 | 187 | 185 | 182 | 184 | 186 | 177 | 178 | 177 | 171 | 173 | 174 |
매출총이익 | 108 | 120 | 152 | 178 | 183 | 179 | 167 | 173 | 180 | 192 | 167 | 174 | 177 | 171 | 205 | 191 | 179 | 173 | 168 | 173 | 174 | 177 | 184 | 182 | 183 | 183 | 175 | 167 | 158 | 147 | 139 | 134 | 131 | 128 | 123 | 121 | 115 | 112 | 112 | 109 | 110 |
판매관리비 | 117 | 120 | 118 | 121 | 120 | 117 | 92 | 101 | 110 | 120 | 92 | 102 | 106 | 111 | 178 | 169 | 159 | 154 | 149 | 151 | 153 | 151 | 152 | 145 | 145 | 144 | 138 | 136 | 129 | 121 | 114 | 111 | 110 | 108 | 103 | 101 | 99 | 100 | 104 | 106 | 107 |
연구개발비 | 33 | 33 | 36 | 34 | 35 | 38 | 59 | 50 | 41 | 32 | 29 | 29 | 29 | 29 | 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 | -112 | -102 | -19 | 13 | 26 | 23 | 15 | 22 | 29 | 41 | 46 | 44 | 42 | 31 | 32 | 27 | 25 | 23 | 19 | 22 | 21 | 26 | 31 | 36 | 39 | 39 | 36 | 31 | 29 | 27 | 24 | 23 | 21 | 21 | 19 | 20 | 16 | 12 | 8 | 4 | 3 |
EBITDA | -93 | -82 | 3 | 35 | 48 | 45 | 37 | 44 | 51 | 62 | 67 | 64 | 62 | 53 | 55 | 50 | 48 | 43 | 39 | 41 | 40 | 45 | 49 | 54 | 56 | 56 | 54 | 49 | 47 | 44 | 40 | 38 | 37 | 36 | 35 | 36 | 32 | 28 | 24 | 20 | 21 |
영업외이익 | -3 | -2 | 0.48 | 0.23 | 0.30 | -0.36 | -0.20 | -0.41 | -0.84 | -0.73 | -2 | -2 | -2 | -0.51 | 0.78 | 2 | 2 | 0.59 | 0.14 | -0.16 | -0.20 | -0.21 | -0.88 | -1.28 | -2 | -2 | -0.72 | -0.27 | -0.30 | -0.14 | -0.37 | -0.47 | -0.36 | -0.59 | -0.55 | -0.73 | -0.69 | -0.36 | -0.46 | 0.47 | 0.74 |
법인세 | 5 | 6 | -6 | 2 | 5 | 3 | 0.44 | 3 | 4 | 9 | 13 | 12 | 11 | 8 | 7 | 6 | 5 | 3 | 3 | 4 | 4 | 5 | 6 | 8 | 9 | 9 | 6 | 5 | 5 | 4 | 7 | 6 | 6 | 6 | 5 | 5 | 3 | 2 | -0.35 | -2 | -2 |
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 | -136 | -126 | -29 | -4 | 7 | 8 | 4 | 12 | 19 | 27 | 28 | 27 | 25 | 19 | 22 | 19 | 18 | 15 | 11 | 11 | 10 | 14 | 18 | 21 | 23 | 24 | 25 | 23 | 21 | 20 | 16 | 15 | 13 | 13 | 12 | 12 | 9 | 7 | 5 | 3 | 3 |
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 | 12 | 13 | 12 | 18 | 14 | 11 | 12 | 15 | 20 | 20 | 21 | 22 | 18 | 16 | 17 | 20 | 14 | 16 | 10 | 9 | 6 | 7 | 6 | 6 | 7 | 6 | 9 | 7 | 13 | 11 | 9 | 8 | 11 | 8 | 7 | 6 | 8 | 6 | 5 | 5 | 7 |
단기투자 | 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 |
매출채권등 | 168 | 174 | 152 | 198 | 195 | 191 | 198 | 163 | 176 | 166 | 205 | 179 | 195 | 159 | 179 | 163 | 166 | 137 | 154 | 133 | 155 | 153 | 154 | 131 | 132 | 134 | 137 | 107 | 122 | 110 | 104 | 67 | 76 | 87 | 95 | 80 | 86 | 75 | 95 | 79 | 85 |
재고자산 | 185 | 179 | 246 | 245 | 228 | 220 | 248 | 238 | 219 | 184 | 192 | 182 | 168 | 154 | 167 | 175 | 172 | 164 | 176 | 181 | 176 | 163 | 186 | 193 | 189 | 160 | 163 | 163 | 143 | 123 | 123 | 127 | 122 | 121 | 142 | 151 | 144 | 136 | 161 | 165 | 167 |
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 | 75 | 78 | 95 | 97 | 99 | 97 | 96 | 97 | 96 | 95 | 94 | 92 | 92 | 91 | 93 | 88 | 77 | 78 | 72 | 69 | 68 | 68 | 68 | 66 | 62 | 49 | 48 | 48 | 49 | 49 | 49 | 50 | 51 | 50 | 48 | 45 | 46 | 48 | 48 | 49 | 49 |
무형자산 | 168 | 170 | 212 | 216 | 219 | 224 | 222 | 227 | 229 | 232 | 233 | 239 | 245 | 244 | 248 | 244 | 244 | 250 | 232 | 236 | 236 | 245 | 235 | 234 | 236 | 212 | 197 | 199 | 201 | 203 | 141 | 131 | 120 | 121 | 123 | 125 | 127 | 129 | 131 | 133 | 99 |
이연세자산 | 7 | 6 | 20 | 11 | 6 | 7 | 6 | 6 | 5 | 2 | 2 | 0.54 | 0.02 | 0.27 | 5 | 4 | 7 | 6 | 2 | 2 | 3 | 3 | 0.09 | 0.45 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8 | 8 | 8 | 0 | 10 | 16 | 15 |
기타자산 | 18 | 16 | 22 | 23 | 21 | 18 | 21 | 28 | 26 | 27 | 29 | 29 | 29 | 29 | 28 | 42 | 30 | 31 | 30 | 32 | 31 | 32 | 33 | 35 | 37 | 32 | 36 | 37 | 38 | 39 | 42 | 43 | 42 | 43 | 41 | 44 | 44 | 41 | 43 | 46 | 49 |
자산총계 | 632 | 637 | 759 | 807 | 782 | 768 | 803 | 773 | 771 | 726 | 776 | 744 | 747 | 694 | 736 | 735 | 710 | 680 | 676 | 661 | 674 | 670 | 681 | 666 | 662 | 594 | 590 | 562 | 567 | 536 | 469 | 426 | 423 | 430 | 463 | 460 | 464 | 435 | 494 | 493 | 471 |
매입채무등 | 94 | 69 | 74 | 94 | 65 | 69 | 71 | 79 | 75 | 69 | 82 | 87 | 78 | 67 | 66 | 65 | 61 | 59 | 61 | 53 | 64 | 65 | 67 | 62 | 78 | 67 | 60 | 65 | 64 | 54 | 29 | 26 | 21 | 24 | 23 | 25 | 28 | 15 | 23 | 20 | 24 |
차입금 | 187 | 168 | 201 | 235 | 211 | 162 | 242 | 185 | 122 | 76 | 174 | 126 | 124 | 78 | 163 | 171 | 155 | 120 | 162 | 170 | 179 | 160 | 177 | 177 | 160 | 97 | 97 | 74 | 90 | 77 | 57 | 26 | 30 | 41 | 44 | 50 | 66 | 68 | 93 | 98 | 85 |
이연수익 | 24 | 53 | 27 | 12 | 29 | 66 | 6 | 27 | 70 | 111 | 0.22 | 0.27 | 19 | 63 | 6 | 13 | 32 | 44 | 6 | 4 | 4 | 7 | 0.37 | 0.75 | 4 | 20 | 0.61 | 7 | 12 | 15 | 0 | 2 | 3 | 4 | 0.04 | 7 | 7 | 9 | 0.04 | 5 | 5 |
이연세부채 | 10 | 11 | 12 | 10 | 13 | 13 | 14 | 14 | 15 | 15 | 19 | 20 | 26 | 23 | 24 | 25 | 24 | 24 | 14 | 14 | 16 | 19 | 18 | 19 | 24 | 19 | 21 | 18 | 18 | 18 | 8 | 8 | 21 | 21 | 29 | 29 | 29 | 19 | 28 | 28 | 28 |
기타부채 | 89 | 103 | 117 | 103 | 93 | 88 | 112 | 99 | 114 | 86 | 138 | 126 | 119 | 90 | 109 | 92 | 78 | 73 | 88 | 81 | 77 | 75 | 81 | 73 | 68 | 62 | 83 | 77 | 69 | 67 | 77 | 73 | 59 | 58 | 88 | 75 | 62 | 55 | 84 | 80 | 68 |
부채총계 | 404 | 404 | 432 | 454 | 410 | 398 | 444 | 404 | 396 | 356 | 414 | 359 | 365 | 321 | 368 | 366 | 350 | 320 | 331 | 322 | 340 | 326 | 343 | 332 | 333 | 264 | 261 | 242 | 253 | 230 | 172 | 134 | 135 | 148 | 185 | 185 | 192 | 167 | 228 | 230 | 210 |
자본금+ 자본잉여금 |
47 | 47 | 47 | 45 | 46 | 43 | 42 | 47 | 55 | 53 | 53 | 78 | 76 | 82 | 80 | 83 | 81 | 82 | 79 | 76 | 75 | 76 | 73 | 71 | 69 | 71 | 76 | 75 | 73 | 71 | 69 | 68 | 68 | 66 | 65 | 65 | 63 | 63 | 63 | 63 | 61 |
이익잉여금 | 196 | 205 | 295 | 321 | 334 | 333 | 327 | 328 | 330 | 329 | 326 | 320 | 314 | 304 | 300 | 295 | 291 | 288 | 281 | 278 | 274 | 274 | 271 | 269 | 266 | 263 | 256 | 250 | 245 | 239 | 231 | 227 | 223 | 220 | 217 | 214 | 211 | 209 | 206 | 203 | 202 |
기타포괄익 | -17 | -19 | -14 | -13 | -8 | -6 | -9 | -6 | -10 | -12 | -16 | -13 | -7 | -14 | -12 | -9 | -12 | -9 | -15 | -14 | -15 | -6 | -7 | -6 | -6 | -5 | -4 | -5 | -4 | -5 | -4 | -4 | -4 | -5 | -4 | -4 | -3 | -4 | -3 | -3 | -2 |
자본총계 | 227 | 233 | 328 | 353 | 372 | 370 | 359 | 369 | 375 | 370 | 363 | 385 | 383 | 373 | 368 | 369 | 360 | 361 | 345 | 340 | 334 | 344 | 338 | 334 | 329 | 329 | 328 | 320 | 314 | 305 | 296 | 291 | 287 | 282 | 278 | 275 | 271 | 268 | 265 | 263 | 261 |
주식수(만주) | 2,827 | 2,805 | 2,817 | 2,802 | 2,812 | 2,853 | 2,791 | 2,842 | 2,907 | 2,987 | 2,980 | 3,022 | 3,034 | 3,041 | 3,039 | 3,049 | 3,052 | 2,999 | 2,997 | 2,985 | 2,994 | 2,965 | 2,965 | 2,954 | 2,957 | 3,004 | 3,020 | 3,019 | 2,997 | 2,970 | 2,978 | 2,960 | 2,965 | 2,939 | 2,949 | 2,937 | 2,930 | 2,923 | 2,928 | 2,920 | 2,883 |
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 | 26 | 4 | 64 | -12 | -53 | -59 | -43 | -12 | 48 | 57 | 41 | 78 | 87 | 86 | 70 | 65 | 72 | 90 | 51 | 49 | 16 | 10 | 6 | -24 | 0.63 | 12 | 26 | 29 | 33 | 59 | 28 | 55 | 54 | 46 | 63 | 60 | 68 | 79 | 52 | 39 | 28 |
투자활동 | -4 | -7 | -14 | -16 | -17 | -17 | -14 | -15 | -14 | -14 | -12 | -11 | -21 | -20 | -40 | -40 | -36 | -36 | -27 | -35 | -30 | -55 | -64 | -55 | -53 | -28 | -64 | -76 | -89 | -90 | -37 | -27 | -14 | -14 | -12 | -9 | -46 | -44 | -43 | -44 | -7 |
재무활동 | -23 | 5 | -49 | 33 | 64 | 67 | 49 | 20 | -32 | -38 | -26 | -64 | -61 | -66 | -21 | -12 | -28 | -44 | -21 | -11 | 14 | 46 | 55 | 78 | 47 | 11 | 39 | 47 | 58 | 34 | 11 | -25 | -36 | -29 | -49 | -49 | -20 | -33 | -6 | 8 | -20 |
환율변동 | -0.82 | -0.74 | 0.46 | -0.78 | 0.48 | 0.12 | -1.19 | 0.01 | -0.78 | -0.33 | 0.87 | -0.54 | 0.12 | -0.09 | -1.10 | -1.23 | 0.35 | -0.75 | -0.32 | -0.40 | -0.90 | -0.77 | -0.74 | 0.35 | -0.56 | 0.05 | 0.01 | -0.14 | 0.04 | 0.04 | -0.27 | -0.75 | -1.31 | -1.38 | -1.08 | -2 | -1.07 | -1.37 | -2 | -2 | -1.45 |
현금의증감 | -1.09 | 2 | -0.11 | 4 | -6 | -9 | -8 | -7 | 3 | 4 | 3 | 3 | 4 | 0.45 | 8 | 12 | 8 | 10 | 4 | 3 | -0.21 | 1.18 | -3 | -1.14 | -6 | -5 | 0.32 | -0.36 | 2 | 3 | 3 | 3 | 4 | 4 | 2 | 2 | 2 | 2 | 2 | 3 | -0.08 |
자본적지출 | -3 | -6 | -9 | -10 | -13 | -12 | -13 | -14 | -13 | -13 | -10 | -10 | -10 | -10 | -10 | -10 | -11 | -11 | -11 | -12 | -13 | -13 | -13 | -12 | -10 | -8 | -6 | -6 | -5 | -7 | -10 | -13 | -13 | -11 | -8 | -5 | -6 | -7 | -6 | -7 | -7 |
잉여현금 | 23 | -2 | 54 | -22 | -66 | -70 | -56 | -26 | 35 | 44 | 30 | 68 | 77 | 77 | 60 | 55 | 61 | 79 | 40 | 36 | 3 | -3 | -8 | -36 | -9 | 4 | 19 | 23 | 27 | 52 | 19 | 42 | 41 | 36 | 55 | 55 | 62 | 72 | 45 | 32 | 21 |