| 26.06/30 | 26.03/31 | 25.12/31 | 25.09/30 | 25.06/30 | 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 매출액 | 3,516 | 3,489 | 3,482 | 3,464 | 3,451 | 3,433 | 3,408 | 3,378 | 3,343 | 3,310 | 3,274 | 3,234 | 3,201 | 3,157 | 3,109 | 3,050 | 2,989 | 2,929 | 2,889 | 2,823 | 2,786 | 2,727 | 2,766 | 2,858 | 2,908 | 2,987 | 2,961 | 2,908 | 2,851 | 2,782 | 2,717 | 2,667 | 2,639 | 2,631 | 2,602 | 2,583 | 2,550 | 2,517 | 2,551 | 2,539 | 2,544 |
| 매출원가 | 1,388 | 1,384 | 1,371 | 1,355 | 1,351 | 1,341 | 1,322 | 1,299 | 1,270 | 1,238 | 1,216 | 1,196 | 1,177 | 1,158 | 1,136 | 1,107 | 1,079 | 1,050 | 1,034 | 1,030 | 1,029 | 1,020 | 1,030 | 1,050 | 1,063 | 1,088 | 1,084 | 1,068 | 1,051 | 1,030 | 1,013 | 994 | 983 | 975 | 962 | 952 | 943 | 930 | 921 | 914 | 905 |
| 매출총이익 | 2,129 | 2,106 | 2,112 | 2,109 | 2,100 | 2,092 | 2,086 | 2,079 | 2,073 | 2,071 | 2,057 | 2,038 | 2,023 | 1,999 | 1,973 | 1,942 | 1,910 | 1,879 | 1,854 | 1,793 | 1,757 | 1,707 | 1,735 | 1,808 | 1,845 | 1,899 | 1,877 | 1,840 | 1,800 | 1,752 | 1,704 | 1,673 | 1,656 | 1,656 | 1,640 | 1,631 | 1,608 | 1,587 | 1,630 | 1,625 | 1,638 |
| 판매관리비 | 200 | 193 | 185 | 180 | 177 | 179 | 176 | 182 | 181 | 181 | 188 | 185 | 186 | 176 | 162 | 159 | 160 | 163 | 164 | 161 | 154 | 154 | 145 | 146 | 148 | 146 | 151 | 146 | 145 | 138 | 131 | 131 | 124 | 121 | 114 | 110 | 109 | 107 | 105 | 104 | 100 |
| 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 | 994 | 991 | 1,012 | 1,019 | 1,028 | 1,023 | 1,020 | 1,020 | 1,030 | 1,046 | 1,034 | 1,033 | 1,033 | 1,039 | 1,059 | 1,051 | 1,028 | 993 | 968 | 921 | 906 | 863 | 905 | 975 | 1,010 | 1,067 | 1,046 | 1,019 | 988 | 968 | 925 | 907 | 902 | 910 | 908 | 880 | 804 | 783 | 828 | 837 | 907 |
| EBITDA | 1,862 | 1,879 | 1,842 | 1,367 | 1,558 | 1,532 | 1,549 | 1,868 | 1,643 | 1,643 | 1,603 | 1,561 | 1,976 | 2,037 | 2,038 | 2,058 | 1,793 | 1,688 | 1,649 | 1,475 | 1,451 | 1,601 | 1,990 | 2,116 | 2,129 | 2,021 | 1,614 | 1,615 | 1,606 | 1,539 | 1,607 | 1,542 | 1,531 | 1,535 | 1,454 | 1,528 | 1,551 | 1,525 | 1,620 | 1,605 | 1,666 |
| 영업외이익 | -65 | -32 | -82 | -559 | -363 | -381 | -361 | -27 | -248 | -246 | -265 | -296 | 140 | 215 | 228 | 281 | 45 | -29 | -39 | -158 | -154 | 48 | 399 | 453 | 432 | 267 | -111 | -80 | -49 | -74 | 36 | 1.13 | 0.65 | 0.55 | -71 | 6 | 54 | 48 | 98 | 88 | 129 |
| 법인세 | 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 |
| 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 | 297 | 317 | 277 | -200 | 5 | -4 | 14 | 363 | 168 | 192 | 190 | 192 | 665 | 784 | 849 | 912 | 659 | 548 | 505 | 331 | 315 | 473 | 873 | 1,005 | 1,023 | 921 | 522 | 529 | 541 | 505 | 583 | 538 | 536 | 541 | 462 | 506 | 465 | 428 | 513 | 503 | 611 |
| 26.06/30 | 26.03/31 | 25.12/31 | 25.09/30 | 25.06/30 | 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 현금성자산 | 553 | 581 | 1,557 | 939 | 528 | 479 | 1,335 | 1,471 | 738 | 767 | 1,613 | 930 | 1,628 | 964 | 737 | 449 | 503 | 482 | 501 | 1,082 | 637 | 949 | 1,719 | 1,765 | 1,992 | 859 | 692 | 805 | 1,163 | 432 | 639 | 424 | 727 | 455 | 505 | 577 | 540 | 354 | 420 | 483 | 1,246 |
| 투자자산 | 930 | 954 | 1,097 | 1,157 | 1,313 | 1,285 | 1,242 | 1,568 | 1,562 | 1,542 | 1,518 | 1,672 | 1,917 | 1,876 | 1,840 | 1,702 | 1,665 | 1,643 | 1,615 | 1,512 | 1,444 | 1,443 | 1,446 | 1,515 | 1,477 | 1,500 | 1,088 | 987 | 990 | 1,028 | 1,004 | 957 | 713 | 696 | 649 | 640 | 846 | 820 | 799 | 799 | 274 |
| 매출채권등 | 1,665 | 1,648 | 1,631 | 1,669 | 1,619 | 1,608 | 1,574 | 1,538 | 1,497 | 1,484 | 1,478 | 1,455 | 1,410 | 1,383 | 1,358 | 1,320 | 1,330 | 1,300 | 1,297 | 1,265 | 1,231 | 1,196 | 1,200 | 1,187 | 1,152 | 1,149 | 1,152 | 182 | 168 | 172 | 167 | 179 | 64 | 73 | 92 | 80 | 89 | 73 | 93 | 76 | 85 |
| 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 |
| 유형자산 | 20,992 | 20,899 | 20,900 | 21,295 | 21,263 | 21,119 | 21,050 | 20,901 | 20,792 | 20,768 | 20,593 | 19,868 | 19,598 | 19,539 | 19,496 | 19,427 | 19,029 | 18,313 | 18,276 | 18,269 | 18,072 | 17,873 | 17,819 | 17,741 | 17,668 | 17,518 | 17,622 | 17,511 | 17,230 | 17,117 | 16,752 | 16,849 | 16,781 | 16,642 | 16,507 | 16,374 | 16,235 | 16,090 | 15,925 | 15,789 | 15,740 |
| 무형자산 | 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 |
| 이연세자산 | 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 |
| 기타자산 | 1,034 | 1,020 | 981 | 940 | 899 | 945 | 884 | 927 | 886 | 965 | 825 | 814 | 788 | 862 | 777 | 828 | 739 | 738 | 677 | 720 | 674 | 752 | 674 | 751 | 713 | 804 | 731 | 1,803 | 1,718 | 1,752 | 1,695 | 1,729 | 1,677 | 1,718 | 1,619 | 1,638 | 1,572 | 1,630 | 1,615 | 1,642 | 1,619 |
| 자산총계 | 25,174 | 25,102 | 26,166 | 25,999 | 25,621 | 25,437 | 26,085 | 26,406 | 25,474 | 25,526 | 26,026 | 24,739 | 25,342 | 24,625 | 24,208 | 23,727 | 23,266 | 22,476 | 22,365 | 22,849 | 22,059 | 22,214 | 22,858 | 22,959 | 23,001 | 21,830 | 21,285 | 21,289 | 21,268 | 20,502 | 20,256 | 20,137 | 19,961 | 19,584 | 19,372 | 19,309 | 19,282 | 18,967 | 18,852 | 18,790 | 18,964 |
| 매입채무등 | 474 | 418 | 480 | 485 | 480 | 399 | 402 | 444 | 372 | 375 | 458 | 462 | 435 | 398 | 418 | 361 | 342 | 305 | 321 | 332 | 306 | 261 | 336 | 346 | 328 | 294 | 378 | 421 | 418 | 329 | 277 | 408 | 424 | 451 | 332 | 425 | 389 | 580 | 299 | 548 | 510 |
| 차입금 | 16,358 | 16,359 | 17,359 | 17,348 | 16,576 | 16,436 | 16,984 | 16,978 | 16,129 | 16,156 | 16,625 | 15,556 | 15,913 | 15,164 | 14,694 | 14,286 | 14,104 | 13,460 | 13,346 | 13,826 | 13,006 | 12,976 | 13,486 | 13,483 | 13,480 | 12,489 | 12,236 | 12,260 | 12,218 | 11,378 | 11,008 | 10,890 | 10,722 | 10,339 | 10,272 | 10,235 | 10,237 | 9,887 | 9,796 | 9,809 | 9,934 |
| 이연수익 | 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 |
| 이연세부채 | 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 |
| 예수부채 | 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 |
| 기타부채 | 604 | 601 | 635 | 650 | 711 | 743 | 751 | 701 | 683 | 710 | 751 | 680 | 701 | 751 | 725 | 680 | 669 | 658 | 656 | 628 | 648 | 848 | 689 | 630 | 640 | 620 | 649 | 605 | 611 | 624 | 758 | 634 | 602 | 609 | 667 | 550 | 583 | 577 | 825 | 574 | 622 |
| 부채총계 | 17,436 | 17,378 | 18,474 | 18,483 | 17,767 | 17,578 | 18,137 | 18,123 | 17,184 | 17,240 | 17,834 | 16,699 | 17,049 | 16,313 | 15,837 | 15,327 | 15,116 | 14,423 | 14,322 | 14,785 | 13,960 | 14,085 | 14,512 | 14,459 | 14,448 | 13,403 | 13,262 | 13,286 | 13,248 | 12,331 | 12,043 | 11,932 | 11,748 | 11,400 | 11,270 | 11,209 | 11,208 | 11,044 | 10,920 | 10,931 | 11,066 |
| 자본금+ 자본잉여금 |
6,880 | 6,843 | 6,835 | 6,827 | 6,854 | 6,845 | 6,835 | 6,821 | 6,768 | 6,752 | 6,714 | 6,567 | 6,560 | 6,548 | 6,538 | 6,532 | 6,524 | 6,509 | 6,497 | 6,415 | 6,404 | 6,392 | 6,556 | 6,547 | 6,539 | 6,520 | 6,494 | 6,474 | 6,478 | 6,614 | 6,606 | 6,599 | 6,590 | 6,583 | 6,577 | 6,570 | 6,561 | 6,539 | 6,532 | 6,525 | 6,515 |
| 이익잉여금 | -1,728 | -1,684 | -1,675 | -1,812 | -1,580 | -1,514 | -1,420 | -1,036 | -965 | -890 | -816 | -782 | -517 | -467 | -391 | -360 | -567 | -636 | -626 | -657 | -612 | -571 | -510 | -365 | -303 | -417 | -761 | -750 | -711 | -728 | -676 | -677 | -650 | -655 | -712 | -693 | -694 | -712 | -694 | -726 | -702 |
| 기타포괄익 | 2 | -6 | -13 | -15 | -15 | -11 | -2 | -26 | 0 | -4 | -21 | 3 | -3 | -18 | -14 | -16 | -27 | -28 | -37 | -41 | -43 | -45 | -50 | -53 | -55 | -56 | -48 | -52 | -51 | -49 | -48 | -45 | -48 | -49 | -50 | -52 | -53 | -51 | -52 | -74 | -80 |
| 자본총계 | 5,155 | 5,152 | 5,147 | 5,000 | 5,259 | 5,320 | 5,413 | 5,759 | 5,803 | 5,858 | 5,877 | 5,788 | 6,040 | 6,063 | 6,133 | 6,156 | 5,930 | 5,844 | 5,834 | 5,717 | 5,749 | 5,776 | 5,996 | 6,130 | 6,182 | 6,048 | 5,685 | 5,672 | 5,716 | 5,837 | 5,883 | 5,877 | 5,893 | 5,879 | 5,814 | 5,825 | 5,814 | 5,776 | 5,786 | 5,726 | 5,733 |
| 주식수(만주) | 15,962 | 15,905 | 15,886 | 15,834 | 15,879 | 15,863 | 15,779 | 15,821 | 15,729 | 15,713 | 15,720 | 15,688 | 15,721 | 15,704 | 15,713 | 15,713 | 15,719 | 15,700 | 15,637 | 15,659 | 15,651 | 15,609 | 15,551 | 15,567 | 15,540 | 15,525 | 15,488 | 15,482 | 15,487 | 15,484 | 15,468 | 15,467 | 15,457 | 15,470 | 15,439 | 15,448 | 15,433 | 15,421 | 15,397 | 15,413 | 15,386 |
| 26.06/30 | 26.03/31 | 25.12/31 | 25.09/30 | 25.06/30 | 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 영업활동 | 1,285 | 1,192 | 1,245 | 1,221 | 1,233 | 1,247 | 1,235 | 1,238 | 1,253 | 1,265 | 1,302 | 1,284 | 1,279 | 1,297 | 1,282 | 1,259 | 1,189 | 1,201 | 1,133 | 1,161 | 1,163 | 1,134 | 1,157 | 1,144 | 1,170 | 1,149 | 1,181 | 1,199 | 1,155 | 1,132 | 1,150 | 1,098 | 1,108 | 898 | 912 | 876 | 815 | 925 | 1,035 | 934 | 940 |
| 투자활동 | -381 | -330 | -645 | -1,375 | -1,296 | -1,260 | -1,237 | -1,169 | -1,192 | -1,195 | -1,194 | -1,165 | -1,177 | -1,737 | -1,603 | -1,355 | -1,457 | -949 | -1,040 | -1,224 | -1,057 | -782 | -614 | -667 | -808 | -865 | -1,015 | -815 | -941 | -1,139 | -1,099 | -1,308 | -820 | -798 | -882 | -827 | -1,459 | -1,496 | -1,337 | -1,783 | -885 |
| 재무활동 | -878 | -760 | -379 | -379 | -146 | -274 | -274 | 472 | -952 | -268 | 768 | 362 | 1,024 | 922 | 556 | -537 | 133 | -718 | -1,311 | -620 | -1,461 | -261 | 484 | 483 | 467 | 143 | -113 | -3 | 222 | -16 | 82 | 58 | -101 | 1.05 | 55 | 35 | -70 | -755 | -75 | -119 | -218 |
| 환율변동 | 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 |
| 현금의증감 | 26 | 102 | 222 | -533 | -210 | -287 | -277 | 541 | -891 | -198 | 876 | 482 | 1,126 | 482 | 236 | -633 | -134 | -467 | -1,218 | -683 | -1,354 | 91 | 1,027 | 960 | 829 | 426 | 53 | 381 | 436 | -23 | 134 | -153 | 187 | 101 | 85 | 84 | -714 | -1,325 | -377 | -968 | -163 |
| 자본적지출 | -558 | -498 | -613 | -1,260 | -1,161 | -1,124 | -1,134 | -1,052 | -1,057 | -1,049 | -1,008 | -843 | -862 | -1,457 | -1,381 | -1,311 | -1,377 | -876 | -971 | -1,140 | -997 | -754 | -496 | -538 | -722 | -833 | -1,042 | -809 | -615 | -714 | -653 | -894 | -937 | -908 | -1,022 | -1,026 | -960 | -986 | -837 | -561 | -352 |
| 잉여현금 | 726 | 694 | 633 | -39 | 72 | 123 | 100 | 186 | 196 | 216 | 294 | 441 | 417 | -160 | -99 | -52 | -187 | 324 | 162 | 21 | 166 | 380 | 661 | 606 | 448 | 316 | 139 | 390 | 540 | 418 | 497 | 204 | 171 | -10 | -110 | -150 | -145 | -61 | 198 | 374 | 589 |
20년간 축적된 금융 데이터와 AI 기술로 최적의 투자 타이밍을 알려드려요!
🔍 어떻게 판단하나요?
스마트스코어/ 밸류에이션 / 수급분석을 종합적으로 분석해서 신호를 신속하게 제시합니다.
📊 매매신호 종류
💡참고사항 : 매수 신호가 나온 후 3일이 지나면 자동으로 보유 신호로 바뀝니다. 세 가지 조건(스마트스코어, 밸류에이션, 수급분석)을 모두 만족할 때만 매수나 보유 신호가 나오니까 더 신뢰할 수 있어요!
스마트 스코어는 해당 종목의 우량주 여부를 판단하는데 도움을 드립니다.
20년 이상의 금융 빅데이터에서 우량주 발굴을 위해 22개 요인(Factor)을 종목별로 분석하고, 동종업종내 경쟁사와 비교합니다.
경쟁사는 기업의 사업 영역을 분석하여 관련성이 높은 기업 순으로 제공합니다.
미주미 초이스스탁이 개발한 공포-탐욕지수는 전체 종목 중 AI 매매신호의 '매수+보유' 단계의 종목 비율에 따라 점수화했습니다. 75점을 초과하면 탐욕 단계로, 25점 이하면 공포 단계로 표시합니다.