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 | 48 | 45 | 44 | 44 | 47 | 49 | 51 | 53 | 53 | 51 | 50 | 49 | 50 | 55 | 62 | 75 | 84 | 77 | 68 | 51 | 36 | 33 | 29 | 26 | 23 | 21 | 19 | 17 | 16 | 14 | 14 | 13 | 13 | 12 | 12 | 11 | 11 | 11 | 11 | 11 | 11 |
매출원가 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
매출총이익 | 48 | 45 | 44 | 44 | 47 | 49 | 51 | 53 | 53 | 51 | 50 | 49 | 50 | 55 | 62 | 75 | 84 | 77 | 68 | 51 | 36 | 33 | 29 | 26 | 23 | 21 | 19 | 17 | 16 | 14 | 14 | 13 | 13 | 12 | 12 | 11 | 11 | 11 | 11 | 11 | 11 |
판매관리비 | 20 | 20 | 19 | 19 | 19 | 20 | 20 | 22 | 21 | 21 | 21 | 20 | 22 | 24 | 27 | 32 | 33 | 32 | 29 | 23 | 19 | 17 | 16 | 14 | 13 | 12 | 11 | 10 | 9 | 8 | 8 | 8 | 8 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 |
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 | 18 | 16 | 16 | 16 | 19 | 21 | 22 | 22 | 23 | 23 | 22 | 22 | 20 | 23 | 25 | 33 | 42 | 36 | 32 | 22 | 12 | 12 | 10 | 8 | 6 | 5 | 5 | 4 | 4 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 1.50 | 1.28 | 1.36 | 1.31 | 0.94 |
EBITDA | 18 | 17 | 17 | 16 | 20 | 22 | 23 | 23 | 23 | 23 | 22 | 21 | 19 | 21 | 23 | 31 | 40 | 35 | 31 | 22 | 13 | 12 | 10 | 8 | 7 | 6 | 5 | 5 | 4 | 4 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 1.29 |
영업외이익 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
법인세 | 3 | 3 | 3 | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 6 | 8 | 7 | 7 | 5 | 3 | 2 | 2 | 2 | 1.29 | 1.06 | 2 | 2 | 2 | 2 | 1.02 | 0.93 | 0.87 | 0.81 | -3 | -3 | -3 | -3 | 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 | 15 | 13 | 13 | 13 | 16 | 17 | 17 | 18 | 18 | 18 | 18 | 18 | 17 | 18 | 21 | 27 | 34 | 30 | 25 | 18 | 10 | 10 | 8 | 6 | 5 | 4 | 3 | 2 | 2 | 1.35 | 2 | 2 | 2 | 2 | 5 | 4 | 5 | 4 | 1.36 | 1.31 | 0.94 |
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 | 241 | 235 | 234 | 242 | 237 | 262 | 230 | 232 | 214 | 152 | 198 | 155 | 168 | 167 | 68 | 134 | 126 | 222 | 93 | 77 | 75 | 46 | 37 | 34 | 96 | 67 | 59 | 33 | 70 | 46 | 28 | 34 | 24 | 58 | 52 | 13 | 25 | 26 | 21 | 29 | 24 |
투자자산 | 1,770 | 1,747 | 1,745 | 1,714 | 1,719 | 1,718 | 1,683 | 1,655 | 1,641 | 1,596 | 1,498 | 1,403 | 1,315 | 1,271 | 1,230 | 1,285 | 1,418 | 1,198 | 1,196 | 1,028 | 839 | 811 | 726 | 665 | 605 | 582 | 532 | 512 | 446 | 423 | 406 | 383 | 379 | 365 | 343 | 338 | 313 | 309 | 298 | 297 | 280 |
매출채권등 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
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 | 9 | 10 | 10 | 8 | 9 | 9 | 9 | 9 | 10 | 5 | 5 | 8 | 8 | 8 | 5 | 5 | 5 | 5 | 5 | 6 | 6 | 6 | 6 | 6 | 6 | 4 | 4 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 4 | 4 | 4 | 4 | 4 | 4 |
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 | 74 | 73 | 78 | 76 | 75 | 70 | 70 | 67 | 66 | 67 | 63 | 54 | 53 | 50 | 51 | 83 | 55 | 52 | 43 | 35 | 25 | 18 | 17 | 16 | 13 | 12 | 11 | 11 | 10 | 10 | 11 | 11 | 10 | 10 | 9 | 10 | 12 | 13 | 10 | 10 | 10 |
자산총계 | 2,095 | 2,066 | 2,066 | 2,041 | 2,039 | 2,059 | 1,992 | 1,963 | 1,930 | 1,820 | 1,764 | 1,619 | 1,544 | 1,496 | 1,355 | 1,508 | 1,605 | 1,477 | 1,337 | 1,146 | 945 | 881 | 786 | 721 | 720 | 665 | 606 | 559 | 530 | 481 | 449 | 432 | 416 | 436 | 408 | 365 | 353 | 351 | 331 | 339 | 318 |
매입채무등 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
차입금 | 115 | 116 | 131 | 157 | 132 | 132 | 132 | 132 | 160 | 129 | 122 | 94 | 102 | 109 | 59 | 92 | 155 | 232 | 242 | 183 | 100 | 47 | 40 | 36 | 36 | 35 | 27 | 25 | 25 | 19 | 24 | 19 | 27 | 19 | 21 | 28 | 20 | 20 | 20 | 20 | 20 |
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 | 1,784 | 1,756 | 1,746 | 1,696 | 1,723 | 1,744 | 1,685 | 1,660 | 1,604 | 1,528 | 1,490 | 1,377 | 1,299 | 1,246 | 1,157 | 1,172 | 1,320 | 1,113 | 974 | 849 | 749 | 746 | 686 | 629 | 632 | 580 | 532 | 488 | 461 | 419 | 381 | 369 | 348 | 375 | 346 | 296 | 292 | 290 | 274 | 282 | 261 |
기타부채 | 23 | 25 | 26 | 27 | 26 | 27 | 24 | 23 | 24 | 24 | 17 | 15 | 15 | 15 | 16 | 124 | 12 | 22 | 19 | 21 | 14 | 7 | 7 | 6 | 5 | 5 | 4 | 3 | 3 | 3 | 3 | 4 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 2 | 3 |
부채총계 | 1,922 | 1,897 | 1,902 | 1,881 | 1,881 | 1,903 | 1,841 | 1,816 | 1,787 | 1,681 | 1,629 | 1,487 | 1,416 | 1,370 | 1,232 | 1,388 | 1,488 | 1,367 | 1,234 | 1,054 | 862 | 800 | 733 | 670 | 673 | 619 | 563 | 516 | 489 | 441 | 408 | 392 | 377 | 397 | 369 | 326 | 315 | 313 | 296 | 304 | 283 |
자본금+ 자본잉여금 |
82 | 82 | 82 | 82 | 81 | 81 | 81 | 80 | 80 | 80 | 80 | 82 | 81 | 81 | 83 | 84 | 84 | 83 | 84 | 84 | 84 | 84 | 60 | 60 | 59 | 59 | 58 | 57 | 57 | 57 | 58 | 57 | 58 | 57 | 57 | 57 | 57 | 57 | 57 | 57 | 57 |
이익잉여금 | 92 | 88 | 84 | 81 | 79 | 77 | 73 | 69 | 65 | 61 | 57 | 53 | 48 | 44 | 40 | 36 | 33 | 26 | 19 | 9 | -1 | -3 | -6 | -9 | -11 | -13 | -14 | -15 | -16 | -17 | -17 | -17 | -18 | -18 | -18 | -18 | -18 | -19 | -22 | -22 | -22 |
기타포괄익 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
자본총계 | 173 | 168 | 164 | 160 | 158 | 155 | 151 | 147 | 143 | 139 | 135 | 133 | 128 | 125 | 123 | 120 | 117 | 110 | 103 | 93 | 83 | 81 | 54 | 51 | 48 | 46 | 44 | 42 | 41 | 40 | 41 | 40 | 40 | 39 | 39 | 39 | 39 | 38 | 35 | 35 | 35 |
주식수(만주) | 639 | 638 | 638 | 638 | 634 | 655 | 654 | 654 | 655 | 648 | 655 | 650 | 651 | 657 | 661 | 664 | 664 | 656 | 656 | 531 | 537 | 533 | 449 | 441 | 439 | 429 | 425 | 425 | 423 | 420 | 296 | 296 | 296 | 290 | 290 | 291 | 291 | 291 | 287 | 287 | 287 |
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 | 18 | 14 | 10 | 13 | 11 | 18 | 17 | 15 | 25 | 40 | 87 | 251 | 436 | 253 | 177 | -63 | -321 | -123 | -145 | -96 | -60 | -104 | -52 | -21 | -13 | -12 | -17 | -22 | -5 | 4 | 0.58 | 4 | 3 | 2 | 1.16 | 2 | 3 | 5 | 8 | 2 | 4 |
투자활동 | -54 | -33 | -62 | -63 | -79 | -122 | -185 | -252 | -335 | -353 | -348 | -328 | -316 | -317 | -265 | -219 | -276 | -260 | -250 | -252 | -145 | -111 | -136 | -128 | -142 | -144 | -106 | -104 | -59 | -59 | -63 | -46 | -65 | -53 | -41 | -38 | -33 | -39 | -40 | -38 | -59 |
재무활동 | 41 | -8 | 57 | 60 | 90 | 214 | 200 | 314 | 356 | 299 | 390 | 98 | -78 | 8 | 63 | 338 | 647 | 559 | 451 | 391 | 185 | 194 | 166 | 151 | 180 | 177 | 154 | 125 | 110 | 43 | 38 | 63 | 62 | 83 | 72 | 21 | 31 | 32 | 22 | 45 | 58 |
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 | 4 | -26 | 4 | 10 | 23 | 110 | 32 | 77 | 46 | -15 | 130 | 21 | 42 | -55 | -25 | 57 | 50 | 176 | 55 | 43 | -21 | -21 | -22 | 2 | 26 | 22 | 31 | -1.46 | 46 | -12 | -24 | 21 | -0.47 | 32 | 32 | -15 | 0.89 | -2 | -10 | 9 | 2 |
자본적지출 | -0.32 | -0.27 | -0.05 | -0.02 | -0.16 | -0.66 | -0.76 | -1.07 | -1.13 | -0.91 | -3 | -2 | -3 | -3 | -0.70 | -0.80 | -0.39 | -0.39 | -0.25 | -0.32 | -0.50 | -0.44 | -0.62 | -0.63 | -0.55 | -0.61 | -0.43 | -0.55 | -0.42 | -0.31 | -0.30 | -0.09 | -0.07 | -0.05 | -0.05 | -0.06 | -0.05 | -0.05 | -0.04 | -0.07 | -0.21 |
잉여현금 | 17 | 14 | 9 | 13 | 11 | 17 | 16 | 14 | 24 | 39 | 85 | 248 | 434 | 251 | 176 | -64 | -321 | -124 | -145 | -97 | -61 | -104 | -53 | -22 | -14 | -12 | -17 | -23 | -6 | 4 | 0.29 | 4 | 3 | 2 | 1.11 | 2 | 3 | 5 | 8 | 2 | 3 |