최근 실적발표 24. 08/28
24.07/28 | 24.04/28 | 24.01/28 | 23.10/29 | 23.07/30 | 23.04/30 | 23.01/29 | 22.10/30 | 22.07/31 | 22.05/01 | 22.01/30 | 21.10/31 | 21.08/01 | 21.05/02 | 21.01/31 | 20.11/01 | 20.08/02 | 20.05/03 | 20.02/02 | 19.11/03 | 19.08/04 | 19.05/05 | 19.02/03 | 18.10/28 | 18.07/29 | 18.04/29 | 18.01/28 | 16.12/31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
매출액 | 11,322 | 11,248 | 11,148 | 11,042 | 10,836 | 10,481 | 10,119 | 9,856 | 9,537 | 9,261 | 8,967 | 8,545 | 8,115 | 7,660 | 7,146 | 6,458 | 5,906 | 5,359 | 4,847 | 4,580 | 4,226 | 3,878 | 3,533 | 0 | 0 | 0 | 2,104 | 901 |
매출원가 | 8,040 | 8,022 | 7,986 | 7,916 | 7,770 | 7,522 | 7,285 | 7,168 | 6,984 | 6,797 | 6,582 | 6,223 | 5,923 | 5,628 | 5,325 | 4,865 | 4,476 | 4,090 | 3,703 | 3,536 | 3,301 | 3,060 | 2,818 | 0 | 0 | 0 | 1,737 | 751 |
매출총이익 | 3,281 | 3,226 | 3,162 | 3,126 | 3,065 | 2,960 | 2,834 | 2,688 | 2,553 | 2,464 | 2,385 | 2,322 | 2,192 | 2,032 | 1,821 | 1,593 | 1,430 | 1,269 | 1,144 | 1,045 | 925 | 819 | 715 | 0 | 0 | 0 | 368 | 150 |
판매관리비 | 3,214 | 3,208 | 3,185 | 3,112 | 3,041 | 2,897 | 2,778 | 2,713 | 2,609 | 2,557 | 2,459 | 2,310 | 2,180 | 2,036 | 1,911 | 1,765 | 1,649 | 1,539 | 1,397 | 1,303 | 1,183 | 1,057 | 983 | 0 | 0 | 0 | 705 | 257 |
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 |
영업이익 | 67 | 18 | -24 | 14 | 24 | 62 | 56 | -25 | -56 | -94 | -74 | 13 | 12 | -4 | -90 | -173 | -219 | -270 | -253 | -258 | -258 | -238 | -268 | 0 | 0 | 0 | -338 | -107 |
EBITDA | 213 | 189 | 137 | 156 | 193 | 186 | 166 | 95 | 49 | 1.10 | 15 | 94 | 88 | 65 | -29 | -117 | -167 | -220 | -204 | -215 | -221 | -209 | -245 | 0 | 0 | 0 | -325 | -102 |
영업외이익 | 4 | 28 | 13 | -3 | 24 | -14 | -13 | 3 | 0.69 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0.04 |
법인세 | -235 | 19 | 9 | 7 | 5 | 4 | 3 | 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 |
순이익 | 364 | 86 | 40 | 14 | 52 | 54 | 50 | -22 | -56 | -95 | -75 | 11 | 10 | -6 | -92 | -174 | -221 | -271 | -252 | -258 | -257 | -238 | -268 | 0 | 0 | 0 | -338 | -107 |
24.07/28 | 24.04/28 | 24.01/28 | 23.10/29 | 23.07/30 | 23.04/30 | 23.01/29 | 22.10/30 | 22.07/31 | 22.05/01 | 22.01/30 | 21.10/31 | 21.08/01 | 21.05/02 | 21.01/31 | 20.11/01 | 20.08/02 | 20.05/03 | 20.02/02 | 19.11/03 | 19.08/04 | 19.05/05 | 19.02/03 | 18.10/28 | 18.07/29 | 18.04/29 | 18.01/28 | 16.12/31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
현금성자산 | 694 | 1,135 | 602 | 469 | 457 | 409 | 332 | 378 | 607 | 605 | 603 | 727 | 725 | 638 | 563 | 506 | 154 | 193 | 212 | 136 | 151 | 29 | 88 | 0 | 0 | 0 | 69 | 0 |
단기투자 | 0.49 | 3 | 532 | 488 | 448 | 394 | 347 | 297 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
매출채권등 | 201 | 172 | 154 | 161 | 163 | 152 | 127 | 127 | 144 | 133 | 124 | 129 | 113 | 118 | 101 | 119 | 106 | 109 | 81 | 106 | 62 | 134 | 127 | 0 | 0 | 0 | 192 | 0 |
재고자산 | 803 | 752 | 719 | 712 | 738 | 731 | 678 | 679 | 708 | 598 | 560 | 607 | 506 | 491 | 513 | 483 | 453 | 449 | 318 | 290 | 288 | 254 | 221 | 0 | 0 | 0 | 166 | 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 |
유형자산 | 991 | 991 | 996 | 988 | 947 | 922 | 902 | 905 | 843 | 776 | 740 | 660 | 616 | 573 | 507 | 500 | 407 | 352 | 298 | 289 | 279 | 251 | 92 | 0 | 0 | 0 | 68 | 0 |
무형자산 | 39 | 39 | 39 | 39 | 39 | 39 | 39 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
이연세자산 | 276 | 0 | 0 | 0 | 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 | 97 | 108 | 144 | 79 | 112 | 90 | 94 | 105 | 67 | 78 | 59 | 74 | 58 | 80 | 56 | 36 | 25 | 21 | 24 | 38 | 33 | 15 | 13 | 0 | 0 | 0 | 9 | 0 |
자산총계 | 3,102 | 3,201 | 3,187 | 2,936 | 2,904 | 2,738 | 2,520 | 2,491 | 2,369 | 2,190 | 2,086 | 2,195 | 2,018 | 1,899 | 1,741 | 1,643 | 1,145 | 1,123 | 932 | 859 | 814 | 682 | 542 | 0 | 0 | 0 | 503 | 0 |
매입채무등 | 1,180 | 1,144 | 1,105 | 1,078 | 1,119 | 1,114 | 1,033 | 992 | 1,049 | 957 | 883 | 1,016 | 829 | 805 | 778 | 769 | 703 | 783 | 683 | 638 | 557 | 520 | 503 | 0 | 0 | 0 | 335 | 0 |
단기차입금 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
장기차입금 | 517 | 519 | 528 | 527 | 489 | 501 | 472 | 486 | 457 | 414 | 410 | 379 | 372 | 371 | 328 | 324 | 262 | 230 | 200 | 203 | 203 | 178 | 0 | 0 | 0 | 0 | 0 | 0 |
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 |
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 |
기타부채 | 919 | 895 | 1,044 | 938 | 931 | 842 | 855 | 849 | 745 | 761 | 778 | 735 | 742 | 654 | 636 | 606 | 558 | 507 | 453 | 408 | 416 | 343 | 375 | 0 | 0 | 0 | 251 | 0 |
부채총계 | 2,616 | 2,558 | 2,677 | 2,543 | 2,539 | 2,456 | 2,360 | 2,327 | 2,251 | 2,131 | 2,072 | 2,129 | 1,943 | 1,830 | 1,743 | 1,700 | 1,522 | 1,520 | 1,336 | 1,248 | 1,176 | 1,040 | 878 | 0 | 0 | 0 | 587 | 0 |
이익잉여금 | -1,610 | -1,909 | -1,976 | -1,956 | -1,920 | -1,939 | -2,015 | -1,968 | -1,970 | -1,992 | -2,011 | -1,947 | -1,915 | -1,898 | -1,937 | -1,958 | -1,925 | -1,892 | -1,844 | -1,784 | -1,705 | -1,622 | -1,592 | 0 | 0 | 0 | -1,324 | 0 |
기타포괄익 | 0 | 0 | 0 | 0 | 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 | 487 | 643 | 510 | 393 | 365 | 282 | 160 | 164 | 117 | 59 | 15 | 66 | 75 | 69 | -2 | -56 | -378 | -397 | -404 | -389 | -362 | -358 | -336 | 0 | 0 | 0 | -84 | 0 |
주식수(만주) | 43,788 | 43,642 | 43,204 | 43,075 | 43,157 | 43,047 | 42,777 | 42,812 | 42,683 | 42,671 | 41,721 | 41,784 | 41,666 | 42,759 | 40,724 | 40,926 | 40,437 | 40,140 | 39,825 | 40,131 | 39,738 | 39,300 | 39,300 | 39,300 | 39,300 | 39,300 | 26,220 | 0 |
24.07/28 | 24.04/28 | 24.01/28 | 23.10/29 | 23.07/30 | 23.04/30 | 23.01/29 | 22.10/30 | 22.07/31 | 22.05/01 | 22.01/30 | 21.10/31 | 21.08/01 | 21.05/02 | 21.01/31 | 20.11/01 | 20.08/02 | 20.05/03 | 20.02/02 | 19.11/03 | 19.08/04 | 19.05/05 | 19.02/03 | 18.10/28 | 18.07/29 | 18.04/29 | 18.01/28 | 16.12/31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
영업활동 | 384 | 420 | 486 | 488 | 525 | 416 | 350 | 183 | 140 | 176 | 192 | 335 | 324 | 210 | 133 | 130 | 68 | 118 | 47 | 51 | 6 | -19 | -13 | 0 | 0 | 0 | -80 | 7 |
투자활동 | 362 | 284 | -287 | -383 | -662 | -604 | -616 | -527 | -255 | -232 | -193 | -155 | -114 | -122 | -124 | -104 | -100 | -82 | -50 | -42 | 0.49 | 27 | 32 | 0 | 0 | 0 | -196 | -22 |
재무활동 | -510 | 21 | 72 | -14 | -13 | -8 | -7 | -4 | -3 | 23 | 41 | 41 | 361 | 357 | 342 | 344 | 36 | 127 | 127 | 125 | 115 | 1.09 | 1.14 | 0 | 0 | 0 | 188 | 75 |
환율변동 | -0.09 | -0.03 | 0.15 | 0 | 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 | 236 | 725 | 271 | 91 | -149 | -196 | -272 | -349 | -118 | -33 | 40 | 221 | 571 | 445 | 351 | 370 | 3 | 163 | 124 | 135 | 122 | 9 | 20 | 0 | 0 | 0 | -88 | 60 |
자본적지출 | -125 | -151 | -143 | -169 | -185 | -176 | -230 | -219 | -244 | -220 | -183 | -166 | -125 | -127 | -131 | -110 | -94 | -79 | -49 | -46 | -40 | -43 | -44 | 0 | 0 | 0 | -40 | -22 |
잉여현금 | 259 | 269 | 343 | 319 | 340 | 240 | 119 | -36 | -104 | -45 | 9 | 169 | 200 | 83 | 2 | 19 | -26 | 39 | -2 | 5 | -34 | -62 | -58 | 0 | 0 | 0 | -120 | -15 |