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 | 22.06/30 | 21.12/31 | 21.06/30 | 20.12/31 | 20.06/30 | 19.12/31 | 19.06/30 | 18.12/31 | 18.06/30 | 17.12/31 | 17.06/30 | 16.12/31 | 16.06/30 | 15.12/31 | 15.06/30 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
매출액 | 35,795 | 35,572 | 35,387 | 35,000 | 35,055 | 34,949 | 0 | 33,861 | 0 | 32,723 | 31,037 | 29,206 | 26,840 | 25,888 | 27,500 | 28,132 | 26,919 | 27,449 | 24,357 | 24,251 | 26,820 | 27,764 | 27,696 | 23,975 | 22,353 |
매출원가 | 23,064 | 22,871 | 22,895 | 22,804 | 22,904 | 22,986 | 0 | 22,552 | 0 | 21,908 | 20,755 | 19,379 | 17,825 | 17,323 | 18,495 | 18,859 | 17,896 | 18,391 | 16,152 | 15,988 | 17,852 | 18,554 | 18,789 | 16,512 | 15,789 |
매출총이익 | 12,731 | 12,701 | 12,492 | 12,196 | 12,151 | 11,963 | 0 | 11,309 | 0 | 10,815 | 10,282 | 9,827 | 9,015 | 8,565 | 9,005 | 9,273 | 9,023 | 9,058 | 8,205 | 8,263 | 8,968 | 9,210 | 8,907 | 7,463 | 6,564 |
판매관리비 | 7,898 | 7,852 | 7,758 | 7,564 | 7,651 | 7,486 | 0 | 7,343 | 0 | 7,056 | 6,633 | 6,538 | 6,728 | 6,539 | 6,244 | 6,480 | 6,444 | 6,612 | 6,064 | 6,105 | 6,810 | 7,073 | 7,155 | 6,157 | 5,517 |
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 |
영업이익 | 5,076 | 5,086 | 4,961 | 4,785 | 4,569 | 4,543 | 0 | 4,039 | 0 | 3,809 | 3,687 | 3,327 | 2,287 | 2,026 | 2,761 | 2,793 | 2,579 | 2,446 | 2,141 | 2,158 | 2,158 | 2,137 | 1,753 | 1,306 | 1,047 |
EBITDA | 7,112 | 7,249 | 7,122 | 6,876 | 6,615 | 6,405 | 0 | 6,067 | 0 | 6,818 | 6,844 | 5,464 | 4,103 | 3,629 | 4,050 | 4,360 | 4,333 | 5,016 | 4,826 | 3,601 | 3,447 | 3,369 | 2,987 | 2,404 | 1,887 |
영업외이익 | -88 | 103 | 158 | 116 | 101 | -64 | 0 | 98 | 0 | 2,349 | 2,540 | 447 | 411 | 135 | -362 | -154 | -1,037 | 1,305 | 2,748 | 316 | 282 | 193 | 214 | 249 | 97 |
법인세 | 1,046 | 1,085 | 1,086 | 971 | 920 | 925 | 0 | 862 | 0 | 762 | 714 | 650 | 534 | 445 | 487 | 534 | 493 | 467 | 2 | 13 | 500 | 483 | 419 | 309 | 199 |
중단손익 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22 | 0 | 1,190 | 1,260 | 179 | 243 | 156 | 0 | 0 | -1,213 | 0 | 1,184 | 0 | 120 | 91 | 95 | 95 | 0 |
순이익 | 3,282 | 3,492 | 3,490 | 3,420 | 3,322 | 3,178 | 0 | 2,939 | 0 | 3,862 | 3,939 | 2,630 | 1,504 | 1,122 | 1,526 | 1,718 | 1,844 | 2,885 | 3,353 | 2,124 | 1,486 | 1,392 | 1,072 | 811 | 653 |
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 | 22.06/30 | 21.12/31 | 21.06/30 | 20.12/31 | 20.06/30 | 19.12/31 | 19.06/30 | 18.12/31 | 18.06/30 | 17.12/31 | 17.06/30 | 16.12/31 | 16.06/30 | 15.12/31 | 15.06/30 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
현금성자산 | 3,352 | 3,759 | 3,080 | 3,935 | 3,308 | 6,341 | 5,722 | 4,275 | 4,650 | 5,936 | 6,826 | 5,783 | 6,292 | 7,721 | 14,661 | 9,918 | 1,592 | 9,191 | 2,070 | 2,369 | 2,162 | 2,743 | 1,561 | 2,820 | 5,868 |
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 |
매출채권등 | 5,141 | 4,820 | 6,422 | 5,893 | 4,798 | 4,507 | 5,972 | 6,119 | 4,706 | 4,300 | 6,030 | 4,808 | 5,541 | 4,411 | 5,216 | 4,587 | 6,189 | 4,872 | 5,878 | 4,240 | 5,684 | 4,694 | 5,762 | 4,621 | 4,125 |
재고자산 | 4,960 | 4,755 | 4,644 | 4,514 | 4,619 | 4,291 | 4,191 | 4,276 | 4,458 | 4,194 | 3,792 | 3,611 | 3,193 | 3,117 | 2,940 | 3,080 | 3,673 | 3,505 | 3,529 | 3,041 | 3,489 | 3,292 | 3,357 | 3,218 | 2,841 |
장기투자 | 732 | 737 | 929 | 484 | 609 | 620 | 665 | 672 | 655 | 649 | 667 | 665 | 640 | 639 | 750 | 788 | 1,370 | 1,358 | 1,271 | 1,426 | 1,425 | 1,484 | 1,441 | 1,506 | 1,613 |
유형자산 | 23,451 | 22,726 | 22,611 | 20,514 | 20,163 | 19,133 | 19,340 | 19,342 | 19,189 | 18,943 | 18,298 | 19,502 | 19,100 | 19,317 | 19,099 | 19,574 | 20,308 | 18,046 | 17,480 | 14,665 | 13,898 | 14,213 | 14,121 | 14,629 | 8,761 |
무형자산 | 12,683 | 12,272 | 12,011 | 11,337 | 11,218 | 10,199 | 10,619 | 10,399 | 10,402 | 10,287 | 8,726 | 9,848 | 9,468 | 9,373 | 9,378 | 9,475 | 9,702 | 9,656 | 9,649 | 8,080 | 8,454 | 8,692 | 8,614 | 8,758 | 4,940 |
이연세자산 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 96 | 151 | 129 | 165 | 114 | 98 | 101 | 98 | 102 | 291 | 159 | 183 | 237 | 172 | 176 |
기타자산 | 1,602 | 1,544 | 1,524 | 1,428 | 1,618 | 2,378 | 1,122 | 1,059 | 1,047 | 1,010 | 401 | 302 | 166 | 201 | 217 | 92 | 99 | 51 | 68 | 1,317 | 119 | 85 | 174 | 122 | 103 |
자산총계 | 51,921 | 50,613 | 51,221 | 48,105 | 46,333 | 47,469 | 47,631 | 46,142 | 45,107 | 45,319 | 44,836 | 44,670 | 44,529 | 44,944 | 52,375 | 47,612 | 43,034 | 46,777 | 40,047 | 35,429 | 35,389 | 35,385 | 35,268 | 35,848 | 28,427 |
매입채무등 | 2,777 | 3,207 | 2,963 | 3,363 | 2,730 | 3,149 | 2,954 | 3,553 | 2,627 | 2,930 | 6,872 | 6,409 | 6,904 | 5,503 | 5,657 | 5,461 | 6,314 | 5,817 | 6,261 | 5,331 | 6,066 | 5,909 | 6,176 | 5,792 | 4,162 |
차입금 | 16,993 | 15,307 | 15,278 | 14,491 | 14,047 | 13,022 | 12,705 | 11,004 | 11,090 | 10,874 | 11,208 | 12,158 | 12,447 | 13,850 | 22,619 | 17,524 | 13,302 | 17,172 | 11,103 | 8,933 | 9,406 | 8,725 | 9,612 | 10,328 | 7,302 |
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 |
이연세부채 | 3,141 | 3,105 | 3,168 | 2,914 | 2,684 | 2,738 | 3,050 | 3,010 | 2,972 | 2,885 | 3,605 | 3,284 | 3,289 | 3,232 | 3,221 | 3,192 | 3,078 | 3,038 | 2,938 | 2,379 | 2,611 | 2,690 | 2,689 | 2,715 | 1,711 |
기타부채 | 6,653 | 6,144 | 6,646 | 5,886 | 6,130 | 6,939 | 6,274 | 5,866 | 6,274 | 5,590 | 1,716 | 1,905 | 1,817 | 2,011 | 1,952 | 1,800 | 1,929 | 1,798 | 1,858 | 2,012 | 1,720 | 1,885 | 2,107 | 1,845 | 1,202 |
부채총계 | 29,564 | 27,763 | 28,055 | 26,654 | 25,591 | 25,848 | 24,983 | 23,433 | 22,963 | 22,279 | 23,401 | 23,756 | 24,457 | 24,596 | 33,449 | 27,977 | 24,623 | 27,825 | 22,159 | 18,655 | 19,803 | 19,209 | 20,583 | 20,679 | 14,377 |
자본금+ 자본잉여금 |
-1,450 | -1,424 | -1,457 | -1,491 | -1,534 | -1,448 | -1,406 | -446 | 236 | 449 | -12 | 560 | 145 | 7,885 | 7,682 | 7,880 | 6,819 | 7,304 | 7,685 | 7,811 | 7,695 | 7,609 | 7,502 | 7,297 | 7,261 |
이익잉여금 | 23,375 | 24,036 | 23,831 | 23,030 | 22,346 | 22,918 | 23,936 | 22,892 | 21,692 | 22,495 | 21,424 | 19,770 | 19,079 | 11,565 | 11,108 | 11,350 | 11,578 | 11,705 | 9,925 | 8,851 | 7,297 | 7,249 | 6,128 | 6,496 | 5,874 |
기타포괄익 | -806 | -1,005 | -499 | -813 | -797 | -616 | -763 | -625 | -673 | -787 | -617 | -97 | 153 | 206 | -506 | -202 | -606 | -659 | -277 | -432 | 27 | 704 | 456 | 784 | 889 |
자본총계 | 21,119 | 21,607 | 21,875 | 20,726 | 20,015 | 20,854 | 21,767 | 21,821 | 21,255 | 22,157 | 20,795 | 20,233 | 19,377 | 19,656 | 18,284 | 19,028 | 17,791 | 18,350 | 17,334 | 16,230 | 15,019 | 15,562 | 14,085 | 14,577 | 14,025 |
주식수(만주) | 67,670 | 68,950 | 68,550 | 68,880 | 69,340 | 72,920 | 71,820 | 73,470 | 74,290 | 76,410 | 77,414 | 78,680 | 79,514 | 79,964 | 79,964 | 84,339 | 84,339 | 83,895 | 83,895 | 83,278 | 83,278 | 82,391 | 82,391 | 74,452 | 74,452 |
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 | 22.06/30 | 21.12/31 | 21.06/30 | 20.12/31 | 20.06/30 | 19.12/31 | 19.06/30 | 18.12/31 | 18.06/30 | 17.12/31 | 17.06/30 | 16.12/31 | 16.06/30 | 15.12/31 | 15.06/30 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
영업활동 | 5,042 | 4,989 | 4,682 | 4,827 | 4,976 | 5,017 | 0 | 4,142 | 0 | 3,800 | 3,035 | 3,979 | 4,495 | 3,938 | 4,583 | 3,881 | 2,900 | 2,246 | 2,158 | 2,452 | 2,489 | 2,621 | 2,895 | 2,517 | 1,366 |
투자활동 | -5,159 | -6,291 | -5,067 | -4,038 | -3,995 | -2,391 | 0 | -4,012 | 0 | -917 | 131 | -2,513 | -1,132 | -1,060 | 410 | 217 | -932 | -1,772 | -3,389 | -3,007 | -1,476 | -823 | -8,915 | -8,183 | 318 |
재무활동 | 131 | -1,186 | -2,427 | -1,149 | -2,365 | -2,380 | 0 | -2,775 | 0 | -2,499 | -2,209 | -3,107 | -7,360 | 287 | 3,471 | -2,546 | -2,461 | -226 | 1,206 | 384 | -407 | -1,940 | 1,775 | 4,661 | 2,611 |
환율변동 | 29 | -143 | 170 | 31 | 43 | 208 | 0 | 94 | 0 | -231 | -423 | -297 | 201 | 338 | 32 | -20 | -153 | -122 | -67 | -180 | -6 | 65 | -62 | 134 | 289 |
현금의증감 | 43 | -2,631 | -2,642 | -329 | -1,341 | 454 | 0 | -2,784 | 0 | 153 | 660 | -1,938 | -3,997 | 3,165 | 8,464 | 1,552 | -494 | 248 | -25 | -171 | 606 | -142 | -4,245 | -1,005 | 4,295 |
자본적지출 | -3,149 | -2,306 | -1,786 | -1,747 | -1,883 | -1,713 | 0 | -1,541 | 0 | -1,408 | -1,176 | -1,167 | -1,069 | -996 | -1,170 | -1,374 | -1,472 | -1,324 | -1,165 | -1,169 | -1,073 | -955 | -1,066 | -988 | -627 |
잉여현금 | 1,893 | 2,683 | 2,896 | 3,080 | 3,093 | 3,304 | 0 | 2,601 | 0 | 2,392 | 1,859 | 2,812 | 3,426 | 2,942 | 3,413 | 2,507 | 1,428 | 922 | 993 | 1,282 | 1,416 | 1,665 | 1,829 | 1,529 | 739 |