최근 실적발표 25. 03/10
25.01/31 | 24.10/31 | 24.07/31 | 24.04/30 | 24.01/31 | 23.10/31 | 23.07/31 | 23.04/30 | 23.01/31 | 22.10/31 | 22.07/31 | 22.04/30 | 22.01/31 | 21.10/31 | 21.07/31 | 21.04/30 | 21.01/31 | 20.10/31 | 20.07/31 | 20.04/30 | 20.01/31 | 19.10/31 | 19.07/31 | 19.04/30 | 19.01/31 | 18.10/31 | 18.07/31 | 18.04/30 | 18.01/31 | 17.10/31 | 17.07/31 | 17.04/30 | 17.01/31 | 16.10/31 | 16.07/31 | 16.04/30 | 16.01/31 | 15.10/31 | 15.07/31 | 15.04/30 | 15.01/31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
매출액 | 1,385 | 1,359 | 1,372 | 1,394 | 1,413 | 1,439 | 1,431 | 1,400 | 1,357 | 1,319 | 1,252 | 1,191 | 1,122 | 1,063 | 1,002 | 910 | 835 | 794 | 761 | 745 | 726 | 700 | 677 | 669 | 662 | 648 | 630 | 612 | 596 | 587 | 588 | 588 | 590 | 588 | 571 | 568 | 551 | 545 | 546 | 530 | 515 |
매출원가 | 727 | 716 | 739 | 759 | 780 | 803 | 813 | 801 | 773 | 748 | 699 | 659 | 616 | 578 | 537 | 479 | 433 | 411 | 394 | 388 | 379 | 363 | 349 | 344 | 341 | 334 | 324 | 315 | 305 | 302 | 305 | 305 | 311 | 312 | 305 | 305 | 292 | 286 | 282 | 272 | 264 |
매출총이익 | 658 | 643 | 632 | 635 | 633 | 635 | 618 | 600 | 585 | 571 | 553 | 532 | 506 | 486 | 465 | 431 | 403 | 382 | 366 | 356 | 347 | 337 | 328 | 325 | 321 | 314 | 306 | 297 | 290 | 285 | 284 | 283 | 279 | 277 | 266 | 263 | 259 | 259 | 264 | 258 | 251 |
판매관리비 | 185 | 182 | 180 | 179 | 181 | 182 | 180 | 177 | 172 | 166 | 161 | 156 | 151 | 146 | 141 | 131 | 125 | 122 | 118 | 118 | 115 | 112 | 110 | 107 | 105 | 104 | 102 | 99 | 97 | 94 | 93 | 92 | 92 | 93 | 92 | 92 | 90 | 88 | 86 | 84 | 82 |
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 | 82 | 67 | 23 | 25 | 22 | 27 | 59 | 64 | 86 | 103 | 123 | 134 | 153 | 152 | 149 | 142 | 97 | 87 | 78 | 72 | 80 | 78 | 75 | 68 | 63 | 54 | 47 | 45 | 39 | 37 | 36 | 36 | 33 | 35 | 26 | 22 | 28 | 33 | 46 | 50 | 48 |
EBITDA | 89 | 74 | 30 | 32 | 29 | 34 | 65 | 70 | 92 | 108 | 128 | 138 | 156 | 156 | 152 | 146 | 101 | 91 | 82 | 76 | 84 | 83 | 79 | 72 | 67 | 58 | 52 | 49 | 43 | 41 | 40 | 41 | 38 | 39 | 30 | 26 | 32 | 37 | 50 | 54 | 52 |
영업외이익 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.09 | 0.09 | 0.09 | 0.09 | 0 | 0 | 0 | 0 | 0 | 0 | 0.00 | 0 | 0.00 | 0.00 | -0.02 | 0 | -0.02 | -0.02 | 0 | 0 | 0 |
법인세 | 3 | 0.15 | -10 | -9 | -9 | -7 | 2 | 5 | 13 | 19 | 25 | 28 | 32 | 32 | 31 | 31 | 20 | 17 | 15 | 13 | 15 | 16 | 14 | 12 | 12 | 1.02 | 0.75 | 2 | 2 | 11 | 12 | 12 | 11 | 12 | 8 | 7 | 9 | 11 | 16 | 18 | 17 |
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 | 8 | -4 | -37 | -31 | -30 | -20 | 11 | 20 | 45 | 62 | 83 | 95 | 112 | 112 | 110 | 105 | 70 | 63 | 55 | 51 | 57 | 55 | 52 | 48 | 43 | 46 | 40 | 37 | 32 | 21 | 20 | 20 | 18 | 20 | 14 | 12 | 15 | 19 | 27 | 29 | 29 |
25.01/31 | 24.10/31 | 24.07/31 | 24.04/30 | 24.01/31 | 23.10/31 | 23.07/31 | 23.04/30 | 23.01/31 | 22.10/31 | 22.07/31 | 22.04/30 | 22.01/31 | 21.10/31 | 21.07/31 | 21.04/30 | 21.01/31 | 20.10/31 | 20.07/31 | 20.04/30 | 20.01/31 | 19.10/31 | 19.07/31 | 19.04/30 | 19.01/31 | 18.10/31 | 18.07/31 | 18.04/30 | 18.01/31 | 17.10/31 | 17.07/31 | 17.04/30 | 17.01/31 | 16.10/31 | 16.07/31 | 16.04/30 | 16.01/31 | 15.10/31 | 15.07/31 | 15.04/30 | 15.01/31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
현금성자산 | 126 | 130 | 99 | 94 | 95 | 94 | 92 | 68 | 65 | 37 | 42 | 43 | 3 | 2 | 3 | 3 | 4 | 20 | 51 | 60 | 2 | 2 | 2 | 2 | 2 | 0.68 | 0.84 | 1.02 | 0.53 | 0.36 | 0.50 | 0.43 | 0.25 | 0.17 | 0.37 | 0.60 | 0.59 | 1.39 | 0.74 | 0.79 | 2 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 144 | 122 | 115 | 107 | 109 | 114 | 117 | 109 | 132 | 130 | 145 | 115 | 120 | 109 | 97 | 82 | 69 | 67 | 56 | 36 | 54 | 48 | 45 | 37 | 39 | 39 | 38 | 34 | 38 | 31 | 31 | 30 | 32 | 32 | 34 | 30 | 42 | 34 | 38 | 34 | 38 |
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 | 123 | 125 | 127 | 122 | 124 | 121 | 122 | 121 | 129 | 124 | 118 | 104 | 103 | 98 | 95 | 95 | 95 | 95 | 95 | 91 | 66 | 64 | 63 | 29 | 29 | 28 | 28 | 29 | 29 | 29 | 30 | 30 | 31 | 33 | 34 | 35 | 36 | 35 | 34 | 34 | 34 |
무형자산 | 23 | 23 | 23 | 14 | 15 | 12 | 12 | 12 | 12 | 9 | 9 | 9 | 9 | 8 | 7 | 7 | 7 | 7 | 7 | 7 | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 |
이연세자산 | 0 | 0 | 0.94 | 3 | 0.81 | 3 | 5 | 9 | 7 | 4 | 0 | 0.27 | 0.04 | 0 | 0 | 0 | 0 | 0.65 | 0 | 0 | 0.78 | 2 | 0 | 2 | 2 | 2 | 0.02 | 1.45 | 0.49 | 0 | 0 | 0 | 0 | 0 | 0 | 0.89 | 1.08 | 0.25 | 0 | 0.65 | 0 |
기타자산 | 45 | 43 | 41 | 38 | 38 | 38 | 29 | 32 | 18 | 15 | 15 | 20 | 13 | 12 | 10 | 9 | 8 | 8 | 8 | 8 | 7 | 8 | 7 | 7 | 8 | 7 | 7 | 7 | 7 | 7 | 7 | 6 | 7 | 6 | 5 | 5 | 5 | 5 | 6 | 6 | 6 |
자산총계 | 1,607 | 1,575 | 1,531 | 1,478 | 1,467 | 1,487 | 1,505 | 1,415 | 1,385 | 1,306 | 1,248 | 1,155 | 1,045 | 977 | 901 | 822 | 742 | 716 | 699 | 667 | 598 | 575 | 549 | 493 | 494 | 487 | 473 | 456 | 456 | 444 | 438 | 424 | 435 | 435 | 427 | 406 | 424 | 404 | 412 | 400 | 410 |
매입채무등 | 33 | 34 | 36 | 21 | 26 | 22 | 32 | 27 | 27 | 25 | 29 | 20 | 23 | 22 | 21 | 18 | 19 | 16 | 17 | 13 | 16 | 15 | 14 | 14 | 14 | 13 | 14 | 14 | 14 | 13 | 13 | 11 | 11 | 13 | 14 | 12 | 14 | 12 | 12 | 11 | 13 |
차입금 | 863 | 833 | 853 | 819 | 806 | 809 | 776 | 701 | 678 | 613 | 575 | 502 | 433 | 385 | 334 | 289 | 274 | 278 | 280 | 278 | 224 | 215 | 195 | 153 | 171 | 165 | 155 | 152 | 148 | 138 | 118 | 118 | 119 | 125 | 118 | 108 | 122 | 104 | 105 | 102 | 113 |
이연수익 | 108 | 107 | 122 | 121 | 118 | 126 | 126 | 120 | 110 | 107 | 100 | 92 | 82 | 76 | 66 | 57 | 44 | 40 | 37 | 36 | 35 | 34 | 33 | 32 | 31 | 31 | 31 | 30 | 29 | 29 | 29 | 28 | 28 | 29 | 28 | 27 | 26 | 26 | 26 | 25 | 25 |
이연세부채 | 10 | 14 | 17 | 18 | 20 | 25 | 36 | 39 | 37 | 36 | 32 | 30 | 26 | 25 | 27 | 20 | 16 | 14 | 19 | 17 | 16 | 16 | 17 | 14 | 14 | 14 | 13 | 13 | 12 | 20 | 24 | 20 | 21 | 21 | 21 | 18 | 19 | 18 | 21 | 19 | 21 |
기타부채 | 36 | 34 | 33 | 28 | 27 | 28 | 30 | 28 | 36 | 33 | 31 | 33 | 29 | 32 | 31 | 31 | 25 | 24 | 21 | 20 | 15 | 17 | 17 | 19 | 18 | 19 | 20 | 16 | 19 | 17 | 17 | 14 | 17 | 13 | 15 | 11 | 13 | 12 | 14 | 13 | 12 |
부채총계 | 1,049 | 1,021 | 1,060 | 1,006 | 998 | 1,010 | 1,000 | 916 | 889 | 813 | 767 | 678 | 594 | 539 | 478 | 415 | 378 | 372 | 373 | 364 | 306 | 297 | 275 | 232 | 247 | 243 | 234 | 225 | 221 | 217 | 200 | 191 | 195 | 200 | 197 | 177 | 195 | 173 | 179 | 170 | 183 |
자본금+ 자본잉여금 |
-104 | -104 | -182 | -183 | -185 | -186 | -185 | -188 | -189 | -190 | -190 | -189 | -182 | -176 | -168 | -159 | -158 | -158 | -154 | -158 | -160 | -161 | -152 | -150 | -149 | -140 | -135 | -132 | -117 | -111 | -96 | -93 | -81 | -82 | -83 | -76 | -73 | -67 | -66 | -65 | -61 |
이익잉여금 | 662 | 658 | 653 | 654 | 654 | 663 | 690 | 686 | 684 | 682 | 671 | 665 | 632 | 613 | 590 | 565 | 521 | 502 | 480 | 461 | 452 | 439 | 425 | 410 | 395 | 384 | 373 | 362 | 352 | 338 | 333 | 326 | 320 | 317 | 312 | 305 | 302 | 298 | 298 | 294 | 287 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
자본총계 | 558 | 554 | 471 | 471 | 469 | 477 | 505 | 498 | 495 | 492 | 481 | 476 | 450 | 437 | 422 | 406 | 363 | 344 | 326 | 303 | 292 | 278 | 273 | 260 | 246 | 244 | 238 | 230 | 235 | 227 | 237 | 233 | 239 | 235 | 229 | 229 | 229 | 231 | 232 | 229 | 226 |
주식수(만주) | 841 | 829 | 639 | 638 | 639 | 638 | 663 | 656 | 653 | 654 | 660 | 682 | 677 | 686 | 699 | 696 | 696 | 693 | 691 | 694 | 694 | 695 | 701 | 707 | 700 | 713 | 712 | 744 | 734 | 755 | 776 | 811 | 817 | 813 | 818 | 866 | 861 | 847 | 890 | 904 | 903 |
25.01/31 | 24.10/31 | 24.07/31 | 24.04/30 | 24.01/31 | 23.10/31 | 23.07/31 | 23.04/30 | 23.01/31 | 22.10/31 | 22.07/31 | 22.04/30 | 22.01/31 | 21.10/31 | 21.07/31 | 21.04/30 | 21.01/31 | 20.10/31 | 20.07/31 | 20.04/30 | 20.01/31 | 19.10/31 | 19.07/31 | 19.04/30 | 19.01/31 | 18.10/31 | 18.07/31 | 18.04/30 | 18.01/31 | 17.10/31 | 17.07/31 | 17.04/30 | 17.01/31 | 16.10/31 | 16.07/31 | 16.04/30 | 16.01/31 | 15.10/31 | 15.07/31 | 15.04/30 | 15.01/31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
영업활동 | -79 | -35 | -43 | -74 | -75 | -117 | -121 | -136 | -140 | -144 | -148 | -119 | -117 | -94 | -78 | -54 | -5 | -0.44 | 16 | 21 | 7 | 19 | 22 | 25 | 20 | 9 | 8 | 10 | 11 | 16 | 14 | 7 | 11 | -1.30 | 10 | 14 | 8 | 17 | 8 | 12 | 23 |
투자활동 | -12 | -19 | -18 | -11 | -12 | -15 | -22 | -28 | -27 | -25 | -23 | -17 | -17 | -11 | -7 | -8 | -13 | -13 | -12 | -10 | -4 | -4 | -4 | -4 | -3 | -2 | -2 | -2 | -1.45 | -0.72 | -0.75 | -0.66 | -0.82 | -2 | -4 | -5 | -5 | -5 | -4 | -4 | -4 |
재무활동 | 122 | 89 | 68 | 111 | 117 | 189 | 193 | 189 | 230 | 204 | 210 | 176 | 133 | 88 | 37 | 5 | 20 | 30 | 45 | 47 | -2 | -13 | -17 | -20 | -15 | -6 | -6 | -8 | -9 | -15 | -14 | -7 | -10 | 3 | -7 | -10 | -4 | -11 | -4 | -8 | -17 |
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 | 32 | 35 | 6 | 26 | 29 | 57 | 50 | 25 | 63 | 35 | 39 | 40 | -2 | -17 | -48 | -57 | 2 | 17 | 49 | 58 | 0.46 | 2 | 0.80 | 0.73 | 1.09 | 0.32 | 0.34 | 0.59 | 0.28 | 0.19 | 0.13 | -0.17 | -0.34 | -1.22 | -0.36 | -0.19 | -0.97 | 1.13 | 0.43 | 0.50 | 1.31 |
자본적지출 | -4 | -7 | -6 | -6 | -8 | -10 | -16 | -22 | -21 | -23 | -21 | -16 | -16 | -11 | -7 | -8 | -8 | -8 | -7 | -5 | -4 | -4 | -4 | -4 | -3 | -2 | -2 | -2 | -1.45 | -0.72 | -0.75 | -0.66 | -0.82 | -2 | -4 | -5 | -5 | -5 | -4 | -4 | -4 |
잉여현금 | -83 | -42 | -49 | -80 | -83 | -126 | -137 | -158 | -161 | -167 | -169 | -135 | -133 | -105 | -85 | -62 | -14 | -8 | 9 | 16 | 3 | 15 | 18 | 21 | 17 | 6 | 6 | 8 | 9 | 15 | 14 | 7 | 10 | -4 | 6 | 10 | 3 | 13 | 4 | 8 | 18 |