25.05/03 | 25.02/01 | 24.11/02 | 24.08/03 | 24.05/04 | 24.02/03 | 23.10/28 | 23.07/29 | 23.04/29 | 23.01/28 | 22.10/29 | 22.07/30 | 22.04/30 | 22.01/29 | 21.10/30 | 21.07/31 | 21.05/01 | 21.01/30 | 20.10/31 | 20.08/01 | 20.05/02 | 20.02/01 | 19.11/02 | 19.08/03 | 19.05/04 | 19.02/02 | 18.11/03 | 18.08/04 | 18.05/05 | 18.02/03 | 17.10/28 | 17.07/29 | 17.04/29 | 17.01/28 | 16.10/29 | 16.07/30 | 16.04/30 | 16.01/30 | 15.10/31 | 15.08/01 | 15.05/02 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
매출액 | 769 | 753 | 757 | 758 | 755 | 748 | 742 | 755 | 766 | 795 | 827 | 862 | 914 | 992 | 1,003 | 974 | 953 | 783 | 742 | 726 | 693 | 782 | 772 | 764 | 764 | 770 | 781 | 782 | 766 | 755 | 729 | 712 | 701 | 695 | 686 | 684 | 683 | 684 | 689 | 687 | 678 |
매출원가 | 479 | 471 | 475 | 478 | 463 | 463 | 459 | 463 | 471 | 484 | 501 | 521 | 547 | 584 | 585 | 564 | 551 | 472 | 455 | 453 | 441 | 485 | 484 | 479 | 475 | 476 | 482 | 481 | 473 | 466 | 449 | 440 | 433 | 428 | 422 | 419 | 417 | 417 | 422 | 423 | 421 |
매출총이익 | 290 | 282 | 282 | 280 | 291 | 285 | 284 | 292 | 296 | 311 | 326 | 341 | 367 | 408 | 418 | 409 | 402 | 312 | 288 | 273 | 252 | 297 | 289 | 285 | 288 | 293 | 299 | 301 | 293 | 289 | 279 | 273 | 269 | 267 | 264 | 265 | 265 | 267 | 267 | 264 | 257 |
판매관리비 | 301 | 300 | 297 | 292 | 288 | 285 | 281 | 280 | 279 | 279 | 288 | 294 | 301 | 308 | 307 | 302 | 284 | 260 | 249 | 245 | 250 | 260 | 253 | 249 | 248 | 248 | 252 | 252 | 250 | 247 | 240 | 237 | 233 | 231 | 229 | 227 | 227 | 224 | 225 | 225 | 223 |
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 | -32 | -39 | -37 | -34 | -17 | -19 | -16 | -8 | -3 | 11 | 16 | 26 | 45 | 80 | 91 | 88 | 98 | 32 | 19 | 9 | -18 | 19 | 16 | 17 | 20 | 25 | 26 | 28 | 24 | 23 | 21 | 19 | 19 | 19 | 17 | 20 | 20 | 24 | 24 | 19 | 14 |
EBITDA | 38 | 31 | 34 | 38 | 55 | 54 | 58 | 95 | 100 | 148 | 153 | 133 | 152 | 150 | 160 | 156 | 166 | 100 | 87 | 75 | 48 | 84 | 70 | 60 | 52 | 45 | 47 | 49 | 44 | 43 | 40 | 37 | 36 | 37 | 35 | 38 | 39 | 43 | 43 | 39 | 34 |
영업외이익 | 2 | 2 | 3 | 3 | 4 | 4 | 4 | 32 | 31 | 65 | 64 | 35 | 35 | 0.03 | 0.03 | 0.01 | 0.03 | 0.24 | 0.60 | 1.02 | 1.42 | 2 | 2 | 1.49 | 1.44 | 1.35 | 1.25 | 1.14 | 0.99 | 0.88 | 0.78 | 0.71 | 0.63 | 0.57 | 0.53 | 0.49 | 0.41 | 0.34 | 0.27 | 0.21 | 0.19 |
법인세 | 9 | 6 | -9 | -9 | -5 | -4 | -4 | 5 | 6 | 17 | 18 | 14 | 18 | 17 | 20 | 20 | 22 | 7 | 4 | 2 | -4 | 3 | 3 | 3 | 4 | 5 | 8 | 8 | 7 | 9 | 7 | 6 | 6 | 6 | 6 | 7 | 7 | 9 | 7 | 5 | 3 |
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 | -39 | -43 | -25 | -22 | -9 | -12 | -9 | 20 | 22 | 59 | 62 | 47 | 62 | 62 | 70 | 68 | 76 | 24 | 15 | 7 | -12 | 17 | 14 | 15 | 18 | 21 | 19 | 20 | 17 | 15 | 15 | 13 | 13 | 13 | 11 | 13 | 13 | 16 | 17 | 14 | 11 |
25.05/03 | 25.02/01 | 24.11/02 | 24.08/03 | 24.05/04 | 24.02/03 | 23.10/28 | 23.07/29 | 23.04/29 | 23.01/28 | 22.10/29 | 22.07/30 | 22.04/30 | 22.01/29 | 21.10/30 | 21.07/31 | 21.05/01 | 21.01/30 | 20.10/31 | 20.08/01 | 20.05/02 | 20.02/01 | 19.11/02 | 19.08/03 | 19.05/04 | 19.02/02 | 18.11/03 | 18.08/04 | 18.05/05 | 18.02/03 | 17.10/28 | 17.07/29 | 17.04/29 | 17.01/28 | 16.10/29 | 16.07/30 | 16.04/30 | 16.01/30 | 15.10/31 | 15.08/01 | 15.05/02 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
현금성자산 | 42 | 61 | 39 | 59 | 58 | 80 | 60 | 66 | 89 | 103 | 78 | 28 | 62 | 50 | 12 | 77 | 131 | 123 | 97 | 147 | 108 | 20 | 24 | 27 | 29 | 18 | 28 | 41 | 54 | 48 | 35 | 30 | 73 | 49 | 37 | 40 | 53 | 39 | 42 | 54 | 87 |
단기투자 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 35 | 25 | 0 | 0 | 0 | 0.01 | 0.01 | 28 | 32 | 38 | 43 | 50 | 43 | 36 | 34 | 32 | 30 | 33 | 34 | 38 | 34 | 37 | 40 | 33 | 34 | 25 | 21 |
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 | 110 | 123 | 128 | 135 | 119 | 130 | 130 | 134 | 114 | 106 | 129 | 142 | 130 | 124 | 127 | 113 | 102 | 104 | 114 | 95 | 122 | 138 | 135 | 132 | 131 | 140 | 140 | 139 | 125 | 138 | 133 | 132 | 125 | 135 | 131 | 132 | 123 | 137 | 129 | 126 | 116 |
장기투자 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16 | 16 | 17 | 8 | 9 | 10 | 13 | 22 | 25 | 26 | 27 | 26 | 27 | 29 | 25 | 24 | 31 | 31 | 37 | 21 |
유형자산 | 268 | 265 | 268 | 277 | 280 | 288 | 296 | 299 | 310 | 317 | 326 | 310 | 310 | 277 | 268 | 257 | 250 | 243 | 246 | 234 | 232 | 235 | 210 | 208 | 204 | 56 | 56 | 57 | 59 | 62 | 64 | 64 | 61 | 59 | 54 | 53 | 50 | 51 | 50 | 48 | 45 |
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 | 3 | 3 | 19 | 18 | 12 | 9 | 11 | 9 | 7 | 4 | 0.87 | 3 | 4 | 7 | 6 | 4 | 5 | 6 | 7 | 8 | 14 | 8 | 10 | 9 | 7 | 7 | 7 | 6 | 5 | 6 | 9 | 9 | 7 | 10 | 13 | 11 | 9 | 11 | 13 | 11 | 9 |
기타자산 | 15 | 11 | 14 | 18 | 15 | 12 | 12 | 18 | 15 | 14 | 14 | 18 | 18 | 16 | 18 | 21 | 21 | 18 | 18 | 18 | 11 | 15 | 15 | 16 | 15 | 18 | 16 | 18 | 17 | 16 | 16 | 16 | 15 | 14 | 15 | 16 | 14 | 13 | 14 | 16 | 15 |
자산총계 | 437 | 463 | 467 | 507 | 484 | 519 | 508 | 527 | 534 | 544 | 547 | 502 | 523 | 474 | 468 | 496 | 509 | 495 | 482 | 501 | 487 | 459 | 442 | 448 | 438 | 298 | 300 | 311 | 316 | 327 | 313 | 310 | 340 | 333 | 313 | 313 | 313 | 315 | 313 | 316 | 314 |
매입채무등 | 81 | 102 | 83 | 111 | 72 | 100 | 83 | 94 | 90 | 81 | 83 | 83 | 88 | 99 | 103 | 99 | 110 | 85 | 88 | 78 | 94 | 80 | 72 | 71 | 64 | 73 | 68 | 72 | 64 | 76 | 68 | 67 | 71 | 75 | 59 | 62 | 60 | 67 | 58 | 59 | 57 |
차입금 | 220 | 220 | 225 | 232 | 230 | 235 | 243 | 245 | 257 | 268 | 271 | 248 | 251 | 216 | 211 | 204 | 198 | 193 | 197 | 228 | 228 | 178 | 162 | 160 | 156 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
이연세부채 | 0.14 | 0.14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 0 | 7 | 0 | 0 | 4 | 12 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0.40 | 0.02 | 0.30 | 4 | 2 | 0 | 0 | 0.98 | 0 | 0 | 0 | 1.23 | 0 | 0 | 0.31 | 2 |
기타부채 | 26 | 26 | 27 | 27 | 26 | 26 | 27 | 31 | 26 | 29 | 30 | 36 | 36 | 43 | 43 | 46 | 42 | 48 | 35 | 31 | 21 | 30 | 26 | 27 | 24 | 36 | 34 | 36 | 30 | 39 | 38 | 35 | 36 | 33 | 34 | 30 | 31 | 34 | 36 | 31 | 31 |
부채총계 | 329 | 350 | 337 | 370 | 329 | 361 | 355 | 371 | 374 | 378 | 388 | 368 | 382 | 358 | 358 | 354 | 361 | 331 | 321 | 337 | 344 | 288 | 262 | 260 | 247 | 111 | 104 | 110 | 100 | 118 | 108 | 105 | 109 | 109 | 95 | 94 | 94 | 102 | 96 | 93 | 92 |
자본금+ 자본잉여금 |
-168 | -163 | -160 | -160 | -161 | -161 | -163 | -163 | -164 | -165 | -166 | -166 | -161 | -156 | -153 | -111 | -93 | -46 | -31 | -22 | -22 | -16 | 3 | 7 | 10 | 11 | 26 | 30 | 48 | 50 | 50 | 50 | 74 | 75 | 74 | 73 | 73 | 73 | 80 | 87 | 86 |
이익잉여금 | 277 | 276 | 290 | 297 | 316 | 319 | 316 | 319 | 324 | 331 | 324 | 300 | 302 | 272 | 262 | 253 | 241 | 210 | 192 | 185 | 165 | 187 | 178 | 180 | 181 | 176 | 170 | 171 | 169 | 159 | 155 | 155 | 157 | 149 | 144 | 146 | 147 | 139 | 136 | 136 | 136 |
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 | 109 | 113 | 130 | 137 | 155 | 158 | 153 | 156 | 160 | 166 | 158 | 134 | 141 | 116 | 109 | 142 | 148 | 164 | 161 | 163 | 143 | 171 | 181 | 187 | 191 | 187 | 196 | 201 | 217 | 209 | 205 | 205 | 231 | 224 | 218 | 219 | 220 | 212 | 216 | 223 | 222 |
주식수(만주) | 817 | 831 | 835 | 833 | 825 | 822 | 823 | 822 | 818 | 821 | 814 | 816 | 840 | 901 | 878 | 917 | 957 | 1,032 | 1,043 | 1,045 | 1,044 | 1,169 | 1,163 | 1,188 | 1,200 | 1,307 | 1,282 | 1,335 | 1,363 | 1,411 | 1,361 | 1,441 | 1,478 | 1,466 | 1,467 | 1,467 | 1,460 | 1,505 | 1,511 | 1,520 | 1,518 |
25.05/03 | 25.02/01 | 24.11/02 | 24.08/03 | 24.05/04 | 24.02/03 | 23.10/28 | 23.07/29 | 23.04/29 | 23.01/28 | 22.10/29 | 22.07/30 | 22.04/30 | 22.01/29 | 21.10/30 | 21.07/31 | 21.05/01 | 21.01/30 | 20.10/31 | 20.08/01 | 20.05/02 | 20.02/01 | 19.11/02 | 19.08/03 | 19.05/04 | 19.02/02 | 18.11/03 | 18.08/04 | 18.05/05 | 18.02/03 | 17.10/28 | 17.07/29 | 17.04/29 | 17.01/28 | 16.10/29 | 16.07/30 | 16.04/30 | 16.01/30 | 15.10/31 | 15.08/01 | 15.05/02 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
영업활동 | 5 | -4 | -9 | 6 | -16 | -10 | -4 | 14 | 12 | 6 | -4 | -21 | -6 | 74 | 103 | 112 | 160 | 111 | 85 | 78 | 47 | 43 | 37 | 36 | 29 | 30 | 32 | 41 | 27 | 42 | 46 | 44 | 45 | 40 | 29 | 27 | 29 | 27 | 27 | 29 | 33 |
투자활동 | -11 | -10 | -11 | -12 | -14 | -13 | -13 | 25 | 21 | 60 | 90 | 35 | 14 | -30 | -61 | -47 | -18 | 27 | 26 | 33 | 26 | -8 | -12 | -21 | -9 | -15 | -8 | -3 | -13 | -13 | -18 | -23 | -20 | -25 | -21 | -21 | -44 | -45 | -42 | -44 | -27 |
재무활동 | -11 | -5 | -0.88 | -0.90 | -0.40 | -0.85 | -0.87 | -0.90 | -6 | -12 | -20 | -64 | -78 | -118 | -127 | -135 | -118 | -34 | -37 | 8 | 7 | -33 | -30 | -29 | -44 | -46 | -30 | -27 | -33 | -30 | -30 | -30 | -4 | -5 | -13 | -20 | -19 | -18 | -9 | -1.26 | -1.34 |
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 | -17 | -19 | -21 | -7 | -31 | -24 | -18 | 38 | 27 | 54 | 66 | -49 | -70 | -73 | -85 | -70 | 23 | 103 | 73 | 119 | 79 | 2 | -5 | -14 | -24 | -31 | -6 | 11 | -19 | -0.80 | -2 | -9 | 20 | 10 | -5 | -15 | -34 | -35 | -24 | -16 | 5 |
자본적지출 | -11 | -10 | -11 | -14 | -16 | -15 | -15 | -11 | -15 | -22 | -28 | -36 | -32 | -30 | -26 | -23 | -19 | -17 | -23 | -22 | -26 | -24 | -17 | -16 | -14 | -13 | -12 | -14 | -18 | -21 | -26 | -27 | -25 | -24 | -22 | -21 | -21 | -20 | -16 | -14 | -11 |
잉여현금 | -6 | -14 | -20 | -7 | -32 | -24 | -19 | 3 | -4 | -17 | -32 | -57 | -38 | 45 | 77 | 89 | 141 | 94 | 62 | 56 | 21 | 18 | 20 | 20 | 15 | 17 | 21 | 27 | 9 | 21 | 20 | 17 | 20 | 16 | 7 | 6 | 8 | 8 | 12 | 15 | 22 |