25.04/30 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
매출액 | 694 | 688 | 662 | 634 | 615 | 589 | 594 | 274 | 455 | 628 | 770 | 1,221 | 1,164 | 1,109 | 1,056 | 1,017 | 1,002 | 1,007 | 1,059 | 1,117 | 1,206 | 1,211 | 1,196 | 1,184 | 1,121 | 1,099 | 1,089 | 1,086 | 1,091 | 1,097 | 1,076 | 1,046 | 1,008 | 958 | 936 | 896 | 865 | 867 | 857 | 850 | 836 |
매출원가 | 624 | 616 | 594 | 568 | 547 | 526 | 531 | 222 | 407 | 574 | 715 | 1,158 | 1,112 | 1,057 | 998 | 947 | 910 | 915 | 969 | 1,024 | 1,108 | 1,098 | 1,068 | 1,058 | 998 | 981 | 975 | 963 | 977 | 978 | 961 | 936 | 890 | 849 | 828 | 795 | 773 | 778 | 772 | 766 | 756 |
매출총이익 | 70 | 73 | 68 | 66 | 68 | 63 | 63 | 52 | 49 | 55 | 55 | 63 | 52 | 53 | 57 | 69 | 92 | 92 | 90 | 93 | 98 | 113 | 128 | 126 | 123 | 118 | 114 | 123 | 115 | 119 | 115 | 110 | 118 | 108 | 108 | 101 | 92 | 88 | 85 | 84 | 79 |
판매관리비 | 44 | 47 | 50 | 46 | 49 | 49 | 47 | 36 | 40 | 43 | 47 | 65 | 60 | 57 | 56 | 54 | 55 | 56 | 58 | 59 | 60 | 61 | 59 | 59 | 59 | 56 | 57 | 57 | 56 | 58 | 57 | 54 | 53 | 49 | 46 | 46 | 45 | 43 | 42 | 40 | 39 |
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 | 25 | 25 | 17 | 17 | 18 | 12 | 12 | 15 | 7 | 9 | 7 | -14 | -21 | -17 | -10 | 14 | 38 | 36 | 32 | 34 | 39 | 54 | 71 | 69 | 66 | 62 | 57 | 66 | 59 | 61 | 58 | 57 | 65 | 59 | 61 | 54 | 48 | 45 | 44 | 32 | 6 |
EBITDA | 25 | 21 | 13 | 9 | 23 | 16 | 17 | 21 | 14 | 17 | 15 | -4 | -7 | 5 | 17 | 45 | 25 | 9 | -0.77 | -3 | 31 | 57 | 64 | 56 | 57 | 54 | 59 | 77 | 73 | 74 | 69 | 66 | 73 | 67 | 69 | 63 | 56 | 54 | 52 | 41 | 27 |
영업외이익 | -12 | -14 | -20 | -33 | -18 | -28 | -25 | -21 | -17 | -11 | -8 | -7 | -3 | 4 | 10 | 13 | -30 | -45 | -49 | -53 | -22 | -11 | -21 | -26 | -23 | -22 | -11 | -2 | 2 | 2 | 0.85 | -0.26 | -0.94 | -0.70 | -0.45 | 0.36 | 0.53 | 0.55 | 0.45 | 0.48 | 13 |
법인세 | 5 | 3 | 2 | 3 | 7 | 7 | 6 | 6 | 5 | 4 | 3 | -7 | 5 | 8 | 11 | 19 | 2 | -2 | -4 | -5 | 4 | 11 | 13 | 11 | 11 | 10 | 13 | 19 | 19 | 22 | 20 | 19 | 23 | 21 | 22 | 20 | 18 | 17 | 16 | 11 | 4 |
중단손익 | -4 | -4 | -8 | -13 | -9 | -14 | -13 | -10 | -8 | -2 | 0.25 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 10 | 10 | -1.08 | -9 | -1.49 | -12 | -8 | -4 | -9 | -5 | -6 | -16 | -30 | -21 | -12 | 7 | 5 | -7 | -14 | -15 | 12 | 31 | 37 | 30 | 32 | 30 | 32 | 44 | 40 | 39 | 37 | 36 | 40 | 37 | 38 | 34 | 29 | 28 | 27 | 21 | 14 |
25.04/30 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
현금성자산 | 60 | 48 | 57 | 1.13 | 4 | 6 | 3 | 2 | 4 | 2 | 3 | 3 | 3 | 9 | 3 | 1.34 | 6 | 8 | 4 | 4 | 3 | 5 | 8 | 5 | 7 | 4 | 2 | 2 | 2 | 3 | 7 | 9 | 10 | 8 | 14 | 15 | 8 | 8 | 7 | 6 | 9 |
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 | 68 | 57 | 56 | 65 | 67 | 49 | 49 | 92 | 82 | 72 | 71 | 91 | 111 | 99 | 86 | 89 | 100 | 77 | 69 | 73 | 76 | 83 | 71 | 93 | 88 | 78 | 72 | 79 | 80 | 75 | 74 | 84 | 96 | 83 | 75 | 89 | 76 | 74 | 61 | 69 | 81 |
재고자산 | 42 | 40 | 34 | 32 | 42 | 40 | 32 | 39 | 43 | 44 | 39 | 36 | 54 | 52 | 41 | 47 | 53 | 42 | 42 | 44 | 47 | 42 | 37 | 46 | 50 | 38 | 35 | 36 | 39 | 31 | 31 | 33 | 39 | 24 | 32 | 36 | 30 | 27 | 26 | 32 | 31 |
장기투자 | 3 | 3 | 2 | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 4 | 25 | 24 | 29 | 31 | 34 | 35 | 33 | 29 | 28 | 66 | 77 | 78 | 77 | 78 | 75 | 67 | 80 | 74 | 71 | 73 | 70 | 63 | 54 | 59 | 51 | 51 | 42 | 47 | 55 | 58 |
유형자산 | 69 | 70 | 73 | 75 | 74 | 77 | 79 | 164 | 166 | 169 | 168 | 170 | 172 | 175 | 178 | 186 | 189 | 191 | 191 | 193 | 195 | 195 | 132 | 131 | 126 | 123 | 122 | 121 | 122 | 122 | 120 | 118 | 114 | 115 | 88 | 80 | 75 | 72 | 69 | 66 | 61 |
무형자산 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 35 | 35 | 35 | 36 | 36 | 37 | 37 | 37 | 38 | 38 | 38 | 39 | 28 | 28 | 18 | 19 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 |
이연세자산 | 8 | 8 | 8 | 7 | 5 | 4 | 4 | 10 | 10 | 10 | 9 | 14 | 14 | 13 | 17 | 9 | 5 | 9 | 13 | 16 | 9 | 7 | 6 | 5 | 4 | 7 | 8 | 5 | 9 | 9 | 11 | 13 | 14 | 19 | 15 | 18 | 17 | 24 | 25 | 20 | 20 |
기타자산 | 61 | 61 | 60 | 190 | 205 | 207 | 207 | 70 | 63 | 61 | 56 | 55 | 54 | 54 | 52 | 54 | 48 | 48 | 43 | 51 | 50 | 44 | 40 | 37 | 38 | 37 | 44 | 32 | 31 | 32 | 30 | 31 | 28 | 26 | 28 | 28 | 29 | 26 | 30 | 27 | 30 |
자산총계 | 321 | 299 | 301 | 382 | 411 | 395 | 387 | 415 | 407 | 396 | 386 | 431 | 468 | 469 | 445 | 459 | 474 | 446 | 430 | 437 | 476 | 471 | 390 | 413 | 409 | 380 | 368 | 373 | 375 | 361 | 364 | 376 | 384 | 347 | 328 | 335 | 304 | 292 | 285 | 293 | 308 |
매입채무등 | 55 | 22 | 27 | 36 | 44 | 27 | 20 | 39 | 46 | 34 | 31 | 47 | 71 | 50 | 33 | 40 | 45 | 26 | 21 | 29 | 36 | 43 | 31 | 50 | 40 | 27 | 28 | 38 | 44 | 38 | 39 | 59 | 66 | 40 | 43 | 64 | 41 | 33 | 24 | 35 | 44 |
차입금 | 25 | 25 | 26 | 61 | 71 | 71 | 66 | 101 | 84 | 81 | 66 | 92 | 110 | 134 | 109 | 105 | 112 | 109 | 92 | 98 | 119 | 102 | 6 | 6 | 30 | 39 | 15 | 8 | 22 | 32 | 21 | 39 | 48 | 60 | 20 | 19 | 33 | 46 | 40 | 40 | 51 |
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 | 2 | 4 | 3 | 0.75 | 0.75 | 0.75 | 0.75 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.42 | 0 | 0 | 0.98 | 2 | 1.37 | 0 | 0 | 4 | 0 | 0 | 5 | 2 | 0.23 | 0.23 | 0 | 0 |
기타부채 | 33 | 45 | 44 | 80 | 89 | 93 | 90 | 55 | 64 | 65 | 65 | 66 | 64 | 62 | 76 | 55 | 45 | 50 | 61 | 41 | 37 | 40 | 67 | 58 | 51 | 43 | 60 | 39 | 39 | 38 | 60 | 30 | 29 | 28 | 50 | 28 | 23 | 24 | 36 | 20 | 21 |
부채총계 | 115 | 96 | 99 | 177 | 204 | 192 | 177 | 196 | 194 | 180 | 162 | 205 | 245 | 245 | 219 | 200 | 203 | 185 | 174 | 168 | 191 | 184 | 104 | 114 | 122 | 110 | 103 | 86 | 107 | 110 | 120 | 127 | 147 | 128 | 113 | 116 | 99 | 102 | 99 | 94 | 116 |
자본금+ 자본잉여금 |
181 | 180 | 180 | 179 | 178 | 179 | 178 | 177 | 176 | 174 | 172 | 172 | 171 | 170 | 170 | 168 | 168 | 167 | 166 | 166 | 164 | 164 | 163 | 162 | 162 | 160 | 160 | 159 | 158 | 157 | 155 | 154 | 153 | 152 | 151 | 149 | 149 | 148 | 148 | 147 | 146 |
이익잉여금 | 26 | 23 | 22 | 26 | 29 | 24 | 32 | 42 | 37 | 43 | 51 | 54 | 53 | 53 | 57 | 91 | 104 | 95 | 90 | 104 | 120 | 123 | 123 | 137 | 126 | 110 | 93 | 112 | 100 | 86 | 78 | 85 | 76 | 63 | 58 | 64 | 52 | 42 | 35 | 45 | 36 |
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 | 12 | 16 | 11 | 8 | 10 | 10 | 8 | 4 | 7 | 4 | 5 | -1 | 2 | 7 | 10 |
자본총계 | 207 | 203 | 202 | 205 | 207 | 203 | 210 | 219 | 213 | 217 | 223 | 226 | 224 | 223 | 227 | 259 | 272 | 262 | 256 | 270 | 284 | 287 | 286 | 299 | 288 | 270 | 265 | 287 | 268 | 251 | 244 | 249 | 237 | 219 | 215 | 218 | 205 | 189 | 186 | 199 | 192 |
주식수(만주) | 1,782 | 1,790 | 1,786 | 1,784 | 1,787 | 1,779 | 1,785 | 1,785 | 1,788 | 1,767 | 1,774 | 1,776 | 1,766 | 1,765 | 1,762 | 1,763 | 1,767 | 1,766 | 1,756 | 1,758 | 1,755 | 1,753 | 1,759 | 1,760 | 1,760 | 1,755 | 1,756 | 1,758 | 1,758 | 1,752 | 1,751 | 1,754 | 1,753 | 1,743 | 1,743 | 1,744 | 1,744 | 1,738 | 1,736 | 1,738 | 1,738 |
25.04/30 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
영업활동 | 34 | 20 | 24 | 18 | -9 | -9 | -14 | -11 | 25 | 42 | 50 | 43 | 24 | 3 | 14 | 21 | 42 | 49 | 29 | 32 | 42 | 55 | 72 | 69 | 54 | 51 | 48 | 61 | 60 | 68 | 62 | 48 | 59 | 55 | 62 | 60 | 49 | 48 | 37 | 30 | 26 |
투자활동 | 82 | 81 | 80 | -3 | -5 | -7 | -11 | 6 | 4 | 6 | 9 | -9 | -4 | -7 | -9 | -12 | -15 | -33 | -32 | -37 | -44 | -22 | -32 | -39 | -35 | -38 | -30 | -20 | -24 | -26 | -54 | -57 | -55 | -54 | -22 | -17 | -20 | -18 | -21 | -23 | -23 |
재무활동 | -60 | -58 | -50 | -16 | 13 | 19 | 25 | 4 | -28 | -55 | -59 | -33 | -23 | 4 | -5 | -11 | -25 | -12 | -0.87 | 3 | -3 | -32 | -34 | -27 | -14 | -12 | -23 | -48 | -44 | -47 | -16 | 3 | -1.26 | -1.16 | -34 | -34 | -31 | -27 | -16 | -11 | -4 |
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 | 56 | 43 | 54 | -1.04 | 0.08 | 4 | -0.28 | -1.30 | 0.93 | -7 | 0.28 | 2 | -2 | 0.63 | -1.20 | -2 | 2 | 3 | -4 | -2 | -4 | 0.73 | 6 | 3 | 5 | 1.27 | -5 | -7 | -8 | -5 | -7 | -6 | 3 | -0.60 | 7 | 9 | -1.38 | 3 | 0.43 | -4 | -0.65 |
자본적지출 | -0.93 | -2 | -3 | -3 | -5 | -7 | -11 | -12 | -14 | -13 | -10 | -10 | -8 | -9 | -11 | -13 | -13 | -13 | -11 | -13 | -15 | -16 | -17 | -15 | -14 | -13 | -15 | -15 | -19 | -19 | -45 | -47 | -47 | -49 | -22 | -20 | -21 | -19 | -18 | -18 | -13 |
잉여현금 | 33 | 18 | 22 | 15 | -13 | -15 | -25 | -23 | 11 | 29 | 40 | 34 | 17 | -6 | 2 | 8 | 29 | 36 | 18 | 19 | 27 | 39 | 55 | 54 | 40 | 37 | 33 | 46 | 41 | 50 | 18 | 0.95 | 12 | 6 | 40 | 40 | 28 | 29 | 19 | 11 | 13 |