| 25.12/31 | 25.09/30 | 25.06/30 | 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 | 22.09/30 | 22.06/30 | 22.03/31 | 21.12/31 | 21.09/30 | 21.06/30 | 21.03/31 | 20.12/31 | 20.09/30 | 20.06/30 | 20.03/31 | 19.12/31 | 19.09/30 | 19.06/30 | 19.03/31 | 18.12/31 | 18.09/30 | 18.06/30 | 18.03/31 | 17.12/31 | 17.09/30 | 17.06/30 | 17.03/31 | 16.12/31 | 16.09/30 | 16.06/30 | 16.03/31 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 매출액 | 11,486 | 11,369 | 11,374 | 11,297 | 11,245 | 11,271 | 11,391 | 11,440 | 11,528 | 11,524 | 11,417 | 11,359 | 10,821 | 10,591 | 10,389 | 10,070 | 9,570 | 8,564 | 7,322 | 4,947 | 3,628 | 2,635 | 1,855 | 2,365 | 2,528 | 2,608 | 2,432 | 2,252 | 2,056 | 1,814 | 1,800 | 1,719 | 1,481 | 1,265 | 1,034 | 889 | 900 | 873 | 815 | 766 |
| 매출원가 | 5,323 | 5,244 | 5,153 | 5,058 | 5,023 | 5,009 | 5,001 | 4,997 | 4,961 | 4,865 | 4,842 | 4,825 | 4,990 | 5,164 | 5,114 | 4,879 | 4,274 | 3,656 | 3,134 | 2,228 | 1,706 | 1,256 | 924 | 1,152 | 1,243 | 1,296 | 1,219 | 1,160 | 1,092 | 920 | 922 | 892 | 782 | 680 | 575 | 508 | 516 | 504 | 477 | 453 |
| 매출총이익 | 6,163 | 6,125 | 6,221 | 6,239 | 6,222 | 6,262 | 6,390 | 6,443 | 6,567 | 6,659 | 6,575 | 6,534 | 5,831 | 5,427 | 5,275 | 5,191 | 5,296 | 4,908 | 4,188 | 2,719 | 1,922 | 1,379 | 931 | 1,213 | 1,285 | 1,312 | 1,213 | 1,092 | 964 | 894 | 878 | 827 | 699 | 585 | 459 | 381 | 384 | 369 | 338 | 313 |
| 판매관리비 | 2,248 | 2,234 | 2,230 | 2,214 | 2,227 | 2,220 | 2,268 | 2,308 | 2,318 | 2,376 | 2,366 | 2,374 | 2,354 | 2,332 | 2,312 | 2,213 | 2,091 | 1,986 | 1,842 | 1,429 | 1,097 | 760 | 475 | 565 | 569 | 587 | 552 | 489 | 427 | 430 | 431 | 414 | 355 | 295 | 235 | 192 | 191 | 185 | 170 | 158 |
| 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 |
| 영업이익 | 1,858 | 2,196 | 2,327 | 2,307 | 2,304 | 2,171 | 2,251 | 2,354 | 2,472 | 2,424 | 2,359 | 2,352 | 1,739 | 1,373 | 1,246 | 1,234 | 1,460 | 1,288 | 625 | -44 | -383 | -274 | -18 | 165 | 410 | 438 | 405 | 379 | 310 | 253 | 243 | 135 | 95 | 78 | 25 | 85 | 89 | 89 | 82 | 75 |
| EBITDA | 3,232 | 3,537 | 3,643 | 3,577 | 3,525 | 3,402 | 3,480 | 3,609 | 3,552 | 3,453 | 3,364 | 3,543 | 2,584 | 3,010 | 2,319 | 1,843 | 2,158 | 1,671 | 1,112 | 400 | 174 | -229 | 85 | 310 | 636 | 492 | 608 | 560 | 465 | 389 | 361 | 218 | 162 | 126 | 69 | 147 | 152 | 187 | 179 | 171 |
| 영업외이익 | -67 | -104 | -101 | -109 | -129 | -87 | -95 | -76 | -232 | -266 | -274 | -540 | -800 | -858 | -1,108 | -811 | -497 | -265 | -164 | -177 | -60 | -187 | -6 | -22 | 1.00 | -4 | -6 | -4 | -3 | -1.26 | -11 | -39 | -39 | -38 | -28 | -0.31 | -0.16 | 36 | 36 | 38 |
| 법인세 | -11 | 18 | 86 | 83 | 87 | 84 | 88 | -824 | -888 | -898 | -937 | 17 | -41 | -163 | -261 | -314 | -283 | -102 | 126 | 93 | 132 | 72 | -48 | -4 | 44 | 48 | 50 | 48 | 40 | -59 | -67 | -115 | -117 | -27 | -33 | 12 | 13 | -60 | -64 | -69 |
| 중단손익 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -157 | -386 | -378 | -382 | -255 | -30 | -51 | -54 | -24 | -20 | -7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 순이익 | -502 | -241 | -195 | -235 | -278 | -361 | -278 | 764 | 786 | 710 | 688 | -355 | -899 | -1,185 | -1,470 | -1,276 | -1,019 | -1,140 | -1,833 | -2,004 | -1,757 | -1,215 | -252 | -133 | 81 | 94 | 95 | 112 | 95 | 184 | 176 | 93 | 73 | -15 | -35 | 22 | 25 | 134 | 130 | 124 |
| 25.12/31 | 25.09/30 | 25.06/30 | 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 | 22.09/30 | 22.06/30 | 22.03/31 | 21.12/31 | 21.09/30 | 21.06/30 | 21.03/31 | 20.12/31 | 20.09/30 | 20.06/30 | 20.03/31 | 19.12/31 | 19.09/30 | 19.06/30 | 19.03/31 | 18.12/31 | 18.09/30 | 18.06/30 | 18.03/31 | 17.12/31 | 17.09/30 | 17.06/30 | 17.03/31 | 16.12/31 | 16.09/30 | 16.06/30 | 16.03/31 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 현금성자산 | 972 | 923 | 1,067 | 986 | 961 | 903 | 941 | 852 | 1,127 | 971 | 1,248 | 1,120 | 1,169 | 1,080 | 1,142 | 999 | 1,389 | 1,374 | 1,365 | 3,867 | 3,797 | 3,296 | 960 | 679 | 210 | 231 | 208 | 242 | 256 | 770 | 207 | 187 | 138 | 156 | 126 | 423 | 63 | 47 | 41 | 53 |
| 단기투자 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 36 | 31 | 0 | 20 | 23 | 17 | 17 | 17 | 17 | 17 | 18 | 17 | 17 | 0 | 0 | 0 | 0 | 0 |
| 매출채권등 | 476 | 426 | 487 | 440 | 470 | 469 | 546 | 551 | 608 | 555 | 526 | 543 | 611 | 506 | 494 | 450 | 472 | 438 | 420 | 372 | 386 | 422 | 45 | 44 | 58 | 51 | 63 | 69 | 60 | 42 | 35 | 34 | 46 | 33 | 22 | 9 | 15 | 17 | 15 | 10 |
| 재고자산 | 43 | 41 | 44 | 43 | 45 | 43 | 45 | 44 | 46 | 45 | 53 | 57 | 59 | 46 | 47 | 44 | 42 | 45 | 41 | 41 | 44 | 49 | 17 | 17 | 18 | 18 | 19 | 21 | 21 | 15 | 15 | 15 | 17 | 17 | 17 | 11 | 11 | 11 | 12 | 11 |
| 장기투자 | 133 | 114 | 111 | 109 | 131 | 131 | 157 | 157 | 157 | 91 | 91 | 91 | 94 | 96 | 96 | 97 | 158 | 203 | 526 | 263 | 173 | 170 | 135 | 136 | 136 | 130 | 131 | 132 | 2 | 0 | 0 | 0 | 0 | 0 | 1.01 | 1.06 | 0 | 1.29 | 1.29 | 1.29 |
| 유형자산 | 14,358 | 14,496 | 14,646 | 14,666 | 14,812 | 14,895 | 14,860 | 14,803 | 14,756 | 14,700 | 14,633 | 14,608 | 14,598 | 14,592 | 14,606 | 14,637 | 14,601 | 14,529 | 14,393 | 14,083 | 14,735 | 14,630 | 2,546 | 2,585 | 2,615 | 2,880 | 2,714 | 2,870 | 2,883 | 1,507 | 1,414 | 1,410 | 1,503 | 1,464 | 1,474 | 620 | 627 | 624 | 629 | 634 |
| 무형자산 | 14,426 | 14,637 | 14,669 | 14,701 | 14,734 | 15,160 | 15,352 | 15,477 | 15,513 | 15,644 | 15,665 | 15,682 | 15,718 | 15,861 | 15,894 | 15,945 | 15,996 | 16,220 | 16,411 | 13,964 | 14,147 | 13,916 | 1,867 | 1,873 | 2,021 | 2,029 | 2,187 | 2,363 | 2,370 | 1,910 | 1,635 | 1,636 | 1,744 | 1,701 | 1,703 | 554 | 554 | 555 | 556 | 558 |
| 이연세자산 | 67 | 69 | 68 | 65 | 62 | 56 | 54 | 48 | 47 | 50 | 46 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.00 | 0 | 0 | 0 | 0 | 0 | 2 | 16 | 0.50 | 0.19 | 0.61 | 5 | 5 | 5 | 0 | 0.07 | 0.07 | 0.42 | 0 |
| 기타자산 | 1,164 | 1,194 | 1,386 | 1,388 | 1,375 | 1,312 | 1,129 | 1,127 | 1,112 | 1,173 | 1,216 | 1,248 | 1,278 | 1,413 | 4,391 | 4,901 | 5,373 | 6,153 | 5,660 | 3,429 | 3,103 | 3,755 | 543 | 524 | 583 | 722 | 737 | 399 | 287 | 216 | 277 | 252 | 77 | 191 | 192 | 27 | 24 | 23 | 20 | 19 |
| 자산총계 | 31,639 | 31,900 | 32,478 | 32,398 | 32,590 | 32,969 | 33,084 | 33,059 | 33,366 | 33,229 | 33,478 | 33,349 | 33,527 | 33,594 | 36,670 | 37,073 | 38,031 | 38,962 | 38,816 | 36,019 | 36,385 | 36,239 | 6,148 | 5,891 | 5,641 | 6,081 | 6,082 | 6,115 | 5,911 | 4,477 | 3,600 | 3,552 | 3,546 | 3,585 | 3,558 | 1,646 | 1,294 | 1,279 | 1,275 | 1,286 |
| 매입채무등 | 297 | 253 | 263 | 246 | 296 | 268 | 436 | 439 | 408 | 371 | 299 | 285 | 314 | 300 | 323 | 528 | 254 | 340 | 217 | 148 | 167 | 274 | 40 | 47 | 62 | 50 | 56 | 90 | 59 | 33 | 29 | 28 | 35 | 28 | 31 | 17 | 22 | 23 | 23 | 21 |
| 차입금 | 24,880 | 24,860 | 25,160 | 25,090 | 25,041 | 25,400 | 25,091 | 25,058 | 25,048 | 25,020 | 25,234 | 25,620 | 25,377 | 25,492 | 26,261 | 26,294 | 26,216 | 26,934 | 26,279 | 26,504 | 26,435 | 27,817 | 3,759 | 4,114 | 3,542 | 4,170 | 3,984 | 4,020 | 4,222 | 2,968 | 2,191 | 2,191 | 2,190 | 2,225 | 2,227 | 1,165 | 800 | 791 | 794 | 831 |
| 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 |
| 이연세부채 | 58 | 80 | 90 | 126 | 130 | 141 | 115 | 112 | 102 | 99 | 68 | 931 | 987 | 982 | 980 | 929 | 1,111 | 1,197 | 1,144 | 1,091 | 1,166 | 1,081 | 202 | 233 | 197 | 295 | 260 | 258 | 299 | 238 | 212 | 204 | 206 | 293 | 272 | 103 | 109 | 108 | 102 | 93 |
| 기타부채 | 2,718 | 2,732 | 2,846 | 2,657 | 2,747 | 2,776 | 2,947 | 2,862 | 3,088 | 2,997 | 3,210 | 2,878 | 3,098 | 2,928 | 5,395 | 5,476 | 5,909 | 5,538 | 6,014 | 3,646 | 3,583 | 3,678 | 531 | 558 | 723 | 439 | 696 | 683 | 303 | 202 | 171 | 171 | 174 | 185 | 204 | 59 | 64 | 60 | 69 | 67 |
| 부채총계 | 27,953 | 27,925 | 28,359 | 28,119 | 28,214 | 28,585 | 28,589 | 28,471 | 28,646 | 28,487 | 28,811 | 29,714 | 29,776 | 29,702 | 32,959 | 33,227 | 33,490 | 34,009 | 33,654 | 31,389 | 31,351 | 32,850 | 4,532 | 4,951 | 4,524 | 4,954 | 4,996 | 5,051 | 4,882 | 3,441 | 2,603 | 2,594 | 2,605 | 2,731 | 2,733 | 1,344 | 996 | 982 | 988 | 1,011 |
| 자본금+ 자본잉여금 |
6,709 | 3,782 | 3,896 | 4,053 | 6,862 | 4,178 | 4,305 | 4,404 | 6,978 | 4,604 | 4,545 | 3,597 | 6,930 | 3,838 | 3,649 | 3,785 | 6,854 | 4,890 | 5,134 | 4,613 | 6,373 | 3,370 | 1,525 | 749 | 751 | 747 | 743 | 739 | 739 | 746 | 744 | 743 | 747 | 745 | 746 | 175 | 173 | 173 | 172 | 172 |
| 이익잉여금 | -3,303 | 0 | 0 | 0 | -2,801 | 0 | 0 | 0 | -2,523 | 0 | 0 | 0 | -3,309 | 0 | 0 | 0 | -2,410 | 0 | 0 | 0 | -1,391 | 0 | 91 | 191 | 366 | 380 | 343 | 324 | 290 | 290 | 253 | 216 | 195 | 109 | 79 | 126 | 125 | 124 | 114 | 103 |
| 기타포괄익 | 98 | 0 | 0 | 0 | 96 | 0 | 0 | 0 | 97 | 0 | 0 | 0 | 92 | 0 | 0 | 0 | 36 | 0 | 0 | 0 | 34 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 자본총계 | 3,504 | 3,782 | 3,896 | 4,053 | 4,157 | 4,178 | 4,305 | 4,404 | 4,552 | 4,604 | 4,545 | 3,597 | 3,713 | 3,838 | 3,649 | 3,785 | 4,480 | 4,890 | 5,134 | 4,613 | 5,016 | 3,370 | 1,616 | 940 | 1,117 | 1,127 | 1,086 | 1,063 | 1,029 | 1,036 | 997 | 959 | 942 | 854 | 825 | 301 | 298 | 297 | 286 | 275 |
| 주식수(만주) | 20,800 | 20,700 | 20,900 | 21,200 | 21,500 | 21,500 | 21,600 | 21,600 | 21,600 | 21,600 | 21,600 | 21,500 | 21,400 | 21,500 | 21,500 | 21,400 | 21,100 | 21,400 | 21,100 | 20,800 | 13,000 | 15,200 | 8,000 | 7,800 | 7,900 | 7,900 | 7,872 | 7,858 | 7,800 | 7,828 | 7,825 | 7,808 | 6,810 | 7,795 | 6,745 | 4,808 | 4,770 | 4,783 | 4,772 | 4,753 |
| 25.12/31 | 25.09/30 | 25.06/30 | 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 | 22.09/30 | 22.06/30 | 22.03/31 | 21.12/31 | 21.09/30 | 21.06/30 | 21.03/31 | 20.12/31 | 20.09/30 | 20.06/30 | 20.03/31 | 19.12/31 | 19.09/30 | 19.06/30 | 19.03/31 | 18.12/31 | 18.09/30 | 18.06/30 | 18.03/31 | 17.12/31 | 17.09/30 | 17.06/30 | 17.03/31 | 16.12/31 | 16.09/30 | 16.06/30 | 16.03/31 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 영업활동 | 1,302 | 1,307 | 1,221 | 1,213 | 1,075 | 1,274 | 1,390 | 1,715 | 1,809 | 1,825 | 1,830 | 1,413 | 993 | 694 | 643 | 892 | 1,199 | 616 | 192 | -530 | -561 | -150 | 104 | 278 | 313 | 320 | 302 | 310 | 323 | 322 | 275 | 203 | 130 | 95 | 50 | 90 | 95 | 108 | 86 | 76 |
| 투자활동 | -571 | -141 | -546 | -646 | -704 | -1,354 | -1,304 | -1,289 | -1,256 | -1,099 | -999 | -840 | -768 | -767 | 219 | -1,582 | -1,448 | -1,089 | -8,038 | -6,112 | -6,100 | -5,911 | 252 | 226 | 369 | -835 | -1,123 | -1,117 | -1,268 | -426 | -123 | -1,035 | -1,397 | -1,381 | -1,369 | -416 | -42 | -108 | -156 | -160 |
| 재무활동 | -763 | -1,153 | -548 | -423 | -498 | -9 | -454 | -784 | -713 | -952 | -1,516 | -1,268 | -1,282 | -1,920 | -863 | -1,148 | -1,141 | 439 | 9,349 | 10,163 | 10,641 | 9,554 | 404 | -54 | -712 | -43 | 801 | 842 | 1,044 | 718 | -72 | 982 | 1,351 | 1,402 | 1,413 | 324 | -74 | -5 | 18 | 56 |
| 환율변동 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -20 | -29 | -28 | -16 | 2 | 32 | 160 | 148 | 150 | 129 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 현금의증감 | -32 | 13 | 127 | 144 | -127 | -89 | -368 | -358 | -160 | -226 | -217 | -295 | -718 | -1,647 | -626 | -2,785 | -2,259 | -827 | 1,213 | 3,621 | 4,063 | 3,493 | 760 | 450 | -30 | -558 | -20 | 35 | 99 | 614 | 81 | 150 | 84 | 116 | 94 | -3 | -20 | -4 | -52 | -28 |
| 자본적지출 | -587 | -156 | -599 | -701 | -742 | -1,386 | -1,284 | -1,255 | -1,263 | -1,090 | -1,014 | -975 | -913 | -924 | -814 | -665 | -520 | -382 | -300 | -206 | -164 | -131 | -115 | -156 | -171 | -193 | -190 | -164 | -147 | -119 | -108 | -98 | -83 | -67 | -56 | -39 | -42 | -38 | -33 | -37 |
| 잉여현금 | 715 | 1,151 | 622 | 512 | 333 | -112 | 106 | 460 | 546 | 735 | 816 | 438 | 80 | -230 | -171 | 227 | 679 | 234 | -108 | -736 | -725 | -281 | -11 | 122 | 142 | 127 | 113 | 146 | 176 | 202 | 168 | 105 | 47 | 27 | -7 | 51 | 54 | 70 | 54 | 39 |
20년간 축적된 금융 데이터와 AI 기술로 최적의 투자 타이밍을 알려드려요!
🔍 어떻게 판단하나요?
스마트스코어/ 밸류에이션 / 수급분석을 종합적으로 분석해서 신호를 신속하게 제시합니다.
📊 매매신호 종류
💡참고사항 : 매수 신호가 나온 후 3일이 지나면 자동으로 보유 신호로 바뀝니다. 세 가지 조건(스마트스코어, 밸류에이션, 수급분석)을 모두 만족할 때만 매수나 보유 신호가 나오니까 더 신뢰할 수 있어요!
스마트 스코어는 해당 종목의 우량주 여부를 판단하는데 도움을 드립니다.
20년 이상의 금융 빅데이터에서 우량주 발굴을 위해 22개 요인(Factor)을 종목별로 분석하고, 동종업종내 경쟁사와 비교합니다.
경쟁사는 동일 업종 내 기업을 시가총액 규모로 그룹을 나누어(Mega, Large, Mid, Small, Micro, Nano) 동일 그룹에 속한 기업을 표시하고 있습니다.
미주미 초이스스탁이 개발한 공포-탐욕지수는 전체 종목 중 AI 매매신호의 '매수+보유' 단계의 종목 비율에 따라 점수화했습니다. 75점을 초과하면 탐욕 단계로, 25점 이하면 공포 단계로 표시합니다.