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 | 2,950 | 3,009 | 3,050 | 3,059 | 3,079 | 3,075 | 3,081 | 3,160 | 3,227 | 3,315 | 3,378 | 3,366 | 3,324 | 3,197 | 2,983 | 2,783 | 2,455 | 2,235 | 2,455 | 2,736 | 3,102 | 3,493 | 3,501 | 3,400 | 3,339 | 3,178 | 3,060 | 2,938 | 2,826 | 2,806 | 2,768 | 2,753 | 2,729 | 2,718 | 2,709 | 2,678 | 2,646 | 2,620 | 2,588 | 2,593 | 2,553 |
매출원가 | 1,614 | 1,723 | 1,663 | 1,663 | 1,663 | 1,751 | 1,716 | 1,765 | 1,810 | 1,861 | 2,266 | 2,227 | 2,196 | 2,128 | 2,034 | 1,981 | 1,901 | 1,923 | 2,073 | 2,246 | 2,388 | 2,493 | 2,503 | 2,404 | 2,348 | 2,239 | 2,134 | 2,075 | 2,018 | 2,006 | 1,977 | 1,961 | 1,950 | 1,933 | 1,941 | 1,923 | 1,886 | 1,852 | 1,809 | 1,793 | 1,773 |
매출총이익 | 1,336 | 1,286 | 1,387 | 1,396 | 1,416 | 1,324 | 1,365 | 1,394 | 1,417 | 1,455 | 1,111 | 1,139 | 1,128 | 1,069 | 949 | 801 | 554 | 311 | 382 | 490 | 714 | 1,000 | 997 | 996 | 991 | 939 | 926 | 863 | 808 | 799 | 791 | 793 | 779 | 785 | 768 | 755 | 760 | 768 | 780 | 799 | 780 |
판매관리비 | 1,309 | 1,246 | 1,352 | 1,372 | 1,360 | 1,256 | 1,263 | 1,254 | 1,269 | 1,272 | 908 | 898 | 893 | 871 | 839 | 823 | 767 | 753 | 771 | 790 | 844 | 875 | 885 | 896 | 869 | 820 | 743 | 672 | 629 | 617 | 623 | 615 | 607 | 605 | 595 | 583 | 570 | 555 | 535 | 538 | 525 |
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 | 6 | 22 | 13 | 20 | 52 | 63 | 101 | 138 | 145 | 179 | 199 | 238 | 232 | 196 | 105 | -57 | -254 | -596 | -542 | -428 | -251 | 117 | 76 | 75 | 61 | 58 | 146 | 65 | 89 | 92 | 85 | 178 | 171 | 180 | 173 | 172 | 190 | 214 | 245 | 261 | 255 |
EBITDA | 80 | 98 | 90 | 95 | 128 | 138 | 175 | 217 | 230 | 256 | 278 | 316 | 306 | 283 | 197 | 38 | -158 | -497 | -442 | -327 | -151 | 215 | 171 | 166 | 102 | 91 | 181 | 133 | 203 | 208 | 224 | 284 | 277 | 286 | 253 | 251 | 268 | 294 | 324 | 340 | 334 |
영업외이익 | 12 | 12 | 10 | 9 | 10 | 9 | 9 | 9 | 9 | -4 | -5 | -4 | -5 | 9 | 11 | 10 | 11 | 11 | 11 | 12 | 12 | 12 | 10 | 8 | -41 | -46 | -42 | -10 | 36 | 35 | 54 | 21 | 21 | 24 | -0.33 | 0.98 | 3 | 6 | 8 | 8 | 9 |
법인세 | 0.47 | -0.76 | -18 | -7 | 6 | 11 | -20 | -15 | -13 | -3 | 44 | 46 | 38 | 19 | 77 | 33 | -18 | -120 | -186 | -149 | -96 | 25 | 21 | 25 | 29 | 30 | 66 | 53 | 55 | 60 | 54 | 78 | 75 | 79 | 67 | 67 | 74 | 84 | 97 | 104 | 102 |
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 | -0.09 | -0.09 | 0.27 |
순이익 | -29 | -11 | -2 | -5 | 18 | 29 | 104 | 139 | 148 | 163 | 132 | 167 | 164 | 154 | 6 | -115 | -256 | -489 | -362 | -278 | -153 | 94 | 56 | 52 | -14 | -20 | 37 | 2 | 69 | 67 | 86 | 121 | 117 | 124 | 106 | 106 | 119 | 136 | 155 | 165 | 162 |
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 | 46 | 45 | 36 | 39 | 43 | 49 | 55 | 46 | 51 | 59 | 63 | 51 | 55 | 73 | 83 | 46 | 49 | 60 | 115 | 207 | 251 | 87 | 88 | 52 | 71 | 99 | 222 | 216 | 197 | 176 | 149 | 89 | 80 | 111 | 61 | 62 | 59 | 32 | 90 | 151 | 207 |
단기투자 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25 | 26 | 26 | 51 | 70 | 72 | 73 | 72 | 125 | 180 | 182 | 174 | 99 | 79 | 103 | 98 | 226 | 0 | 141 | 129 |
매출채권등 | 56 | 50 | 71 | 50 | 97 | 84 | 107 | 97 | 100 | 78 | 229 | 205 | 222 | 200 | 231 | 199 | 213 | 196 | 62 | 49 | 82 | 89 | 87 | 85 | 78 | 69 | 15 | 17 | 14 | 19 | 20 | 18 | 17 | 19 | 21 | 19 | 15 | 15 | 18 | 19 | 24 |
재고자산 | 624 | 600 | 637 | 643 | 620 | 571 | 601 | 607 | 637 | 606 | 682 | 694 | 672 | 586 | 602 | 504 | 540 | 473 | 546 | 445 | 534 | 633 | 678 | 706 | 642 | 645 | 624 | 597 | 540 | 502 | 547 | 527 | 575 | 500 | 563 | 556 | 563 | 484 | 521 | 505 | 512 |
장기투자 | 55 | 57 | 53 | 61 | 63 | 63 | 62 | 63 | 66 | 64 | 64 | 62 | 55 | 56 | 57 | 55 | 57 | 59 | 58 | 57 | 58 | 58 | 55 | 55 | 60 | 58 | 0 | 0 | 126 | 122 | 67 | 70 | 67 | 147 | 145 | 145 | 149 | 137 | 374 | 246 | 190 |
유형자산 | 950 | 910 | 920 | 940 | 952 | 941 | 967 | 978 | 929 | 936 | 925 | 888 | 885 | 904 | 928 | 948 | 972 | 997 | 1,042 | 1,130 | 1,159 | 1,314 | 1,345 | 1,379 | 1,399 | 410 | 383 | 388 | 353 | 355 | 358 | 365 | 374 | 375 | 381 | 380 | 374 | 374 | 364 | 354 | 347 |
무형자산 | 216 | 215 | 217 | 217 | 219 | 207 | 207 | 208 | 210 | 129 | 113 | 114 | 114 | 109 | 110 | 110 | 110 | 109 | 109 | 109 | 108 | 136 | 137 | 137 | 133 | 136 | 46 | 46 | 26 | 26 | 29 | 113 | 114 | 115 | 115 | 120 | 121 | 26 | 26 | 26 | 26 |
이연세자산 | 51 | 43 | 40 | 40 | 41 | 39 | 47 | 48 | 50 | 48 | 0 | 0 | 0 | 0.36 | 0 | 0 | 0 | 0 | 209 | 183 | 139 | 32 | 39 | 30 | 28 | 30 | 43 | 14 | 28 | 28 | 35 | 19 | 16 | 15 | 21 | 21 | 21 | 22 | 34 | 32 | 31 |
기타자산 | 94 | 89 | 108 | 118 | 129 | 122 | 86 | 100 | 90 | 91 | 97 | 89 | 84 | 87 | 83 | 83 | 91 | 83 | 86 | 93 | 108 | 92 | 82 | 88 | 87 | 104 | 69 | 94 | 77 | 69 | 54 | 64 | 63 | 48 | 46 | 52 | 55 | 52 | 31 | 40 | 55 |
자산총계 | 2,092 | 2,009 | 2,081 | 2,107 | 2,164 | 2,076 | 2,133 | 2,147 | 2,134 | 2,010 | 2,171 | 2,102 | 2,088 | 2,015 | 2,094 | 1,946 | 2,032 | 1,977 | 2,227 | 2,273 | 2,438 | 2,465 | 2,537 | 2,557 | 2,549 | 1,621 | 1,475 | 1,445 | 1,432 | 1,422 | 1,440 | 1,447 | 1,480 | 1,428 | 1,432 | 1,459 | 1,457 | 1,369 | 1,458 | 1,514 | 1,522 |
매입채무등 | 262 | 272 | 238 | 295 | 299 | 289 | 310 | 295 | 289 | 255 | 316 | 338 | 369 | 341 | 401 | 299 | 342 | 245 | 371 | 225 | 283 | 299 | 266 | 289 | 225 | 262 | 198 | 229 | 186 | 179 | 194 | 165 | 214 | 186 | 161 | 199 | 198 | 216 | 169 | 191 | 195 |
차입금 | 1,332 | 1,286 | 1,336 | 1,276 | 1,295 | 1,240 | 1,227 | 1,195 | 1,209 | 1,103 | 1,232 | 1,168 | 1,067 | 1,021 | 1,056 | 1,083 | 1,201 | 1,257 | 1,285 | 1,414 | 1,400 | 1,223 | 1,300 | 1,327 | 1,341 | 160 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
기타부채 | 228 | 170 | 185 | 178 | 208 | 185 | 204 | 195 | 194 | 216 | 240 | 236 | 235 | 240 | 243 | 253 | 227 | 231 | 199 | 228 | 257 | 222 | 227 | 212 | 221 | 367 | 334 | 296 | 285 | 287 | 293 | 303 | 316 | 305 | 347 | 318 | 326 | 249 | 261 | 257 | 278 |
부채총계 | 1,821 | 1,727 | 1,759 | 1,748 | 1,802 | 1,714 | 1,742 | 1,684 | 1,691 | 1,574 | 1,788 | 1,741 | 1,671 | 1,602 | 1,700 | 1,635 | 1,770 | 1,734 | 1,856 | 1,867 | 1,940 | 1,744 | 1,794 | 1,828 | 1,786 | 788 | 532 | 526 | 471 | 466 | 487 | 469 | 530 | 491 | 508 | 518 | 523 | 464 | 430 | 448 | 473 |
자본금+ 자본잉여금 |
216 | 211 | 209 | 256 | 268 | 266 | 264 | 341 | 356 | 356 | 351 | 367 | 469 | 490 | 485 | 483 | 478 | 475 | 471 | 466 | 460 | 456 | 453 | 465 | 509 | 580 | 624 | 620 | 615 | 610 | 607 | 612 | 608 | 604 | 607 | 645 | 642 | 639 | 749 | 809 | 803 |
이익잉여금 | 58 | 78 | 118 | 108 | 97 | 99 | 131 | 124 | 90 | 82 | 40 | -2 | -48 | -74 | -89 | -169 | -212 | -229 | -95 | -54 | 44 | 267 | 292 | 267 | 257 | 255 | 320 | 301 | 359 | 355 | 359 | 371 | 358 | 347 | 332 | 310 | 301 | 287 | 293 | 271 | 251 |
기타포괄익 | -8 | -11 | -8 | -8 | -7 | -6 | -7 | -5 | -6 | -5 | -7 | -4 | -4 | -4 | -3 | -3 | -3 | -3 | -5 | -5 | -6 | -2 | -2 | -3 | -3 | -3 | -3 | -2 | -13 | -10 | -13 | -5 | -16 | -14 | -16 | -13 | -8 | -21 | -14 | -14 | -5 |
자본총계 | 267 | 278 | 319 | 356 | 358 | 359 | 388 | 460 | 440 | 433 | 384 | 361 | 417 | 412 | 394 | 311 | 263 | 243 | 371 | 407 | 498 | 721 | 743 | 729 | 763 | 832 | 942 | 919 | 961 | 955 | 953 | 978 | 950 | 937 | 923 | 941 | 934 | 905 | 1,028 | 1,066 | 1,049 |
주식수(만주) | 4,797 | 4,792 | 5,549 | 5,780 | 5,724 | 5,685 | 5,813 | 6,580 | 6,365 | 6,363 | 6,423 | 7,035 | 7,338 | 7,335 | 7,299 | 7,286 | 7,240 | 7,239 | 7,232 | 7,210 | 7,202 | 7,174 | 7,264 | 7,523 | 7,843 | 8,034 | 8,029 | 8,020 | 8,006 | 7,999 | 8,034 | 8,026 | 8,019 | 8,003 | 8,223 | 8,201 | 8,191 | 8,661 | 8,874 | 8,867 | 8,840 |
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 | 82 | 82 | -28 | 50 | 120 | 162 | 366 | 325 | 265 | 201 | 45 | 86 | 132 | 171 | 117 | 22 | -116 | -154 | -28 | 83 | 160 | 197 | 146 | 103 | 147 | 175 | 200 | 253 | 209 | 191 | 241 | 196 | 210 | 213 | 211 | 192 | 206 | 245 | 211 | 214 | 232 |
투자활동 | -42 | -63 | -63 | -71 | -87 | -182 | -202 | -201 | -195 | -88 | -69 | -62 | -46 | -35 | -26 | -17 | -13 | 3 | -10 | -25 | -11 | -27 | -251 | -252 | -306 | -282 | -52 | -49 | -17 | -59 | -81 | -65 | -87 | -27 | -22 | -37 | -110 | -35 | -97 | -64 | -19 |
재무활동 | -37 | -22 | 73 | 14 | -41 | 10 | -174 | -130 | -75 | -128 | 6 | -19 | -78 | -121 | -122 | -165 | -75 | 123 | 64 | 97 | 30 | -183 | -30 | -16 | 32 | 30 | -75 | -81 | -78 | -71 | -77 | -109 | -109 | -110 | -224 | -247 | -247 | -244 | -123 | -89 | -143 |
환율변동 | -0.52 | -2 | 0.22 | -0.40 | 0.16 | 0.02 | 0.10 | -0.58 | -0.95 | -0.52 | -2 | -0.29 | -0.22 | -0.03 | 2 | 2 | 2 | 1.23 | 0.32 | 0.17 | -0.87 | 0.08 | 0.69 | 0.77 | 2 | 1.35 | 0.75 | 0.30 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.04 | -0.05 | 3 | 3 | 3 | 3 |
현금의증감 | 3 | -4 | -18 | -7 | -7 | -10 | -10 | -6 | -6 | -16 | -20 | 5 | 7 | 15 | -30 | -159 | -202 | -27 | 27 | 155 | 179 | -14 | -135 | -164 | -125 | -75 | 73 | 123 | 115 | 61 | 83 | 23 | 15 | 75 | -32 | -89 | -148 | -30 | -10 | 60 | 71 |
자본적지출 | -42 | -51 | -52 | -59 | -57 | -55 | -55 | -53 | -57 | -55 | -53 | -47 | -40 | -33 | -26 | -22 | -22 | -31 | -45 | -60 | -68 | -78 | -76 | -74 | -72 | -65 | -65 | -60 | -56 | -56 | -54 | -64 | -80 | -88 | -97 | -105 | -103 | -104 | -106 | -101 | -99 |
잉여현금 | 39 | 31 | -80 | -9 | 64 | 107 | 311 | 272 | 208 | 146 | -8 | 39 | 92 | 138 | 91 | -0.11 | -138 | -185 | -73 | 23 | 93 | 119 | 70 | 29 | 75 | 110 | 135 | 193 | 153 | 135 | 187 | 133 | 131 | 125 | 114 | 87 | 103 | 141 | 105 | 113 | 133 |