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 | 15.12/31 | 15.09/30 | 15.06/30 | 15.03/31 | 14.12/31 | 14.09/30 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
매출액 | 172 | 161 | 155 | 164 | 152 | 154 | 171 | 171 | 162 | 142 | 116 | 93 | 75 | 64 | 49 | 47 | 54 | 61 | 75 | 79 | 82 | 76 | 76 | 73 | 70 | 69 | 60 | 57 | 49 | 47 | 44 | 38 | 34 | 31 | 29 | 32 | 39 | 47 | 57 | 65 | 70 |
매출원가 | 13 | 13 | 12 | 12 | 12 | 11 | 12 | 13 | 13 | 12 | 9 | 8 | 7 | 6 | 6 | 6 | 6 | 6 | 6 | 7 | 6 | 6 | 6 | 6 | 5 | 5 | 5 | 5 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 4 | 4 | 4 | 5 | 5 | 6 |
매출총이익 | 159 | 148 | 142 | 152 | 140 | 142 | 158 | 158 | 150 | 131 | 107 | 86 | 69 | 58 | 43 | 41 | 48 | 55 | 69 | 72 | 75 | 70 | 71 | 68 | 65 | 64 | 56 | 53 | 44 | 43 | 41 | 34 | 31 | 28 | 26 | 28 | 35 | 42 | 52 | 60 | 64 |
판매관리비 | 12 | 12 | 12 | 11 | 10 | 10 | 9 | 8 | 7 | 6 | 5 | 5 | 6 | 7 | 8 | 7 | 7 | 7 | 7 | 6 | 6 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 6 | 5 | 6 | 5 | 5 | 5 | 4 |
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 | 115 | 108 | 104 | 114 | 106 | 111 | 128 | 131 | 126 | 110 | 89 | 70 | 53 | 40 | 25 | 22 | 28 | 35 | 48 | 53 | 58 | 54 | 57 | 54 | 51 | 49 | 41 | 38 | 31 | 30 | 28 | 21 | 17 | 13 | 11 | 13 | 19 | 28 | 36 | 45 | 49 |
EBITDA | 141 | 135 | 131 | 141 | 125 | 130 | 147 | 150 | 137 | 121 | 100 | 81 | 65 | 52 | 37 | 34 | 41 | 49 | 61 | 66 | 67 | 63 | 66 | 63 | 60 | 58 | 50 | 48 | 40 | 39 | 36 | 29 | 27 | 23 | 21 | 23 | 29 | 38 | 46 | 55 | 63 |
영업외이익 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.00 | 0.06 | 0.71 | 0.72 |
법인세 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
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 | 115 | 108 | 104 | 114 | 106 | 111 | 128 | 131 | 126 | 110 | 89 | 70 | 53 | 40 | 25 | 22 | 28 | 35 | 48 | 53 | 58 | 54 | 57 | 54 | 51 | 49 | 41 | 38 | 31 | 30 | 28 | 21 | 17 | 13 | 11 | 13 | 19 | 28 | 36 | 45 | 50 |
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 | 15.12/31 | 15.09/30 | 15.06/30 | 15.03/31 | 14.12/31 | 14.09/30 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
현금성자산 | 56 | 35 | 38 | 47 | 43 | 35 | 45 | 41 | 52 | 43 | 33 | 28 | 22 | 20 | 13 | 11 | 15 | 12 | 20 | 15 | 22 | 21 | 20 | 18 | 16 | 20 | 15 | 14 | 12 | 13 | 11 | 8 | 9 | 10 | 5 | 7 | 8 | 7 | 11 | 16 | 16 |
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 | 29 | 22 | 21 | 23 | 20 | 16 | 17 | 22 | 24 | 30 | 26 | 18 | 14 | 12 | 10 | 7 | 6 | 3 | 8 | 13 | 10 | 12 | 12 | 12 | 10 | 12 | 11 | 12 | 8 | 7 | 7 | 7 | 5 | 5 | 5 | 6 | 7 | 8 | 7 | 11 | 15 |
재고자산 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
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 | 317 | 119 | 126 | 121 | 129 | 102 | 107 | 114 | 120 | 105 | 109 | 100 | 74 | 77 | 68 | 70 | 73 | 82 | 85 | 89 | 92 | 96 | 100 | 58 | 60 | 62 | 65 | 67 | 69 | 71 | 51 | 52 | 54 | 56 | 59 | 61 | 63 | 66 | 68 | 71 | 73 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
기타자산 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0.04 | 0.06 | 0 | 0.03 | 0.05 | 0.05 | 0.02 | 0.03 | 0.05 | 0.06 | 0.02 | 0.03 |
자산총계 | 403 | 176 | 185 | 191 | 192 | 153 | 169 | 176 | 195 | 177 | 168 | 147 | 110 | 109 | 91 | 88 | 95 | 97 | 113 | 117 | 124 | 128 | 132 | 88 | 85 | 93 | 91 | 92 | 88 | 91 | 69 | 67 | 69 | 71 | 69 | 74 | 78 | 81 | 86 | 98 | 104 |
매입채무등 | 6 | 4 | 4 | 4 | 7 | 6 | 3 | 3 | 5 | 4 | 3 | 3 | 2 | 2 | 1.49 | 2 | 3 | 3 | 3 | 2 | 3 | 2 | 2 | 0.42 | 2 | 2 | 1.36 | 0.60 | 2 | 2 | 0.75 | 0.25 | 1.20 | 1.10 | 0.55 | 0.48 | 2 | 2 | 1.30 | 0.98 | 1.43 |
단기차입금 | 0.27 | 0.27 | 0.27 | 0.27 | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 | 0.29 | 0.29 | 0.29 | 0.29 | 0.30 | 0.30 | 0.30 | 0.30 | 0.31 | 0.31 | 0.31 | 0.31 | 0.31 | 0.30 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
장기차입금 | 0.84 | 0.91 | 0.98 | 1.04 | 1.11 | 1.18 | 1.24 | 1.31 | 1.38 | 1.45 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.86 | 0.79 | 0.72 | 0.70 | 0.70 | 0.48 | 0.06 | 0.01 | 0.02 | 0.04 | 0.05 | 0.06 | 0.08 | 0.09 | 0.10 | 0 | 0.01 | 0.02 |
부채총계 | 7 | 5 | 5 | 6 | 9 | 8 | 5 | 5 | 7 | 6 | 5 | 4 | 4 | 4 | 4 | 4 | 5 | 5 | 5 | 5 | 6 | 5 | 5 | 1.28 | 3 | 2 | 2 | 1.30 | 2 | 2 | 0.75 | 0.28 | 1.23 | 1.15 | 0.62 | 0.56 | 2 | 2 | 1.30 | 0.99 | 1.45 |
이익잉여금 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
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 | 396 | 171 | 179 | 186 | 183 | 145 | 165 | 172 | 188 | 171 | 163 | 142 | 106 | 106 | 88 | 85 | 90 | 92 | 108 | 112 | 118 | 124 | 127 | 87 | 83 | 91 | 89 | 91 | 86 | 90 | 68 | 67 | 68 | 70 | 68 | 73 | 77 | 79 | 85 | 97 | 102 |
주식수(만주) | 4,016 | 4,008 | 3,960 | 3,878 | 3,879 | 3,837 | 3,837 | 3,762 | 3,756 | 3,755 | 3,699 | 3,505 | 3,540 | 3,468 | 3,468 | 3,468 | 3,468 | 3,468 | 3,468 | 3,412 | 3,468 | 3,468 | 3,236 | 3,228 | 3,228 | 3,228 | 3,228 | 3,148 | 3,228 | 3,069 | 3,067 | 3,067 | 3,067 | 3,067 | 3,067 | 3,067 | 3,067 | 3,067 | 3,067 | 3,067 | 3,067 |
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 | 15.12/31 | 15.09/30 | 15.06/30 | 15.03/31 | 14.12/31 | 14.09/30 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
영업활동 | 139 | 129 | 129 | 140 | 136 | 148 | 157 | 147 | 136 | 110 | 88 | 70 | 55 | 41 | 32 | 39 | 43 | 57 | 66 | 66 | 71 | 65 | 66 | 63 | 59 | 55 | 48 | 44 | 38 | 36 | 34 | 28 | 27 | 25 | 22 | 28 | 33 | 41 | 51 | 58 | 61 |
투자활동 | 12 | 6 | 6 | 2 | 2 | 2 | 2 | 2 | 4 | 3 | 3 | 3 | 1.44 | 7 | 6 | 6 | 6 | 0.09 | 0.68 | 2 | 2 | 2 | 1.09 | -0.06 | -1.01 | -1.25 | -0.60 | -0.62 | 0.33 | 0.57 | 0 | 0 | 0.00 | 0.02 | 0.07 | 0.14 | 4 | 4 | 4 | 4 | 0 |
재무활동 | -138 | -136 | -142 | -136 | -146 | -157 | -147 | -137 | -110 | -90 | -72 | -56 | -49 | -39 | -45 | -50 | -56 | -66 | -67 | -71 | -66 | -66 | -62 | -58 | -54 | -47 | -43 | -38 | -36 | -34 | -29 | -27 | -25 | -23 | -28 | -37 | -45 | -55 | -61 | -61 | -61 |
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 | 13 | -0.16 | -7 | 6 | -8 | -8 | 12 | 12 | 30 | 22 | 20 | 17 | 7 | 9 | -7 | -4 | -7 | -9 | 0.32 | -3 | 6 | 1.22 | 5 | 4 | 4 | 7 | 5 | 6 | 2 | 3 | 5 | 1.08 | 1.38 | 2 | -5 | -9 | -8 | -10 | -6 | 0.74 | 0.13 |
자본적지출 | 9 | 4 | 4 | 0 | 0.18 | -0.45 | -0.20 | 0 | 1.26 | 0.65 | 0.75 | 0.26 | 1.44 | 7 | 6 | 6 | 6 | 0.09 | 0.44 | 0.44 | 0.44 | 0.35 | -0.01 | -0.04 | -0.55 | -0.62 | -0.65 | -0.62 | -0.11 | -0.04 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
잉여현금 | 148 | 133 | 133 | 140 | 136 | 147 | 157 | 147 | 137 | 110 | 89 | 71 | 56 | 48 | 38 | 46 | 49 | 57 | 67 | 67 | 71 | 65 | 66 | 62 | 59 | 55 | 48 | 43 | 38 | 36 | 34 | 28 | 27 | 25 | 22 | 28 | 33 | 41 | 51 | 58 | 61 |