최근 실적발표 25. 06/12
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 | 2,341 | 2,325 | 2,318 | 2,301 | 2,299 | 2,325 | 2,311 | 2,335 | 2,347 | 2,385 | 2,388 | 2,384 | 2,404 | 2,422 | 2,331 | 2,210 | 2,046 | 1,787 | 1,827 | 1,885 | 1,981 | 2,197 | 2,195 | 2,198 | 2,198 | 2,189 | 1,664 | 1,841 | 1,970 | 2,128 | 2,012 | 2,006 | 2,015 | 2,021 | 2,917 | 2,980 | 3,010 | 3,022 | 2,983 | 2,932 | 2,892 |
매출원가 | 1,240 | 1,228 | 1,229 | 1,219 | 1,213 | 1,226 | 1,217 | 1,226 | 1,234 | 1,249 | 1,232 | 1,228 | 1,229 | 1,241 | 1,214 | 1,162 | 1,104 | 982 | 997 | 1,016 | 1,042 | 1,134 | 1,134 | 1,139 | 1,144 | 1,141 | 901 | 985 | 1,040 | 1,116 | 1,057 | 1,049 | 1,050 | 1,045 | 1,494 | 1,539 | 1,564 | 1,579 | 1,538 | 1,503 | 1,481 |
매출총이익 | 1,102 | 1,097 | 1,089 | 1,082 | 1,086 | 1,099 | 1,093 | 1,109 | 1,114 | 1,136 | 1,155 | 1,157 | 1,175 | 1,181 | 1,117 | 1,048 | 942 | 804 | 830 | 869 | 938 | 1,063 | 1,061 | 1,059 | 1,054 | 1,047 | 763 | 855 | 930 | 1,011 | 955 | 957 | 965 | 976 | 1,423 | 1,441 | 1,447 | 1,443 | 1,445 | 1,429 | 1,411 |
판매관리비 | 1,081 | 1,080 | 1,081 | 1,074 | 1,078 | 1,082 | 1,064 | 1,065 | 1,050 | 1,042 | 1,047 | 1,030 | 1,038 | 1,034 | 970 | 929 | 864 | 814 | 848 | 874 | 919 | 966 | 969 | 967 | 965 | 962 | 681 | 768 | 846 | 929 | 898 | 890 | 884 | 876 | 1,274 | 1,281 | 1,285 | 1,284 | 1,272 | 1,261 | 1,245 |
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 | 18 | 14 | 5 | 6 | -23 | -13 | -0.93 | 14 | 62 | 93 | 127 | 144 | 148 | 156 | 135 | 99 | 64 | -107 | -124 | -107 | -82 | 83 | 89 | 89 | 87 | 82 | 257 | 78 | 75 | 74 | -122 | 71 | 93 | 108 | 149 | 160 | 153 | 151 | 168 | 162 | 160 |
EBITDA | 71 | 67 | 65 | 65 | 35 | 42 | 45 | 58 | 105 | 135 | 169 | 187 | 191 | 198 | 178 | 143 | 110 | -60 | -78 | -59 | -34 | 133 | 52 | 54 | 59 | 55 | 178 | 5 | 1.14 | 4 | -13 | 179 | 204 | 218 | 233 | 245 | 235 | 234 | 244 | 231 | 228 |
영업외이익 | 0.89 | 0.88 | 13 | 13 | 13 | 13 | -1.13 | -1.03 | -0.88 | -0.90 | -0.53 | -0.61 | -0.47 | -0.32 | -0.22 | 0.17 | 0.06 | -0.13 | -2 | -2 | -1.39 | -0.35 | -187 | -197 | -197 | -207 | -315 | -305 | -305 | -297 | 57 | 57 | 59 | 59 | 6 | 6 | 3 | 3 | -4 | -10 | -10 |
법인세 | 29 | 29 | 32 | 7 | -1.12 | 2 | -4 | -1.42 | 9 | 18 | 29 | 35 | 35 | 38 | -11 | -21 | -28 | -56 | -18 | -11 | -4 | 21 | 32 | 31 | 29 | 27 | 27 | 32 | 32 | 32 | 26 | 28 | 34 | 40 | 54 | 59 | 57 | 56 | 62 | 54 | 54 |
중단손익 | 0.67 | 0.62 | 7 | 7 | 7 | 7 | -0.35 | -0.35 | -0.32 | -0.33 | -0.14 | -0.17 | -0.10 | -0.10 | -0.17 | -0.09 | -0.26 | -0.40 | -0.23 | -0.30 | -0.40 | -0.37 | -94 | -99 | -99 | -103 | -158 | -153 | -153 | -149 | 24 | 24 | 25 | 25 | -0.46 | -0.75 | -0.90 | -0.81 | -2 | -2 | -2 |
순이익 | -16 | -19 | -26 | -0.61 | -22 | -17 | -5 | 9 | 48 | 72 | 95 | 108 | 111 | 115 | 143 | 117 | 87 | -56 | -111 | -99 | -80 | 61 | -38 | -43 | -43 | -52 | 68 | -111 | -115 | -112 | -121 | 69 | 88 | 97 | 96 | 102 | 95 | 95 | 100 | 96 | 94 |
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 | 22 | 34 | 34 | 46 | 19 | 35 | 22 | 37 | 32 | 48 | 32 | 45 | 201 | 321 | 283 | 304 | 258 | 215 | 115 | 299 | 239 | 81 | 56 | 58 | 157 | 167 | 53 | 50 | 31 | 40 | 51 | 44 | 43 | 48 | 31 | 41 | 43 | 133 | 28 | 49 | 90 |
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 | 53 | 49 | 52 | 57 | 50 | 54 | 57 | 50 | 54 | 41 | 49 | 43 | 49 | 40 | 37 | 32 | 46 | 31 | 36 | 55 | 55 | 29 | 35 | 27 | 33 | 132 | 39 | 31 | 42 | 34 | 53 | 39 | 54 | 44 | 55 | 46 | 53 | 47 | 82 | 58 | 60 |
재고자산 | 451 | 425 | 523 | 450 | 393 | 379 | 517 | 491 | 471 | 458 | 563 | 507 | 401 | 278 | 339 | 326 | 301 | 291 | 371 | 365 | 392 | 365 | 474 | 445 | 368 | 367 | 455 | 437 | 383 | 388 | 698 | 670 | 578 | 564 | 720 | 664 | 551 | 530 | 780 | 735 | 637 |
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 | 709 | 666 | 655 | 632 | 654 | 677 | 705 | 721 | 717 | 705 | 705 | 712 | 728 | 760 | 781 | 813 | 848 | 830 | 851 | 891 | 920 | 973 | 1,012 | 1,016 | 1,041 | 277 | 286 | 287 | 296 | 299 | 378 | 362 | 343 | 331 | 322 | 321 | 321 | 323 | 322 | 310 | 311 |
무형자산 | 37 | 35 | 36 | 36 | 36 | 37 | 36 | 38 | 65 | 66 | 64 | 66 | 67 | 68 | 69 | 70 | 70 | 69 | 68 | 68 | 67 | 159 | 123 | 117 | 125 | 125 | 124 | 125 | 129 | 135 | 181 | 364 | 359 | 358 | 356 | 366 | 379 | 372 | 391 | 393 | 393 |
이연세자산 | 0.39 | 0.39 | 59 | 83 | 84 | 83 | 89 | 86 | 83 | 83 | 64 | 5 | 4 | 1.47 | 0 | 0 | 0 | 0 | 13 | 12 | 15 | 19 | 25 | 23 | 24 | 21 | 25 | 23 | 25 | 25 | 41 | 12 | 15 | 13 | 15 | 27 | 31 | 30 | 31 | 29 | 29 |
기타자산 | 133 | 126 | 76 | 79 | 72 | 65 | 69 | 72 | 73 | 57 | 60 | 122 | 98 | 94 | 107 | 113 | 139 | 151 | 84 | 80 | 69 | 53 | 61 | 70 | 68 | 91 | 448 | 415 | 411 | 395 | 96 | 106 | 86 | 84 | 87 | 113 | 103 | 106 | 109 | 109 | 97 |
자산총계 | 1,405 | 1,336 | 1,436 | 1,384 | 1,307 | 1,330 | 1,493 | 1,495 | 1,495 | 1,456 | 1,537 | 1,500 | 1,548 | 1,562 | 1,617 | 1,659 | 1,662 | 1,587 | 1,537 | 1,770 | 1,755 | 1,680 | 1,785 | 1,756 | 1,816 | 1,181 | 1,431 | 1,368 | 1,317 | 1,315 | 1,498 | 1,598 | 1,479 | 1,441 | 1,584 | 1,579 | 1,481 | 1,541 | 1,743 | 1,684 | 1,616 |
매입채무등 | 122 | 168 | 215 | 187 | 109 | 115 | 187 | 167 | 144 | 145 | 223 | 227 | 243 | 152 | 196 | 187 | 165 | 150 | 152 | 179 | 175 | 136 | 196 | 158 | 122 | 159 | 176 | 175 | 107 | 123 | 244 | 243 | 176 | 171 | 247 | 269 | 167 | 154 | 271 | 271 | 223 |
차입금 | 637 | 485 | 572 | 530 | 531 | 523 | 650 | 672 | 649 | 580 | 639 | 598 | 583 | 633 | 650 | 701 | 758 | 734 | 790 | 1,004 | 1,003 | 805 | 888 | 887 | 903 | 66 | 82 | 83 | 106 | 88 | 224 | 191 | 138 | 83 | 226 | 136 | 116 | 112 | 215 | 113 | 28 |
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 | 20 | 17 | 18 | 14 | 18 | 44 | 20 | 27 | 31 | 23 | 27 | 29 | 41 | 26 | 24 | 34 |
기타부채 | 123 | 135 | 131 | 134 | 120 | 121 | 119 | 123 | 120 | 124 | 115 | 115 | 122 | 175 | 178 | 182 | 161 | 136 | 125 | 127 | 101 | 120 | 128 | 126 | 129 | 200 | 314 | 267 | 262 | 255 | 232 | 227 | 226 | 234 | 222 | 260 | 263 | 278 | 301 | 279 | 315 |
부채총계 | 882 | 789 | 919 | 851 | 759 | 759 | 956 | 962 | 913 | 849 | 978 | 939 | 948 | 960 | 1,024 | 1,071 | 1,083 | 1,021 | 1,067 | 1,309 | 1,279 | 1,061 | 1,212 | 1,171 | 1,153 | 444 | 589 | 544 | 489 | 485 | 744 | 681 | 567 | 518 | 719 | 692 | 575 | 584 | 813 | 688 | 599 |
자본금+ 자본잉여금 |
329 | 327 | 324 | 321 | 317 | 314 | 311 | 308 | 305 | 301 | 297 | 295 | 291 | 288 | 286 | 285 | 283 | 281 | 279 | 277 | 275 | 272 | 269 | 269 | 267 | 267 | 264 | 261 | 258 | 254 | 251 | 247 | 244 | 241 | 238 | 234 | 232 | 229 | 226 | 224 | 221 |
이익잉여금 | 232 | 266 | 232 | 251 | 272 | 297 | 270 | 263 | 319 | 347 | 308 | 308 | 349 | 350 | 339 | 337 | 330 | 321 | 231 | 224 | 244 | 379 | 343 | 364 | 433 | 509 | 618 | 604 | 606 | 604 | 546 | 710 | 716 | 731 | 685 | 698 | 706 | 768 | 739 | 806 | 830 |
기타포괄익 | -39 | -45 | -39 | -39 | -41 | -40 | -44 | -38 | -41 | -41 | -46 | -42 | -40 | -36 | -34 | -33 | -34 | -35 | -40 | -40 | -43 | -32 | -40 | -48 | -37 | -38 | -43 | -43 | -37 | -29 | -44 | -43 | -49 | -51 | -58 | -47 | -34 | -43 | -37 | -36 | -36 |
자본총계 | 522 | 547 | 517 | 533 | 548 | 571 | 537 | 533 | 583 | 607 | 559 | 561 | 600 | 602 | 592 | 588 | 579 | 567 | 470 | 461 | 476 | 619 | 573 | 585 | 663 | 738 | 839 | 822 | 827 | 829 | 753 | 915 | 911 | 921 | 864 | 885 | 904 | 955 | 928 | 994 | 1,015 |
주식수(만주) | 1,049 | 1,083 | 1,073 | 1,094 | 1,093 | 1,124 | 1,097 | 1,134 | 1,181 | 1,270 | 1,232 | 1,300 | 1,336 | 1,450 | 1,461 | 1,461 | 1,470 | 1,421 | 1,436 | 1,417 | 1,411 | 1,567 | 1,446 | 1,595 | 1,764 | 1,949 | 2,019 | 1,991 | 1,991 | 1,928 | 1,991 | 1,959 | 1,961 | 1,987 | 2,062 | 2,073 | 2,131 | 2,209 | 2,378 | 2,404 | 2,403 |
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 | 21 | 88 | 89 | 114 | 121 | 95 | 56 | 34 | -133 | -165 | -156 | -110 | 104 | 240 | 259 | 237 | 230 | 158 | 166 | 202 | 124 | 117 | 182 | 156 | 202 | 237 | 235 | 232 | 183 | 165 | 155 | 106 | 129 | 165 | 223 | 279 | 169 | 150 | 105 | 87 | 157 |
투자활동 | -54 | -41 | -38 | -39 | -49 | -60 | -70 | -66 | -62 | -60 | -39 | -43 | -37 | -34 | -40 | -33 | -29 | -24 | -42 | -43 | -52 | 53 | 66 | 59 | 61 | -57 | -69 | -91 | -116 | -128 | -109 | -97 | -84 | -71 | -64 | -71 | -69 | -76 | -95 | -128 | -142 |
재무활동 | 36 | -47 | -40 | -66 | -85 | -48 | 3 | 24 | 28 | -46 | -52 | -104 | -123 | -101 | -52 | -201 | -184 | -3 | -67 | 79 | 10 | -257 | -245 | -207 | -137 | -53 | -164 | -136 | -81 | -47 | -27 | -8 | -43 | -178 | -154 | -213 | -147 | -52 | -23 | 28 | 2 |
환율변동 | -0.53 | -0.90 | 0.64 | -0.63 | 0.31 | -0.05 | 0.46 | 0.11 | -1.43 | -2 | -3 | -2 | -0.90 | 0.63 | 2 | 1.46 | 3 | 3 | 3 | 3 | 0.30 | 0.10 | -0.03 | -0.49 | 0.13 | -0.46 | 0.47 | 0.83 | 2 | 2 | 1.23 | -0.01 | -1.32 | -1.08 | -3 | -2 | 0.36 | -1.34 | 3 | 3 | 1.01 |
현금의증감 | 3 | -1.15 | 12 | 8 | -13 | -13 | -10 | -8 | -169 | -273 | -251 | -259 | -57 | 105 | 168 | 5 | 19 | 134 | 59 | 241 | 82 | -86 | 2 | 8 | 126 | 127 | 3 | 6 | -12 | -8 | 20 | 2 | 0.62 | -85 | 2 | -8 | -47 | 20 | -10 | -10 | 18 |
자본적지출 | -54 | -41 | -38 | -39 | -49 | -60 | -70 | -66 | -62 | -60 | -59 | -63 | -57 | -54 | -40 | -33 | -29 | -24 | -27 | -27 | -30 | -30 | -31 | -39 | -44 | -57 | -71 | -92 | -117 | -128 | -133 | -121 | -107 | -94 | -88 | -95 | -94 | -101 | -96 | -97 | -108 |
잉여현금 | -33 | 47 | 51 | 75 | 72 | 34 | -14 | -32 | -195 | -225 | -215 | -173 | 46 | 186 | 218 | 204 | 200 | 134 | 139 | 175 | 94 | 87 | 150 | 117 | 157 | 180 | 164 | 141 | 66 | 37 | 22 | -14 | 22 | 71 | 135 | 184 | 75 | 49 | 9 | -10 | 49 |