최근 실적발표 25. 06/06
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 | 3,155 | 3,181 | 3,106 | 3,086 | 3,101 | 3,098 | 3,188 | 3,199 | 3,145 | 3,227 | 3,120 | 3,058 | 2,935 | 2,767 | 2,545 | 2,356 | 2,170 | 2,055 | 2,284 | 2,585 | 2,932 | 3,160 | 3,173 | 3,117 | 3,098 | 3,076 | 3,024 | 2,976 | 2,890 | 2,807 | 2,695 | 2,554 | 2,458 | 2,386 | 2,311 | 2,337 | 2,369 | 2,344 | 2,331 | 2,234 | 2,184 |
매출원가 | 1,868 | 1,882 | 1,857 | 1,836 | 1,850 | 1,856 | 1,946 | 2,046 | 2,040 | 2,126 | 2,049 | 1,983 | 1,897 | 1,778 | 1,621 | 1,482 | 1,354 | 1,311 | 1,476 | 1,676 | 1,926 | 2,043 | 2,047 | 2,008 | 1,989 | 1,969 | 1,917 | 1,860 | 1,802 | 1,752 | 1,701 | 1,629 | 1,581 | 1,545 | 1,489 | 1,500 | 1,519 | 1,506 | 1,488 | 1,432 | 1,402 |
매출총이익 | 1,286 | 1,299 | 1,249 | 1,250 | 1,251 | 1,242 | 1,241 | 1,153 | 1,105 | 1,101 | 1,072 | 1,075 | 1,039 | 988 | 923 | 874 | 816 | 744 | 808 | 909 | 1,006 | 1,118 | 1,126 | 1,109 | 1,109 | 1,107 | 1,107 | 1,116 | 1,088 | 1,055 | 994 | 925 | 877 | 841 | 822 | 837 | 850 | 839 | 843 | 802 | 782 |
판매관리비 | 965 | 970 | 946 | 923 | 933 | 924 | 920 | 924 | 876 | 833 | 794 | 736 | 692 | 648 | 622 | 617 | 592 | 605 | 642 | 711 | 785 | 832 | 847 | 832 | 835 | 835 | 852 | 863 | 860 | 855 | 836 | 791 | 749 | 704 | 664 | 657 | 645 | 629 | 611 | 596 | 587 |
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 | 288 | 293 | 268 | 292 | 282 | 283 | -55 | -149 | -149 | -109 | 250 | 311 | 319 | 311 | 271 | 223 | 173 | 83 | 88 | 120 | 159 | 228 | 240 | 237 | 233 | 231 | 208 | 209 | 182 | 154 | 111 | 85 | 83 | 94 | 128 | 152 | 178 | 184 | 208 | 182 | 173 |
EBITDA | 371 | 375 | 354 | 371 | 366 | 368 | 34 | -58 | -30 | 2 | 357 | 418 | 396 | 392 | 353 | 311 | 280 | 196 | 205 | 241 | 266 | 339 | 330 | 309 | 289 | 267 | 248 | 244 | 219 | 190 | 145 | 121 | 116 | 126 | 157 | 183 | 207 | 211 | 233 | 217 | 208 |
영업외이익 | -0.67 | -4 | -2 | -6 | -3 | -2 | 2 | 3 | 33 | 29 | 30 | 34 | 6 | 10 | 8 | 7 | 7 | 3 | -0.32 | 0.14 | -3 | -1.15 | -3 | -4 | -3 | -3 | 1.22 | -1.03 | -0.63 | -1.41 | -3 | -2 | -2 | -0.58 | -0.38 | 2 | 2 | 1.34 | 0.43 | 12 | 13 |
법인세 | 78 | 77 | 68 | 71 | 67 | 66 | 12 | -19 | -12 | -4 | 51 | 73 | 70 | 71 | 64 | 52 | 39 | 12 | 4 | 11 | 19 | 38 | 48 | 47 | 45 | 46 | 52 | 65 | 57 | 48 | 23 | 18 | 18 | 26 | 41 | 51 | 62 | 65 | 74 | 66 | 63 |
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 | 196 | 194 | 174 | 187 | 179 | 176 | -114 | -180 | -160 | -133 | 176 | 222 | 205 | 201 | 167 | 123 | 89 | 24 | 34 | 66 | 92 | 144 | 143 | 141 | 140 | 138 | 113 | 101 | 82 | 62 | 43 | 32 | 39 | 52 | 80 | 97 | 110 | 114 | 129 | 122 | 116 |
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 | 258 | 181 | 105 | 415 | 508 | 508 | 197 | 198 | 290 | 192 | 151 | 151 | 438 | 466 | 280 | 510 | 396 | 352 | 150 | 253 | 616 | 197 | 56 | 40 | 48 | 70 | 66 | 42 | 71 | 46 | 68 | 59 | 67 | 80 | 45 | 45 | 95 | 133 | 54 | 19 | 86 |
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 | 481 | 625 | 880 | 477 | 473 | 562 | 863 | 519 | 495 | 675 | 881 | 489 | 574 | 606 | 844 | 385 | 509 | 493 | 721 | 277 | 421 | 530 | 899 | 465 | 478 | 502 | 820 | 448 | 429 | 294 | 601 | 288 | 256 | 264 | 537 | 243 | 214 | 222 | 537 | 239 | 209 |
재고자산 | 456 | 478 | 532 | 610 | 480 | 520 | 592 | 805 | 630 | 709 | 901 | 1,041 | 550 | 512 | 449 | 499 | 347 | 417 | 462 | 575 | 500 | 552 | 651 | 842 | 539 | 576 | 616 | 679 | 463 | 553 | 593 | 655 | 446 | 483 | 491 | 570 | 407 | 485 | 510 | 605 | 371 |
장기투자 | 111 | 105 | 110 | 22 | 22 | 22 | 24 | 27 | 28 | 24 | 26 | 26 | 90 | 66 | 61 | 63 | 61 | 64 | 62 | 59 | 58 | 62 | 62 | 64 | 63 | 67 | 68 | 59 | 63 | 62 | 61 | 60 | 60 | 61 | 61 | 63 | 61 | 26 | 25 | 25 | 0 |
유형자산 | 327 | 324 | 357 | 271 | 270 | 272 | 274 | 284 | 290 | 293 | 271 | 263 | 212 | 218 | 226 | 224 | 234 | 243 | 242 | 235 | 324 | 346 | 385 | 395 | 410 | 86 | 90 | 92 | 95 | 98 | 99 | 95 | 100 | 103 | 102 | 104 | 104 | 104 | 101 | 90 | 84 |
무형자산 | 645 | 636 | 662 | 652 | 655 | 662 | 658 | 666 | 666 | 663 | 946 | 963 | 744 | 747 | 748 | 737 | 737 | 742 | 738 | 736 | 735 | 738 | 736 | 741 | 741 | 743 | 745 | 747 | 753 | 751 | 753 | 752 | 751 | 753 | 129 | 128 | 131 | 128 | 130 | 130 | 128 |
이연세자산 | 21 | 18 | 36 | 38 | 45 | 21 | 29 | 35 | 34 | 32 | 10 | 11 | 3 | 18 | 6 | 6 | 21 | 31 | 20 | 48 | 44 | 27 | 28 | 38 | 35 | 31 | 28 | 35 | 30 | 26 | 16 | 39 | 33 | 25 | 18 | 49 | 43 | 41 | 16 | 25 | 25 |
기타자산 | 117 | 115 | 102 | 211 | 113 | 113 | 113 | 128 | 122 | 123 | 105 | 139 | 108 | 110 | 114 | 128 | 93 | 96 | 74 | 88 | 99 | 113 | 112 | 129 | 132 | 132 | 118 | 135 | 136 | 83 | 69 | 94 | 91 | 83 | 42 | 58 | 52 | 47 | 41 | 57 | 49 |
자산총계 | 2,416 | 2,483 | 2,784 | 2,696 | 2,565 | 2,681 | 2,749 | 2,662 | 2,554 | 2,712 | 3,290 | 3,082 | 2,718 | 2,743 | 2,728 | 2,554 | 2,399 | 2,436 | 2,469 | 2,270 | 2,799 | 2,565 | 2,929 | 2,712 | 2,447 | 2,208 | 2,551 | 2,237 | 2,041 | 1,915 | 2,259 | 2,042 | 1,804 | 1,852 | 1,423 | 1,260 | 1,107 | 1,184 | 1,416 | 1,189 | 952 |
매입채무등 | 201 | 228 | 240 | 290 | 159 | 183 | 179 | 294 | 140 | 170 | 223 | 438 | 215 | 237 | 234 | 252 | 114 | 139 | 158 | 192 | 115 | 205 | 215 | 347 | 173 | 225 | 225 | 301 | 153 | 232 | 217 | 312 | 165 | 218 | 182 | 245 | 100 | 174 | 175 | 298 | 103 |
차입금 | 289 | 278 | 526 | 633 | 651 | 653 | 701 | 714 | 796 | 877 | 1,115 | 805 | 702 | 705 | 710 | 708 | 714 | 718 | 732 | 641 | 1,196 | 710 | 1,002 | 901 | 773 | 387 | 694 | 494 | 448 | 391 | 727 | 569 | 493 | 462 | 91 | 0 | 0 | 0 | 172 | 6 | 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 | 60 | 59 | 97 | 53 | 54 | 57 | 91 | 55 | 54 | 60 | 62 | 49 | 55 | 50 | 60 | 26 | 32 | 32 | 17 | 17 | 17 | 16 | 46 | 22 | 18 | 24 | 40 | 15 | 16 | 36 | 39 | 16 | 15 | 17 | 47 | 25 | 25 | 24 | 53 | 19 | 19 |
기타부채 | 182 | 239 | 271 | 208 | 185 | 241 | 276 | 219 | 185 | 221 | 268 | 206 | 187 | 230 | 237 | 186 | 180 | 210 | 253 | 182 | 225 | 344 | 405 | 275 | 296 | 383 | 411 | 338 | 340 | 135 | 169 | 124 | 116 | 135 | 134 | 90 | 80 | 99 | 131 | 82 | 69 |
부채총계 | 732 | 804 | 1,135 | 1,184 | 1,048 | 1,133 | 1,248 | 1,281 | 1,175 | 1,328 | 1,668 | 1,498 | 1,160 | 1,222 | 1,241 | 1,172 | 1,040 | 1,099 | 1,159 | 1,032 | 1,553 | 1,274 | 1,668 | 1,545 | 1,260 | 1,019 | 1,370 | 1,149 | 958 | 794 | 1,152 | 1,021 | 788 | 831 | 454 | 359 | 205 | 296 | 531 | 404 | 191 |
자본금+ 자본잉여금 |
332 | 351 | 341 | 335 | 364 | 393 | 388 | 383 | 400 | 413 | 420 | 416 | 429 | 418 | 429 | 426 | 424 | 421 | 419 | 417 | 414 | 416 | 415 | 412 | 444 | 445 | 462 | 460 | 454 | 452 | 447 | 447 | 442 | 436 | 358 | 358 | 356 | 351 | 352 | 340 | 329 |
이익잉여금 | 1,361 | 1,354 | 1,305 | 1,190 | 1,166 | 1,160 | 1,131 | 1,004 | 987 | 984 | 1,245 | 1,184 | 1,148 | 1,117 | 1,069 | 962 | 943 | 917 | 902 | 839 | 854 | 893 | 868 | 772 | 761 | 759 | 735 | 641 | 631 | 675 | 675 | 594 | 602 | 612 | 633 | 562 | 563 | 560 | 553 | 465 | 453 |
기타포괄익 | -9 | -26 | 3 | -12 | -10 | -3 | -16 | -5 | -7 | -12 | -43 | -16 | -19 | -15 | -11 | -7 | -9 | -2 | -11 | -18 | -22 | -18 | -23 | -17 | -18 | -15 | -16 | -14 | -2 | -6 | -15 | -20 | -28 | -28 | -21 | -20 | -18 | -24 | -19 | -20 | -21 |
자본총계 | 1,684 | 1,679 | 1,649 | 1,513 | 1,520 | 1,550 | 1,503 | 1,382 | 1,380 | 1,385 | 1,622 | 1,584 | 1,558 | 1,520 | 1,486 | 1,381 | 1,358 | 1,336 | 1,310 | 1,238 | 1,246 | 1,291 | 1,260 | 1,168 | 1,187 | 1,189 | 1,181 | 1,087 | 1,083 | 1,121 | 1,107 | 1,021 | 1,016 | 1,021 | 970 | 900 | 902 | 888 | 885 | 785 | 761 |
주식수(만주) | 4,538 | 4,611 | 4,495 | 4,548 | 4,673 | 4,700 | 4,656 | 4,657 | 4,744 | 4,765 | 4,847 | 4,901 | 4,910 | 4,951 | 4,945 | 4,952 | 4,951 | 4,878 | 4,880 | 4,821 | 4,802 | 4,889 | 4,835 | 4,911 | 4,977 | 5,027 | 5,049 | 5,041 | 5,013 | 4,975 | 4,952 | 4,868 | 4,864 | 4,739 | 4,690 | 4,566 | 4,694 | 4,651 | 4,652 | 4,636 | 4,621 |
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 | 365 | 316 | 344 | 470 | 431 | 588 | 537 | 218 | 86 | -105 | -214 | -118 | 150 | 186 | 187 | 209 | 195 | 75 | 302 | 402 | 161 | 209 | 120 | 56 | 103 | 104 | 89 | 109 | 89 | 80 | -23 | 30 | 71 | 106 | 142 | 106 | 112 | 74 | 66 | 124 | 56 |
투자활동 | -142 | -148 | -127 | -122 | -34 | -28 | -26 | -8 | -197 | -218 | -211 | -244 | -78 | -52 | -55 | -40 | -14 | -20 | -23 | -34 | -35 | -40 | -42 | -45 | -45 | -37 | -42 | -35 | -34 | -34 | -493 | -488 | -490 | -526 | -62 | -74 | -102 | -68 | -68 | -60 | -37 |
재무활동 | -471 | -486 | -313 | -126 | -176 | -245 | -470 | -166 | -35 | 52 | 303 | 2 | -33 | -23 | -3 | 85 | -405 | 95 | -191 | -158 | 440 | -44 | -91 | -16 | -75 | -38 | -45 | -89 | -58 | -84 | 538 | 473 | 396 | 368 | -88 | -7 | 0.36 | 0.42 | 11 | -62 | 45 |
환율변동 | -2 | -9 | 3 | -5 | -2 | 2 | 5 | 3 | -2 | -3 | -7 | 0.42 | 4 | 3 | 1.01 | 3 | 5 | 5 | 5 | 4 | 2 | 3 | 3 | 2 | -5 | -4 | -5 | -2 | 7 | 4 | 2 | -0.83 | -5 | -0.19 | -2 | 0.63 | -1.01 | -3 | -4 | -4 | -2 |
현금의증감 | -251 | -326 | -93 | 217 | 219 | 316 | 47 | 47 | -149 | -274 | -129 | -359 | 42 | 114 | 130 | 257 | -220 | 155 | 94 | 213 | 568 | 127 | -10 | -3 | -23 | 24 | -2 | -16 | 4 | -34 | 23 | 14 | -28 | -53 | -9 | 26 | 10 | 4 | 5 | -3 | 62 |
자본적지출 | -36 | -43 | -42 | -38 | -34 | -25 | -22 | -24 | -22 | -22 | -20 | -19 | -20 | -18 | -17 | -15 | -14 | -20 | -23 | -34 | -35 | -40 | -44 | -37 | -37 | -29 | -33 | -35 | -34 | -35 | -28 | -23 | -25 | -25 | -26 | -38 | -41 | -42 | -43 | -38 | -40 |
잉여현금 | 328 | 274 | 302 | 432 | 397 | 563 | 515 | 194 | 64 | -126 | -234 | -137 | 130 | 168 | 170 | 194 | 180 | 55 | 279 | 368 | 126 | 169 | 76 | 19 | 66 | 75 | 57 | 73 | 55 | 45 | -51 | 7 | 46 | 81 | 116 | 68 | 71 | 32 | 23 | 86 | 16 |