최근 실적발표 25. 05/07
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 | 15.12/31 | 15.09/30 | 15.06/30 | 15.03/31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
매출액 | 1,827 | 1,751 | 1,114 | 1,015 | 921 | 909 | 1,011 | 1,422 | 1,476 | 1,489 | 1,932 | 1,512 | 1,448 | 1,428 | 836 | 771 | 715 | 699 | 770 | 847 | 1,122 | 1,301 | 1,481 | 1,507 | 1,257 | 1,065 | 901 | 902 | 1,030 | 1,100 | 1,078 | 1,061 | 1,026 | 1,035 | 985 | 946 | 882 | 797 | 775 | 691 | 691 |
매출원가 | 1,073 | 1,019 | 536 | 504 | 483 | 457 | 542 | 837 | 842 | 847 | 1,204 | 920 | 894 | 917 | 507 | 470 | 440 | 489 | 526 | 566 | 804 | 843 | 1,003 | 1,020 | 807 | 667 | 548 | 570 | 643 | 689 | 662 | 647 | 613 | 612 | 579 | 537 | 511 | 467 | 455 | 414 | 368 |
매출총이익 | 755 | 732 | 578 | 512 | 438 | 452 | 469 | 585 | 633 | 642 | 728 | 591 | 554 | 511 | 329 | 302 | 275 | 210 | 244 | 280 | 318 | 458 | 478 | 487 | 450 | 398 | 353 | 332 | 387 | 411 | 415 | 414 | 413 | 423 | 406 | 409 | 371 | 330 | 320 | 277 | 323 |
판매관리비 | 100 | 92 | 98 | 95 | 85 | 87 | 86 | 84 | 79 | 82 | 82 | 81 | 86 | 82 | 79 | 86 | 89 | 109 | 168 | 182 | 195 | 186 | 155 | 144 | 141 | 140 | 124 | 125 | 118 | 110 | 110 | 108 | 106 | 109 | 107 | 108 | 106 | 107 | 108 | 103 | 100 |
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 | 450 | 445 | 277 | 215 | 153 | 186 | 217 | 329 | 385 | 393 | 435 | 291 | 251 | 213 | 22 | -5 | -33 | -131 | -131 | -94 | -61 | 116 | 166 | 191 | 159 | 108 | 81 | 59 | 122 | 164 | 181 | 192 | 203 | 210 | 114 | 141 | 130 | 117 | 164 | 124 | 162 |
EBITDA | 688 | 623 | 446 | -187 | -257 | -199 | -223 | 468 | 521 | 534 | 626 | 508 | 486 | 404 | 268 | 439 | 393 | 335 | 316 | 156 | 197 | 363 | 400 | 376 | 337 | 281 | 294 | 279 | 307 | 319 | 299 | 287 | 293 | 482 | 450 | 607 | 626 | 309 | 317 | 173 | 129 |
영업외이익 | 34 | -90 | -79 | -1,190 | -1,199 | -1,189 | -1,216 | -92 | -90 | -82 | -3 | 16 | 34 | -12 | 36 | 237 | 222 | 249 | 246 | 61 | 78 | 93 | 82 | 42 | 43 | 47 | 88 | 91 | 51 | 23 | -3 | -14 | -8 | 176 | 237 | 365 | 396 | 94 | 60 | -31 | -100 |
법인세 | 83 | 80 | 25 | 27 | 5 | 26 | 35 | 58 | 80 | 82 | 74 | 46 | 37 | 15 | -8 | 30 | 25 | 12 | 8 | -27 | -16 | 29 | 34 | 33 | 26 | 15 | -72 | -74 | -55 | -46 | 48 | 53 | 63 | 118 | 101 | 109 | 87 | 24 | 38 | 20 | 60 |
중단손익 | -30 | -88 | -74 | -626 | -626 | -635 | -644 | -68 | -68 | -68 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 261 | 198 | 76 | -541 | -582 | -552 | -533 | 119 | 160 | 185 | 246 | 142 | 125 | 56 | -64 | 71 | 32 | -26 | -21 | -131 | -83 | 74 | 112 | 106 | 87 | 57 | 169 | 156 | 164 | 168 | 63 | 60 | 64 | 202 | 185 | 333 | 376 | 127 | 133 | 22 | -43 |
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 | 15.12/31 | 15.09/30 | 15.06/30 | 15.03/31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
현금성자산 | 838 | 999 | 921 | 906 | 892 | 1,009 | 936 | 843 | 889 | 1,099 | 926 | 923 | 1,054 | 1,217 | 1,449 | 1,283 | 1,174 | 1,243 | 1,091 | 1,188 | 1,239 | 620 | 843 | 849 | 587 | 724 | 613 | 736 | 765 | 964 | 602 | 660 | 542 | 666 | 653 | 671 | 737 | 445 | 451 | 489 | 458 |
투자자산 | 669 | 633 | 640 | 214 | 213 | 734 | 226 | 249 | 251 | 246 | 8 | 9 | 10 | 380 | 8 | 6 | 4 | 4 | 55 | 59 | 39 | 116 | 114 | 0.30 | 5 | 5 | 40 | 4 | 8 | 6 | 0 | 0 | 0 | 0.16 | 0.07 | 0.07 | 25 | 2 | 24 | 25 | 27 |
매출채권등 | 121 | 105 | 101 | 741 | 695 | 101 | 703 | 658 | 617 | 577 | 602 | 534 | 496 | 474 | 466 | 436 | 403 | 381 | 342 | 338 | 312 | 293 | 306 | 293 | 262 | 235 | 253 | 236 | 218 | 198 | 203 | 188 | 170 | 160 | 210 | 204 | 186 | 150 | 168 | 161 | 148 |
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 |
유형자산 | 7,254 | 7,053 | 7,382 | 7,597 | 7,406 | 6,735 | 7,087 | 7,613 | 7,437 | 7,274 | 7,434 | 7,637 | 7,498 | 7,090 | 7,201 | 7,264 | 7,247 | 7,118 | 7,081 | 7,169 | 7,058 | 6,952 | 6,327 | 6,209 | 6,204 | 5,885 | 6,009 | 5,801 | 5,446 | 5,110 | 5,046 | 4,992 | 4,918 | 4,810 | 4,723 | 4,587 | 4,469 | 4,599 | 4,505 | 4,380 | 4,248 |
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 | 408 | 421 | 395 | 446 | 429 | 997 | 418 | 406 | 386 | 407 | 538 | 406 | 410 | 421 | 391 | 320 | 326 | 394 | 473 | 490 | 472 | 434 | 358 | 358 | 358 | 507 | 382 | 355 | 301 | 451 | 873 | 828 | 779 | 731 | 884 | 756 | 614 | 525 | 397 | 351 | 367 |
자산총계 | 9,289 | 9,211 | 9,439 | 9,903 | 9,636 | 9,577 | 9,369 | 9,769 | 9,580 | 9,603 | 9,509 | 9,508 | 9,468 | 9,582 | 9,515 | 9,309 | 9,154 | 9,140 | 9,041 | 9,245 | 9,120 | 8,414 | 7,948 | 7,709 | 7,416 | 7,356 | 7,297 | 7,134 | 6,738 | 6,729 | 6,724 | 6,667 | 6,408 | 6,367 | 6,470 | 6,218 | 6,032 | 5,722 | 5,545 | 5,406 | 5,249 |
매입채무등 | 1,036 | 1,094 | 1,377 | 1,225 | 1,108 | 1,054 | 1,004 | 968 | 917 | 945 | 1,050 | 1,006 | 967 | 983 | 1,142 | 926 | 833 | 852 | 830 | 902 | 832 | 733 | 700 | 698 | 629 | 779 | 706 | 704 | 619 | 522 | 463 | 473 | 517 | 572 | 603 | 573 | 565 | 515 | 489 | 438 | 458 |
차입금 | 5,254 | 5,133 | 5,305 | 5,565 | 5,444 | 5,152 | 5,248 | 4,998 | 4,829 | 4,799 | 4,679 | 4,851 | 4,744 | 4,661 | 4,491 | 4,517 | 4,464 | 4,356 | 4,289 | 4,471 | 4,375 | 4,167 | 3,696 | 3,494 | 3,314 | 3,181 | 3,261 | 3,138 | 2,896 | 2,858 | 2,993 | 3,003 | 2,750 | 2,691 | 2,847 | 2,652 | 2,544 | 2,444 | 2,322 | 2,286 | 2,124 |
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 | 144 | 142 | 77 | 76 | 71 | 84 | 87 | 236 | 251 | 254 | 228 | 207 | 203 | 205 | 174 | 167 | 168 | 188 | 178 | 132 | 141 | 181 | 172 | 166 | 166 | 157 | 149 | 142 | 144 | 161 | 237 | 224 | 210 | 201 | 177 | 168 | 145 | 91 | 89 | 72 | 68 |
예수부채 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 227 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 314 | 332 | 329 | 322 | 278 | 308 | 309 | 432 | 475 |
부채총계 | 6,434 | 6,369 | 6,758 | 6,867 | 6,623 | 6,518 | 6,339 | 6,201 | 5,998 | 5,997 | 5,958 | 6,064 | 5,914 | 5,849 | 5,807 | 5,610 | 5,465 | 5,396 | 5,297 | 5,505 | 5,347 | 5,081 | 4,568 | 4,357 | 4,109 | 4,118 | 4,116 | 3,983 | 3,659 | 3,541 | 3,693 | 3,700 | 3,791 | 3,796 | 3,956 | 3,714 | 3,532 | 3,358 | 3,209 | 3,229 | 3,125 |
자본금+ 자본잉여금 |
2,963 | 2,960 | 2,958 | 3,382 | 3,379 | 3,375 | 3,374 | 3,369 | 3,367 | 3,362 | 3,361 | 3,383 | 3,573 | 3,741 | 3,837 | 3,834 | 3,831 | 3,826 | 3,822 | 3,822 | 3,820 | 3,224 | 3,273 | 3,268 | 3,263 | 3,260 | 3,258 | 3,253 | 3,250 | 3,299 | 3,295 | 3,242 | 2,893 | 2,853 | 2,855 | 2,853 | 2,851 | 2,848 | 2,846 | 2,842 | 2,840 |
이익잉여금 | -175 | -186 | -342 | -415 | -436 | -384 | -418 | 126 | 145 | 168 | 115 | 7 | -14 | -16 | -130 | -134 | -139 | -73 | -66 | -206 | -172 | -46 | -45 | -75 | -89 | -120 | -158 | -181 | -176 | -110 | -259 | -269 | -272 | -278 | -322 | -329 | -336 | -480 | -506 | -662 | -713 |
기타포괄익 | 0 | 2 | -1 | 4 | 4 | 1 | 8 | 8 | 5 | 10 | 10 | 2 | -6 | -14 | -23 | -28 | -31 | -39 | -43 | -61 | -60 | -29 | -36 | -29 | -15 | -8 | 4 | 3 | -1 | -7 | -9 | -9 | -6 | -7 | -24 | -24 | -18 | -8 | -8 | -7 | -7 |
자본총계 | 2,788 | 2,776 | 2,614 | 2,971 | 2,947 | 2,993 | 2,964 | 3,503 | 3,517 | 3,540 | 3,486 | 3,393 | 3,553 | 3,710 | 3,683 | 3,672 | 3,661 | 3,715 | 3,713 | 3,555 | 3,588 | 3,148 | 3,192 | 3,164 | 3,160 | 3,132 | 3,105 | 3,075 | 3,073 | 3,183 | 3,027 | 2,964 | 2,614 | 2,568 | 2,510 | 2,499 | 2,497 | 2,360 | 2,332 | 2,173 | 2,120 |
주식수(만주) | 5,040 | 5,013 | 5,023 | 5,025 | 5,025 | 4,980 | 5,010 | 4,998 | 4,980 | 4,990 | 4,991 | 5,135 | 5,408 | 5,512 | 5,512 | 5,511 | 5,511 | 5,492 | 5,495 | 5,492 | 4,267 | 4,321 | 4,314 | 4,313 | 4,299 | 4,303 | 4,305 | 4,301 | 4,335 | 4,325 | 4,318 | 4,032 | 4,011 | 3,983 | 3,983 | 3,982 | 3,971 | 3,971 | 3,971 | 3,970 | 3,963 |
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 | 15.12/31 | 15.09/30 | 15.06/30 | 15.03/31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
영업활동 | 343 | 397 | 161 | -197 | -285 | -258 | -250 | 170 | 282 | 325 | -28 | -299 | -300 | -284 | 57 | -54 | -84 | -73 | -99 | -51 | 194 | 208 | 488 | 483 | 237 | 211 | 50 | 200 | 177 | 166 | 433 | 229 | 184 | 239 | -227 | -112 | 3 | 24 | -42 | -69 | -106 |
투자활동 | -291 | -301 | -329 | -304 | -316 | -336 | -319 | -380 | -349 | -221 | -231 | 72 | 192 | 101 | 153 | -172 | -332 | -429 | -1,102 | -1,146 | -1,210 | -1,233 | -723 | -795 | -918 | -842 | -725 | -542 | -330 | -316 | -345 | -371 | -358 | -34 | -39 | -49 | -124 | -576 | -751 | -821 | -818 |
재무활동 | -106 | -150 | 153 | 564 | 604 | 549 | 578 | 131 | -97 | -222 | -263 | -133 | -13 | 156 | 149 | 321 | 352 | 1,124 | 1,449 | 1,537 | 1,667 | 921 | 466 | 424 | 503 | 391 | 325 | 209 | 165 | 199 | 156 | 274 | 126 | 200 | 468 | 343 | 399 | 436 | 438 | 638 | 556 |
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 | -54 | -55 | -15 | 63 | 3 | -46 | 9 | -79 | -164 | -118 | -522 | -360 | -121 | -26 | 358 | 94 | -64 | 623 | 248 | 340 | 651 | -104 | 230 | 112 | -178 | -240 | -350 | -132 | 11 | 49 | 244 | 133 | -48 | 405 | 202 | 182 | 278 | -115 | -355 | -251 | -369 |
자본적지출 | -259 | -255 | -239 | -184 | -200 | -239 | -133 | -237 | -215 | -232 | -361 | -70 | -34 | 10 | 53 | -273 | -350 | -448 | -546 | -587 | -649 | -670 | -725 | -745 | -692 | -625 | -494 | -361 | -329 | -302 | -318 | -346 | -363 | -22 | -18 | -54 | -96 | -577 | -801 | -848 | -856 |
잉여현금 | 84 | 142 | -79 | -381 | -485 | -498 | -383 | -67 | 67 | 93 | -389 | -369 | -334 | -274 | 110 | -327 | -434 | -520 | -645 | -638 | -455 | -462 | -237 | -262 | -454 | -415 | -444 | -160 | -152 | -136 | 115 | -116 | -179 | 217 | -245 | -166 | -92 | -553 | -842 | -916 | -962 |