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 | 8,193 | 8,282 | 8,307 | 8,332 | 8,232 | 8,120 | 8,016 | 7,903 | 7,818 | 7,741 | 7,665 | 7,588 | 6,524 | 5,481 | 4,356 | 3,191 | 2,940 | 2,797 | 2,762 | 2,771 | 2,846 | 2,806 | 2,759 | 2,704 | 2,651 | 2,596 | 2,372 | 2,157 | 1,947 | 1,758 | 1,738 | 1,718 | 1,698 | 1,666 | 1,635 | 1,609 | 1,587 | 1,575 | 1,562 | 1,555 | 1,542 |
매출원가 | 5,817 | 5,845 | 5,849 | 5,860 | 5,796 | 5,720 | 5,655 | 5,582 | 5,544 | 5,527 | 5,504 | 5,486 | 4,725 | 3,973 | 3,151 | 2,286 | 2,101 | 1,980 | 1,953 | 1,959 | 2,004 | 1,974 | 1,945 | 1,905 | 1,863 | 1,818 | 1,606 | 1,407 | 1,207 | 1,027 | 1,012 | 995 | 983 | 961 | 939 | 923 | 910 | 909 | 909 | 913 | 915 |
매출총이익 | 2,376 | 2,436 | 2,458 | 2,472 | 2,436 | 2,400 | 2,361 | 2,322 | 2,274 | 2,214 | 2,161 | 2,103 | 1,800 | 1,508 | 1,205 | 905 | 840 | 817 | 810 | 812 | 842 | 832 | 814 | 799 | 787 | 778 | 766 | 751 | 739 | 731 | 727 | 723 | 715 | 705 | 695 | 687 | 678 | 666 | 652 | 642 | 627 |
판매관리비 | 749 | 728 | 772 | 753 | 746 | 769 | 800 | 781 | 783 | 779 | 755 | 795 | 695 | 585 | 471 | 347 | 340 | 342 | 336 | 338 | 338 | 333 | 334 | 329 | 327 | 326 | 325 | 323 | 323 | 324 | 325 | 327 | 326 | 326 | 326 | 327 | 328 | 327 | 329 | 331 | 337 |
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 | 1,032 | 1,098 | 1,066 | 1,045 | 1,025 | 956 | 894 | 873 | 842 | 795 | 736 | 498 | 433 | 379 | 354 | 457 | 401 | 392 | 387 | 389 | 438 | 433 | 420 | 408 | 384 | 373 | 361 | 348 | 344 | 338 | 333 | 325 | 321 | 312 | 302 | 297 | 291 | 282 | 258 | 246 | 226 |
EBITDA | 1,476 | 1,595 | 1,615 | 1,646 | 1,621 | 1,547 | 1,475 | 1,450 | 1,415 | 1,364 | 1,302 | 1,061 | 867 | 692 | 545 | 526 | 471 | 459 | 454 | 455 | 505 | 500 | 487 | 477 | 454 | 444 | 432 | 418 | 411 | 402 | 396 | 386 | 382 | 373 | 363 | 357 | 351 | 341 | 316 | 303 | 282 |
영업외이익 | 8 | 9 | 7 | 6 | 6 | 5 | 3 | 2 | 0.56 | -0.79 | -2 | -3 | -2 | -2 | -1.05 | -0.23 | 0.53 | 2 | 2 | 3 | 4 | 5 | 6 | 6 | 6 | 5 | 4 | 3 | 3 | 2 | 2 | 2 | 2 | 1.48 | 1.44 | 2 | 1.36 | 1.31 | 1.30 | 1.04 | 1.08 |
법인세 | 69 | 78 | 59 | 40 | 26 | 12 | 53 | 56 | 60 | 59 | 63 | 39 | 38 | 41 | 42 | 59 | 51 | 48 | 46 | 46 | 52 | 51 | 50 | 48 | 43 | 42 | 46 | 43 | 46 | 47 | 38 | 40 | 39 | 38 | 40 | 39 | 39 | 39 | 36 | 36 | 34 |
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 | 758 | 791 | 748 | 714 | 683 | 612 | 513 | 510 | 510 | 505 | 464 | 210 | 168 | 153 | 178 | 364 | 338 | 332 | 330 | 333 | 377 | 374 | 363 | 353 | 333 | 323 | 306 | 295 | 288 | 281 | 285 | 274 | 271 | 262 | 251 | 249 | 247 | 240 | 221 | 210 | 192 |
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 | 527 | 539 | 696 | 507 | 396 | 378 | 313 | 270 | 280 | 289 | 609 | 615 | 559 | 752 | 1,009 | 1,055 | 942 | 840 | 708 | 592 | 482 | 520 | 418 | 370 | 418 | 396 | 426 | 289 | 272 | 283 | 210 | 228 | 237 | 193 | 219 | 168 | 161 | 104 | 235 | 107 | 95 |
단기투자 | 0 | 0 | 0 | 0 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 50 | 54 | 61 | 60 | 60 | 65 | 84 | 82 | 78 | 83 | 87 | 82 | 68 | 84 | 82 | 87 | 86 | 82 | 85 | 96 |
매출채권등 | 2,747 | 2,841 | 2,928 | 2,966 | 3,019 | 2,887 | 2,967 | 2,937 | 2,992 | 2,823 | 2,451 | 2,184 | 2,172 | 2,093 | 1,949 | 1,125 | 1,108 | 1,179 | 984 | 918 | 1,005 | 990 | 941 | 964 | 896 | 818 | 750 | 727 | 736 | 682 | 641 | 648 | 602 | 641 | 643 | 596 | 636 | 614 | 610 | 553 | 538 |
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 | 62 | 58 | 54 | 50 | 51 | 47 | 42 | 35 | 32 | 33 | 28 | 28 | 28 | 25 | 26 | 26 | 23 | 20 | 18 | 11 | 10 | 10 | 11 | 11 | 9 | 7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
유형자산 | 526 | 530 | 523 | 504 | 513 | 502 | 475 | 491 | 499 | 504 | 453 | 474 | 510 | 535 | 558 | 235 | 240 | 259 | 246 | 249 | 262 | 270 | 264 | 265 | 267 | 159 | 155 | 155 | 161 | 163 | 152 | 150 | 149 | 149 | 151 | 151 | 150 | 150 | 149 | 147 | 142 |
무형자산 | 12,567 | 12,611 | 12,691 | 12,649 | 12,767 | 12,878 | 12,918 | 13,043 | 13,144 | 13,250 | 13,334 | 13,479 | 13,621 | 13,749 | 13,750 | 990 | 988 | 1,003 | 984 | 974 | 972 | 951 | 943 | 929 | 845 | 810 | 815 | 820 | 844 | 841 | 838 | 674 | 670 | 673 | 690 | 648 | 655 | 655 | 614 | 620 | 616 |
이연세자산 | 141 | 158 | 179 | 154 | 150 | 165 | 166 | 176 | 168 | 147 | 120 | 125 | 120 | 117 | 172 | 57 | 55 | 58 | 64 | 58 | 52 | 58 | 55 | 62 | 54 | 53 | 56 | 60 | 64 | 51 | 72 | 64 | 63 | 54 | 59 | 54 | 60 | 61 | 72 | 74 | 74 |
기타자산 | 153 | 140 | 141 | 139 | 149 | 132 | 150 | 153 | 170 | 137 | 129 | 131 | 151 | 114 | 189 | 94 | 109 | 74 | 61 | 55 | 57 | 59 | 60 | 57 | 59 | 51 | 58 | 40 | 61 | 50 | 57 | 54 | 52 | 49 | 53 | 50 | 48 | 48 | 51 | 50 | 43 |
자산총계 | 16,723 | 16,878 | 17,211 | 16,969 | 17,048 | 16,990 | 17,031 | 17,108 | 17,287 | 17,185 | 17,126 | 17,036 | 17,163 | 17,387 | 17,655 | 3,584 | 3,467 | 3,436 | 3,065 | 2,859 | 2,841 | 2,908 | 2,745 | 2,719 | 2,607 | 2,354 | 2,326 | 2,174 | 2,219 | 2,147 | 2,053 | 1,904 | 1,855 | 1,826 | 1,900 | 1,750 | 1,796 | 1,717 | 1,813 | 1,636 | 1,605 |
매입채무등 | 118 | 173 | 106 | 83 | 114 | 132 | 87 | 47 | 85 | 81 | 61 | 78 | 64 | 91 | 63 | 38 | 48 | 51 | 29 | 33 | 23 | 24 | 343 | 342 | 338 | 13 | 369 | 342 | 344 | 318 | 274 | 269 | 280 | 281 | 256 | 264 | 324 | 326 | 299 | 275 | 257 |
차입금 | 3,559 | 3,566 | 3,578 | 3,583 | 3,645 | 3,902 | 4,163 | 4,441 | 4,622 | 4,786 | 4,976 | 5,193 | 5,296 | 5,596 | 6,119 | 397 | 401 | 409 | 412 | 414 | 424 | 426 | 429 | 429 | 433 | 349 | 349 | 349 | 349 | 349 | 349 | 349 | 349 | 349 | 401 | 348 | 348 | 348 | 350 | 60 | 20 |
이연수익 | 1,497 | 1,615 | 1,585 | 1,603 | 1,710 | 1,655 | 1,663 | 1,573 | 1,580 | 1,507 | 1,395 | 1,192 | 1,301 | 1,324 | 1,349 | 675 | 610 | 661 | 451 | 393 | 386 | 367 | 0 | 0 | 0 | 274 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
이연세부채 | 968 | 994 | 1,072 | 1,067 | 1,100 | 1,100 | 1,168 | 1,216 | 1,270 | 1,270 | 1,266 | 1,271 | 1,313 | 1,318 | 1,286 | 36 | 41 | 37 | 38 | 33 | 41 | 36 | 50 | 46 | 36 | 31 | 39 | 35 | 44 | 38 | 44 | 39 | 42 | 35 | 40 | 34 | 42 | 35 | 44 | 38 | 38 |
기타부채 | 1,080 | 1,007 | 1,095 | 1,047 | 1,047 | 961 | 990 | 1,034 | 1,076 | 1,043 | 1,189 | 1,157 | 1,119 | 992 | 870 | 410 | 432 | 427 | 424 | 407 | 453 | 397 | 386 | 373 | 379 | 331 | 235 | 209 | 278 | 252 | 258 | 217 | 239 | 215 | 211 | 194 | 239 | 245 | 256 | 241 | 290 |
부채총계 | 7,222 | 7,355 | 7,437 | 7,384 | 7,616 | 7,749 | 8,072 | 8,311 | 8,633 | 8,687 | 8,887 | 8,890 | 9,094 | 9,320 | 9,686 | 1,557 | 1,532 | 1,585 | 1,354 | 1,280 | 1,327 | 1,250 | 1,208 | 1,190 | 1,185 | 1,000 | 991 | 936 | 1,014 | 956 | 926 | 875 | 911 | 881 | 909 | 840 | 952 | 954 | 950 | 614 | 606 |
자본금+ 자본잉여금 |
7,045 | 7,028 | 7,019 | 6,996 | 6,978 | 6,951 | 6,932 | 6,899 | 6,876 | 6,848 | 6,827 | 6,795 | 6,768 | 6,742 | 6,709 | 638 | 629 | 623 | 616 | 598 | 591 | 584 | 577 | 565 | 545 | 535 | 526 | 514 | 497 | 487 | 478 | 469 | 456 | 443 | 433 | 414 | 404 | 389 | 378 | 361 | 348 |
이익잉여금 | 2,629 | 2,725 | 2,865 | 2,768 | 2,621 | 2,434 | 2,217 | 2,054 | 1,938 | 1,821 | 1,704 | 1,544 | 1,428 | 1,416 | 1,340 | 1,434 | 1,360 | 1,263 | 1,162 | 1,070 | 1,022 | 1,110 | 1,020 | 1,003 | 952 | 888 | 872 | 790 | 735 | 743 | 697 | 623 | 569 | 588 | 624 | 560 | 499 | 436 | 543 | 711 | 711 |
기타포괄익 | -173 | -230 | -110 | -180 | -166 | -144 | -190 | -157 | -160 | -172 | -292 | -193 | -127 | -91 | -79 | -44 | -55 | -35 | -66 | -90 | -99 | -76 | -96 | -73 | -75 | -69 | -65 | -66 | -27 | -39 | -46 | -61 | -80 | -86 | -65 | -64 | -59 | -62 | -58 | -50 | -60 |
자본총계 | 9,501 | 9,523 | 9,774 | 9,585 | 9,433 | 9,241 | 8,959 | 8,796 | 8,654 | 8,498 | 8,239 | 8,146 | 8,069 | 8,067 | 7,969 | 2,028 | 1,934 | 1,850 | 1,711 | 1,578 | 1,514 | 1,618 | 1,502 | 1,496 | 1,422 | 1,354 | 1,334 | 1,239 | 1,205 | 1,191 | 1,128 | 1,030 | 945 | 945 | 992 | 910 | 844 | 763 | 863 | 1,022 | 999 |
주식수(만주) | 8,092 | 8,303 | 8,344 | 8,336 | 8,324 | 8,271 | 8,297 | 8,262 | 8,260 | 8,246 | 8,249 | 8,231 | 8,261 | 6,806 | 8,077 | 5,338 | 5,331 | 5,328 | 5,319 | 5,302 | 5,390 | 5,433 | 5,455 | 5,444 | 5,414 | 5,479 | 5,490 | 5,485 | 5,498 | 5,484 | 5,475 | 5,453 | 5,537 | 5,640 | 5,664 | 5,658 | 5,624 | 6,029 | 6,036 | 6,180 | 6,185 |
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 | 1,228 | 1,287 | 1,388 | 1,327 | 1,313 | 1,161 | 661 | 534 | 512 | 563 | 913 | 998 | 944 | 829 | 735 | 548 | 537 | 568 | 507 | 556 | 461 | 413 | 339 | 306 | 323 | 269 | 314 | 294 | 264 | 383 | 407 | 350 | 359 | 259 | 245 | 267 | 277 | 279 | 238 | 274 | 191 |
투자활동 | -265 | -267 | -320 | -232 | -238 | -227 | -163 | -166 | -154 | -146 | -146 | -6,047 | -6,034 | -6,024 | -5,989 | -61 | -55 | -47 | -53 | -79 | -112 | -162 | -153 | -107 | -74 | -37 | -32 | -169 | -170 | -178 | -159 | -91 | -89 | -75 | -160 | -107 | -99 | -204 | -138 | -140 | -230 |
재무활동 | -826 | -837 | -689 | -850 | -951 | -844 | -782 | -709 | -629 | -864 | -1,157 | 4,630 | 4,722 | 5,115 | 5,555 | -34 | -34 | -208 | -168 | -251 | -278 | -125 | -191 | -116 | -96 | -113 | -62 | -62 | -64 | -119 | -260 | -201 | -193 | -94 | -99 | -92 | -106 | -81 | -9 | -103 | -97 |
환율변동 | -6 | -22 | 3 | -10 | -8 | -1.00 | -13 | -3 | -8 | -17 | -9 | -21 | -15 | -8 | -0.16 | 11 | 12 | 7 | 4 | -4 | -6 | -0.65 | -4 | -2 | -7 | -5 | -4 | -2 | 4 | 4 | 1.50 | 0.81 | -2 | -2 | -1.29 | -7 | -6 | -8 | -9 | -6 | -6 |
현금의증감 | 131 | 161 | 382 | 236 | 116 | 89 | -296 | -345 | -279 | -463 | -399 | -441 | -383 | -88 | 301 | 463 | 460 | 320 | 290 | 222 | 65 | 124 | -9 | 81 | 146 | 113 | 216 | 61 | 35 | 90 | -10 | 60 | 76 | 89 | -16 | 61 | 66 | -15 | 82 | 26 | -141 |
자본적지출 | -170 | -168 | -159 | -145 | -141 | -141 | -145 | -153 | -149 | -142 | -133 | -120 | -105 | -94 | -59 | -41 | -38 | -41 | -35 | -42 | -43 | -39 | -52 | -49 | -47 | -48 | -49 | -47 | -45 | -45 | -37 | -38 | -43 | -43 | -43 | -46 | -47 | -50 | -46 | -44 | -37 |
잉여현금 | 1,058 | 1,119 | 1,229 | 1,182 | 1,172 | 1,020 | 516 | 381 | 363 | 421 | 780 | 878 | 839 | 735 | 676 | 506 | 499 | 527 | 472 | 514 | 417 | 374 | 287 | 257 | 276 | 220 | 264 | 248 | 220 | 338 | 370 | 313 | 316 | 217 | 202 | 222 | 231 | 229 | 191 | 231 | 154 |