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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
매출액 | 603 | 611 | 618 | 618 | 619 | 608 | 609 | 608 | 612 | 619 | 613 | 614 | 613 | 585 | 566 | 531 | 465 | 427 | 469 | 518 | 606 | 691 | 694 | 702 | 701 | 706 | 724 | 712 | 714 | 698 | 676 | 674 | 658 | 639 | 617 | 733 | 0 | 0 |
매출원가 | 180 | 181 | 182 | 181 | 179 | 177 | 181 | 184 | 187 | 193 | 193 | 195 | 197 | 191 | 193 | 194 | 182 | 181 | 195 | 206 | 243 | 263 | 258 | 257 | 245 | 246 | 254 | 249 | 245 | 234 | 224 | 222 | 215 | 211 | 204 | 253 | 0 | 0 |
매출총이익 | 422 | 430 | 437 | 437 | 440 | 431 | 428 | 424 | 424 | 425 | 420 | 419 | 416 | 394 | 373 | 338 | 283 | 246 | 274 | 312 | 362 | 429 | 436 | 445 | 456 | 460 | 470 | 463 | 469 | 464 | 452 | 452 | 442 | 428 | 414 | 479 | 0 | 0 |
판매관리비 | 355 | 353 | 355 | 353 | 351 | 345 | 344 | 343 | 343 | 345 | 340 | 341 | 342 | 336 | 336 | 343 | 335 | 343 | 359 | 364 | 389 | 407 | 406 | 409 | 404 | 399 | 405 | 399 | 398 | 395 | 384 | 381 | 378 | 369 | 359 | 428 | 0 | 0 |
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 |
영업이익 | 66 | 76 | 81 | 84 | 89 | 86 | 83 | 80 | 80 | 79 | 78 | 79 | 74 | 59 | 23 | -20 | -66 | -164 | -173 | -140 | -213 | -112 | -67 | -62 | 52 | 61 | 65 | 64 | 71 | 69 | 68 | 71 | 64 | 59 | 46 | 43 | 0 | 0 |
EBITDA | 81 | 91 | 98 | 101 | 115 | 99 | 97 | 93 | 94 | 106 | 105 | 106 | 63 | 28 | -10 | -54 | -59 | -136 | -139 | -103 | -175 | -74 | -29 | -25 | 89 | 98 | 102 | 100 | 106 | 104 | 103 | 105 | 98 | 96 | 82 | 90 | 0 | 0 |
영업외이익 | -7 | -6 | -6 | -5 | 3 | -10 | -10 | -10 | -11 | 1.23 | 0 | 0 | -39 | -60 | -63 | -65 | -26 | -5 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
법인세 | 13 | 14 | 14 | 14 | 17 | 13 | 14 | 14 | 13 | 16 | 15 | 13 | 12 | 8 | -1.27 | -11 | -23 | -48 | -42 | -33 | -29 | -3 | 1.37 | 2 | 9 | 12 | -12 | -12 | -7 | -5 | 21 | 21 | 18 | 17 | 14 | 12 | 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 |
순이익 | 34 | 39 | 42 | 41 | 48 | 36 | 32 | 30 | 32 | 42 | 45 | 47 | 5 | -28 | -59 | -93 | -87 | -139 | -151 | -126 | -203 | -129 | -88 | -84 | 24 | 31 | 58 | 57 | 59 | 55 | 28 | 30 | 26 | 24 | 15 | 10 | 0 | 0 |
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
현금성자산 | 31 | 35 | 39 | 28 | 77 | 62 | 64 | 49 | 28 | 87 | 90 | 62 | 41 | 36 | 17 | 18 | 11 | 4 | 9 | 32 | 55 | 22 | 17 | 29 | 14 | 66 | 60 | 62 | 29 | 26 | 26 | 29 | 15 | 13 | 5 | 0 | 0 | 28 |
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 |
매출채권등 | 9 | 5 | 7 | 5 | 11 | 5 | 6 | 4 | 8 | 7 | 8 | 4 | 8 | 6 | 8 | 6 | 7 | 8 | 4 | 4 | 2 | 7 | 8 | 6 | 8 | 4 | 8 | 5 | 9 | 5 | 9 | 5 | 13 | 6 | 13 | 0 | 0 | 5 |
재고자산 | 61 | 61 | 62 | 53 | 53 | 53 | 57 | 46 | 54 | 51 | 60 | 54 | 63 | 56 | 57 | 48 | 59 | 58 | 68 | 64 | 76 | 73 | 81 | 70 | 85 | 77 | 79 | 62 | 78 | 81 | 85 | 63 | 74 | 67 | 79 | 0 | 0 | 64 |
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 |
유형자산 | 184 | 168 | 164 | 159 | 158 | 162 | 166 | 171 | 169 | 173 | 170 | 178 | 186 | 188 | 197 | 209 | 221 | 235 | 254 | 267 | 281 | 319 | 331 | 331 | 338 | 118 | 114 | 113 | 113 | 118 | 113 | 106 | 102 | 102 | 98 | 0 | 0 | 87 |
무형자산 | 120 | 121 | 122 | 123 | 124 | 126 | 128 | 129 | 131 | 133 | 135 | 137 | 139 | 140 | 142 | 145 | 147 | 149 | 159 | 161 | 163 | 190 | 229 | 232 | 330 | 333 | 336 | 340 | 343 | 346 | 350 | 353 | 357 | 361 | 364 | 0 | 0 | 377 |
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 |
기타자산 | 28 | 28 | 25 | 23 | 20 | 19 | 17 | 18 | 18 | 16 | 27 | 26 | 27 | 26 | 44 | 44 | 45 | 43 | 44 | 46 | 41 | 23 | 28 | 27 | 28 | 28 | 26 | 23 | 22 | 22 | 17 | 13 | 20 | 20 | 19 | 0 | 0 | 22 |
자산총계 | 433 | 418 | 418 | 391 | 444 | 428 | 438 | 417 | 408 | 466 | 489 | 460 | 464 | 452 | 466 | 469 | 489 | 497 | 537 | 575 | 618 | 634 | 695 | 695 | 804 | 627 | 622 | 604 | 594 | 598 | 600 | 569 | 581 | 568 | 578 | 0 | 0 | 582 |
매입채무등 | 44 | 52 | 51 | 45 | 42 | 41 | 49 | 37 | 42 | 39 | 48 | 40 | 47 | 50 | 54 | 38 | 47 | 56 | 63 | 44 | 59 | 43 | 51 | 53 | 55 | 55 | 52 | 43 | 33 | 54 | 57 | 40 | 39 | 38 | 40 | 0 | 0 | 41 |
차입금 | 225 | 209 | 211 | 209 | 290 | 295 | 303 | 311 | 313 | 366 | 368 | 374 | 386 | 385 | 393 | 428 | 460 | 460 | 454 | 493 | 508 | 477 | 487 | 485 | 489 | 240 | 241 | 241 | 241 | 242 | 247 | 247 | 267 | 267 | 277 | 0 | 0 | 240 |
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 |
이연세부채 | 9 | 9 | 10 | 10 | 11 | 11 | 11 | 11 | 10 | 10 | 10 | 11 | 11 | 11 | 14 | 14 | 14 | 14 | 17 | 16 | 19 | 31 | 34 | 35 | 41 | 42 | 42 | 43 | 44 | 46 | 71 | 72 | 73 | 74 | 77 | 0 | 0 | 79 |
기타부채 | 43 | 42 | 44 | 38 | 48 | 44 | 44 | 38 | 40 | 51 | 65 | 47 | 51 | 51 | 53 | 51 | 84 | 64 | 74 | 71 | 64 | 45 | 47 | 49 | 51 | 76 | 77 | 75 | 84 | 76 | 76 | 66 | 71 | 66 | 66 | 0 | 0 | 56 |
부채총계 | 321 | 312 | 315 | 300 | 391 | 391 | 406 | 398 | 405 | 467 | 491 | 472 | 494 | 497 | 515 | 530 | 604 | 594 | 608 | 624 | 649 | 595 | 618 | 623 | 636 | 413 | 412 | 402 | 403 | 418 | 450 | 426 | 450 | 445 | 460 | 0 | 0 | 415 |
자본금+ 자본잉여금 |
237 | 243 | 242 | 241 | 212 | 213 | 213 | 212 | 211 | 212 | 211 | 210 | 210 | 210 | 209 | 208 | 130 | 129 | 129 | 126 | 126 | 126 | 124 | 124 | 122 | 122 | 120 | 120 | 119 | 118 | 118 | 117 | 117 | 117 | 108 | 0 | 0 | 163 |
이익잉여금 | -125 | -137 | -139 | -151 | -159 | -176 | -181 | -193 | -208 | -212 | -213 | -222 | -240 | -255 | -258 | -269 | -245 | -226 | -199 | -176 | -157 | -87 | -48 | -51 | 46 | 92 | 90 | 83 | 72 | 61 | 32 | 26 | 14 | 6 | 11 | 0 | 0 | 4 |
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 |
자본총계 | 112 | 106 | 103 | 90 | 53 | 37 | 32 | 19 | 3 | -0.22 | -2 | -12 | -30 | -45 | -49 | -61 | -115 | -97 | -70 | -50 | -31 | 39 | 76 | 73 | 168 | 214 | 210 | 203 | 191 | 179 | 150 | 143 | 131 | 123 | 119 | 0 | 0 | 167 |
주식수(만주) | 1,539 | 1,513 | 1,549 | 1,509 | 1,439 | 1,440 | 1,444 | 1,436 | 1,432 | 1,428 | 1,429 | 1,425 | 1,417 | 1,242 | 1,417 | 1,245 | 966 | 915 | 917 | 895 | 888 | 874 | 879 | 875 | 889 | 884 | 889 | 894 | 868 | 871 | 871 | 871 | 873 | 874 | 874 | 874 | 874 | 874 |
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
영업활동 | 49 | 65 | 64 | 66 | 77 | 63 | 64 | 75 | 75 | 74 | 88 | 83 | 86 | 75 | 39 | 10 | -42 | -35 | -5 | -8 | 31 | 33 | 35 | 48 | 66 | 68 | 72 | 74 | 75 | 76 | 85 | 76 | 73 | 67 | 60 | 79 | 0 | 0 |
투자활동 | -18 | -18 | -16 | -14 | -16 | -17 | -21 | -20 | -17 | -15 | -8 | -6 | -6 | -5 | -3 | -2 | -2 | -4 | -8 | -13 | -16 | -18 | -24 | -27 | -27 | -25 | -30 | -33 | -36 | -38 | -34 | -32 | -35 | -37 | -35 | -428 | 0 | 0 |
재무활동 | -77 | -74 | -73 | -72 | -11 | -71 | -70 | -68 | -71 | -8 | -8 | -33 | -50 | -38 | -27 | -22 | 0.26 | 21 | 5 | 24 | 25 | -59 | -54 | -54 | -54 | -3 | -8 | -8 | -25 | -25 | -30 | -30 | -44 | -44 | -26 | 365 | 0 | 0 |
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 |
현금의증감 | -46 | -27 | -25 | -20 | 49 | -25 | -26 | -13 | -13 | 51 | 73 | 44 | 30 | 32 | 8 | -14 | -44 | -17 | -8 | 3 | 41 | -45 | -43 | -33 | -14 | 40 | 34 | 33 | 13 | 13 | 21 | 13 | -6 | -14 | -0.24 | 15 | 0 | 0 |
자본적지출 | -18 | -18 | -16 | -14 | -16 | -17 | -21 | -20 | -17 | -15 | -8 | -6 | -6 | -5 | -3 | -2 | -2 | -4 | -8 | -13 | -16 | -18 | -24 | -27 | -27 | -25 | -30 | -33 | -36 | -38 | -34 | -32 | -35 | -37 | -35 | -42 | 0 | 0 |
잉여현금 | 31 | 47 | 47 | 51 | 61 | 46 | 44 | 55 | 58 | 59 | 80 | 76 | 81 | 70 | 36 | 8 | -44 | -39 | -13 | -21 | 15 | 14 | 11 | 21 | 40 | 43 | 42 | 41 | 39 | 38 | 51 | 43 | 38 | 30 | 26 | 37 | 0 | 0 |