최근 배당락일 17. 12/28
24.12/31 | 23.12/31 | 22.12/31 | 21.12/31 | 20.12/31 | 19.12/31 | 18.12/31 | 17.12/31 | 16.12/31 | 15.12/31 | |
---|---|---|---|---|---|---|---|---|---|---|
매출액 | 263,230 | 250,014 | 231,913 | 197,334 | 173,456 | 146,722 | 142,184 | 110,210 | 27,862 | 22,980 |
매출원가 | -98,064 | -95,586 | -87,576 | 155,511 | 140,866 | 120,177 | 114,850 | 83,773 | 13,192 | 14,790 |
매출총이익 | 361,294 | 345,600 | 319,489 | 41,823 | 32,589 | 26,545 | 27,335 | 26,437 | 14,671 | 8,190 |
판매관리비 | -69,386 | -66,474 | -66,437 | -72,009 | 68,148 | 62,718 | 59,185 | 56,287 | 52,287 | 45,236 |
연구개발비 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
영업이익 | 453,780 | 444,928 | 401,345 | 133,067 | -50,558 | -46,806 | -43,142 | -36,831 | -44,994 | -37,046 |
EBITDA | 79,512 | 70,546 | 64,954 | 69,574 | 56,078 | 55,087 | 49,244 | 46,567 | 28,717 | 23,932 |
영업외이익 | -383,432 | -383,042 | -345,179 | -71,999 | 97,887 | 92,124 | 86,150 | 77,895 | 70,816 | 58,403 |
법인세 | 19,566 | 15,938 | 15,041 | 16,972 | 12,644 | 12,206 | 12,396 | 7,950 | 4,385 | 4,374 |
중단손익 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
순이익 | 50,782 | 45,948 | 41,125 | 44,095 | 34,684 | 33,113 | 30,612 | 33,114 | 21,437 | 16,983 |
24.12/31 | 23.12/31 | 22.12/31 | 21.12/31 | 20.12/31 | 19.12/31 | 18.12/31 | 17.12/31 | 16.12/31 | 15.12/31 | |
---|---|---|---|---|---|---|---|---|---|---|
현금성자산 | 298,691 | 298,363 | 324,748 | 316,779 | 256,088 | 208,379 | 202,745 | 198,178 | 178,849 | 163,161 |
투자자산 | 6,872,380 | 6,488,751 | 6,224,151 | 5,966,966 | 5,402,028 | 4,684,420 | 4,344,793 | 3,901,420 | 3,410,180 | 2,972,658 |
매출채권등 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
재고자산 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
유형자산 | 53,900 | 49,457 | 49,915 | 52,399 | 54,336 | 50,674 | 42,721 | 42,017 | 36,273 | 32,874 |
무형자산 | 19,667 | 19,509 | 18,585 | 17,868 | 33,511 | 27,378 | 27,558 | 29,431 | 6,523 | 4,668 |
이연세자산 | 6,187 | 5,185 | 3,931 | 2,579 | 1,748 | 227 | 142 | 103 | 1,994 | 269 |
기타자산 | 327,631 | 295,989 | 265,206 | 200,559 | 359,487 | 214,304 | 177,924 | 196,707 | 122,919 | 117,024 |
자산총계 | 7,578,455 | 7,157,254 | 6,886,535 | 6,557,149 | 6,107,199 | 5,185,381 | 4,795,883 | 4,367,856 | 3,756,737 | 3,290,655 |
매입채무등 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
차입금 | 1,549,685 | 1,496,807 | 1,526,872 | 1,364,315 | 1,125,878 | 887,544 | 1,016,104 | 858,367 | 733,664 | 518,160 |
이연수익 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
이연세부채 | 22,130 | 22,402 | 24,507 | 25,402 | 19,428 | 12,102 | 11,912 | 9,669 | 5,453 | 2,102 |
예수부채 | 4,356,879 | 4,065,124 | 3,939,289 | 3,770,463 | 3,385,802 | 3,055,928 | 2,767,704 | 2,558,000 | 2,397,297 | 2,242,682 |
기타부채 | 1,051,609 | 986,559 | 857,834 | 903,308 | 1,142,067 | 838,614 | 643,033 | 601,371 | 307,709 | 238,684 |
부채총계 | 6,980,304 | 6,570,892 | 6,348,502 | 6,063,489 | 5,673,176 | 4,794,188 | 4,438,753 | 4,027,408 | 3,444,123 | 3,001,627 |
자본금+ 자본잉여금 |
575,359 | 563,518 | 522,242 | 482,547 | 423,129 | 383,333 | 355,293 | 338,829 | 308,717 | 285,717 |
이익잉여금 | 348,082 | 319,346 | 288,909 | 264,166 | 225,406 | 197,095 | 172,824 | 150,442 | 122,292 | 104,641 |
기타포괄익 | 4,969 | 21,526 | 10,029 | 13,833 | 6,300 | 3,480 | 1,778 | 5,377 | 4,053 | 4,302 |
자본총계 | 578,890 | 566,927 | 525,232 | 485,327 | 425,446 | 385,339 | 357,039 | 340,387 | 309,980 | 286,806 |
주식수(만주) | 379 | 390 | 390 | 390 | 390 | 396 | 399 | 418 | 386 | 386 |
24.12/31 | 23.12/31 | 22.12/31 | 21.12/31 | 20.12/31 | 19.12/31 | 18.12/31 | 17.12/31 | 16.12/31 | 15.12/31 | |
---|---|---|---|---|---|---|---|---|---|---|
영업활동 | 40,202 | 41,088 | 47,605 | -20,254 | -84,110 | 94,007 | -89,576 | -48,360 | 11,250 | 21,936 |
투자활동 | -38,251 | -35,195 | -196,359 | -38,560 | -109,884 | -123,344 | -44,803 | -87,294 | -44,385 | -50,753 |
재무활동 | -19,838 | -12,391 | 151,798 | 108,214 | 252,623 | 22,776 | 117,438 | 146,887 | 31,813 | 32,553 |
환율변동 | 5,710 | -585 | 1,972 | 2,415 | -2,617 | 1,370 | -680 | -1,332 | 891 | 656 |
현금의증감 | -12,177 | -7,082 | 5,016 | 51,815 | 56,012 | -5,191 | -17,621 | 9,901 | -431 | 4,391 |
자본적지출 | -1,424 | -13,569 | 3,764 | -2,215 | 1,747 | -13,078 | -15,972 | -2,659 | -3,976 | -2,305 |
잉여현금 | 38,778 | 27,519 | 51,369 | -22,469 | -82,363 | 80,929 | -105,548 | -51,019 | 7,274 | 19,631 |