최근 실적발표 25. 05/08
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 | 471 | 442 | 394 | 388 | 297 | 320 | 343 | 325 | 325 | 294 | 257 | 315 | 278 | 298 | 302 | 245 | 258 | 247 | 210 | 281 | 216 | 210 | 238 | 167 | 196 | 193 | 226 | 242 | 247 | 218 | 238 | 209 | 229 | 311 | 333 | 341 | 340 | 418 | 384 | 475 | 533 |
매출원가 | 331 | 331 | 295 | 286 | 204 | 208 | 232 | 223 | 191 | 176 | 151 | 162 | 169 | 184 | 189 | 182 | 168 | 150 | 141 | 175 | 158 | 177 | 222 | 179 | 214 | 211 | 208 | 221 | 219 | 188 | 208 | 193 | 202 | 266 | 231 | 262 | 263 | 349 | 416 | 488 | 547 |
매출총이익 | 140 | 112 | 100 | 102 | 93 | 112 | 111 | 102 | 135 | 118 | 106 | 153 | 109 | 115 | 113 | 63 | 90 | 98 | 69 | 106 | 58 | 33 | 16 | -12 | -18 | -18 | 18 | 22 | 28 | 30 | 30 | 16 | 26 | 45 | 101 | 79 | 78 | 69 | -32 | -13 | -14 |
판매관리비 | 36 | 36 | 34 | 33 | 34 | 36 | 37 | 36 | 37 | 34 | 35 | 36 | 35 | 36 | 35 | 33 | 36 | 36 | 35 | 37 | 34 | 34 | 35 | 35 | 37 | 40 | 40 | 43 | 43 | 44 | 45 | 44 | 47 | 46 | 45 | 48 | 42 | 43 | 42 | 39 | 43 |
연구개발비 | 15 | 17 | 17 | 17 | 17 | 14 | 16 | 18 | 17 | 15 | 11 | 6 | 3 | 2 | 2 | 2 | 2 | 3 | 3 | 5 | 9 | 15 | 20 | 24 | 25 | 26 | 11 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | -8 | -6 | -2 | 0 | 12 | 16 | 30 |
영업이익 | 79 | 48 | 36 | 40 | 34 | 52 | 51 | 41 | 71 | 60 | 50 | 101 | 64 | 68 | 68 | 20 | 43 | 51 | 23 | 56 | 9 | -20 | -43 | -75 | -87 | -92 | -53 | -52 | -47 | -45 | -55 | -83 | -75 | -62 | -21 | -35 | -31 | -31 | -110 | -76 | -85 |
EBITDA | 133 | 87 | 95 | 101 | 75 | 93 | 63 | 54 | 88 | 78 | 126 | 177 | 138 | 145 | 84 | 33 | 55 | 60 | 42 | 74 | 26 | -6 | -48 | -79 | -89 | -93 | -9 | -9 | -5 | 29 | -11 | -41 | -17 | -35 | -127 | -141 | -154 | -154 | -99 | 374 | 360 |
영업외이익 | 43 | 28 | 49 | 51 | 34 | 33 | 4 | 5 | 7 | 9 | 67 | 66 | 67 | 68 | 8 | 6 | 3 | 2 | 12 | 11 | 9 | 7 | -12 | -11 | -9 | -8 | 33 | 32 | 30 | 62 | 32 | 32 | 48 | 14 | -120 | -120 | -137 | -137 | -1.00 | 439 | 434 |
법인세 | 10 | -0.20 | 8 | 1.00 | -5 | 0.10 | 4 | 10 | 18 | 16 | -31 | -28 | -39 | -39 | -0.10 | -0.70 | -1.40 | -1.40 | -0.20 | 0 | 0.50 | 0.30 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.10 | -0.20 | -0.20 | -0.20 | -0.60 | -0.60 | -0.60 | -0.60 | -0.30 | -3 | -3 | -3 |
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 | 107 | 73 | 76 | 89 | 71 | 84 | 49 | 35 | 60 | 52 | 147 | 195 | 170 | 175 | 75 | 26 | 48 | 54 | 35 | 65 | 16 | -17 | -59 | -90 | -100 | -104 | -23 | -24 | -20 | 12 | -32 | -64 | -45 | -67 | -161 | -174 | -187 | -187 | -128 | 346 | 333 |
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 | 653 | 671 | 194 | 227 | 209 | 201 | 183 | 213 | 189 | 180 | 132 | 116 | 169 | 194 | 171 | 176 | 163 | 152 | 153 | 119 | 109 | 131 | 77 | 88 | 88 | 123 | 125 | 140 | 153 | 209 | 136 | 148 | 152 | 261 | 171 | 175 | 180 | 234 | 180 | 219 | 225 |
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 | 39 | 80 | 19 | 35 | 20 | 49 | 9 | 9 | 34 | 38 | 7 | 24 | 13 | 29 | 17 | 19 | 16 | 30 | 14 | 31 | 18 | 21 | 19 | 30 | 40 | 60 | 3 | 28 | 15 | 60 | 14 | 61 | 6 | 20 | 8 | 51 | 56 | 27 | 20 | 27 | 20 |
재고자산 | 430 | 162 | 191 | 195 | 279 | 306 | 211 | 289 | 209 | 209 | 209 | 121 | 89 | 91 | 80 | 87 | 84 | 65 | 67 | 83 | 68 | 65 | 105 | 142 | 75 | 130 | 129 | 100 | 164 | 153 | 124 | 104 | 144 | 177 | 186 | 201 | 211 | 319 | 258 | 385 | 419 |
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 | 0 | 0 | 0 |
유형자산 | 11 | 9 | 9 | 9 | 8 | 7 | 6 | 6 | 5 | 6 | 5 | 6 | 6 | 5 | 5 | 5 | 5 | 5 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 5 | 5 | 5 | 5 | 6 | 6 | 6 | 6 | 6 | 5 | 4 | 4 | 3 | 3 |
무형자산 | 29 | 30 | 32 | 35 | 38 | 39 | 42 | 43 | 45 | 46 | 49 | 50 | 54 | 55 | 57 | 59 | 61 | 63 | 65 | 66 | 68 | 70 | 72 | 74 | 75 | 76 | 78 | 80 | 81 | 83 | 88 | 90 | 92 | 93 | 98 | 100 | 103 | 106 | 112 | 113 | 115 |
이연세자산 | 22 | 29 | 23 | 22 | 31 | 29 | 29 | 22 | 25 | 27 | 33 | 31 | 41 | 41 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21 | 21 | 20 |
기타자산 | 111 | 112 | 123 | 146 | 165 | 164 | 165 | 182 | 182 | 200 | 183 | 182 | 167 | 157 | 157 | 155 | 156 | 170 | 165 | 165 | 165 | 166 | 174 | 178 | 183 | 179 | 167 | 173 | 163 | 166 | 155 | 178 | 149 | 156 | 145 | 142 | 141 | 131 | 266 | 263 | 282 |
자산총계 | 1,294 | 1,093 | 591 | 668 | 750 | 796 | 645 | 762 | 689 | 706 | 618 | 529 | 538 | 572 | 487 | 501 | 484 | 486 | 468 | 469 | 431 | 456 | 451 | 515 | 465 | 572 | 506 | 526 | 581 | 675 | 522 | 586 | 548 | 714 | 614 | 675 | 695 | 820 | 861 | 1,030 | 1,085 |
매입채무등 | 33 | 39 | 33 | 34 | 37 | 42 | 44 | 51 | 55 | 66 | 30 | 26 | 34 | 38 | 47 | 68 | 64 | 51 | 52 | 53 | 57 | 59 | 55 | 53 | 55 | 98 | 62 | 67 | 81 | 128 | 68 | 68 | 47 | 106 | 47 | 75 | 60 | 130 | 49 | 65 | 43 |
차입금 | 458 | 545 | 171 | 172 | 170 | 173 | 170 | 173 | 172 | 151 | 148 | 151 | 137 | 130 | 108 | 111 | 111 | 114 | 114 | 117 | 117 | 120 | 120 | 151 | 151 | 153 | 159 | 155 | 155 | 164 | 158 | 160 | 160 | 234 | 234 | 228 | 254 | 247 | 248 | 244 | 244 |
이연수익 | 217 | 216 | 223 | 257 | 283 | 283 | 273 | 295 | 273 | 273 | 265 | 265 | 303 | 303 | 275 | 276 | 256 | 283 | 250 | 248 | 243 | 266 | 233 | 267 | 205 | 205 | 176 | 195 | 170 | 192 | 132 | 167 | 123 | 124 | 104 | 100 | 98 | 84 | 75 | 70 | 89 |
이연세부채 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21 | 21 | 20 |
기타부채 | 373 | 132 | 89 | 128 | 193 | 234 | 149 | 243 | 187 | 244 | 230 | 136 | 152 | 198 | 241 | 272 | 294 | 314 | 283 | 298 | 310 | 318 | 349 | 374 | 382 | 423 | 373 | 364 | 418 | 411 | 419 | 438 | 442 | 486 | 453 | 456 | 463 | 525 | 532 | 639 | 682 |
부채총계 | 1,080 | 932 | 515 | 592 | 716 | 764 | 669 | 795 | 734 | 780 | 719 | 624 | 671 | 714 | 716 | 772 | 769 | 807 | 744 | 761 | 756 | 793 | 787 | 874 | 807 | 894 | 784 | 796 | 825 | 894 | 777 | 832 | 772 | 950 | 838 | 858 | 875 | 986 | 924 | 1,039 | 1,079 |
자본금+ 자본잉여금 |
264 | 238 | 207 | 202 | 190 | 182 | 182 | 181 | 182 | 160 | 154 | 152 | 152 | 142 | 127 | 127 | 125 | 86 | 90 | 67 | 68 | 67 | 67 | 67 | 67 | 67 | 65 | 66 | 65 | 65 | 65 | 65 | 65 | 61 | 61 | -183 | -180 | 60 | -64 | -9 | 6 |
이익잉여금 | -49 | -76 | -130 | -125 | -156 | -150 | -206 | -214 | -227 | -234 | -254 | -248 | -285 | -285 | -357 | -399 | -410 | -408 | -367 | -360 | -394 | -405 | -402 | -425 | -409 | -389 | -343 | -336 | -309 | -285 | -320 | -312 | -289 | -297 | -289 | 0 | 0 | -230 | 0 | 0 | 0 |
기타포괄익 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 0 | 0 | 4 | 0 | 0 | 0 |
자본총계 | 214 | 161 | 76 | 77 | 34 | 32 | -24 | -33 | -45 | -74 | -100 | -95 | -133 | -142 | -229 | -271 | -285 | -321 | -276 | -292 | -325 | -337 | -335 | -358 | -343 | -322 | -278 | -270 | -244 | -219 | -255 | -246 | -224 | -236 | -224 | -183 | -180 | -166 | -64 | -9 | 6 |
주식수(만주) | 1,704 | 1,637 | 1,642 | 1,622 | 1,590 | 1,550 | 1,562 | 1,536 | 1,524 | 1,498 | 1,462 | 1,487 | 1,454 | 1,387 | 1,405 | 1,374 | 1,281 | 1,012 | 1,072 | 992 | 983 | 956 | 962 | 956 | 953 | 915 | 913 | 911 | 910 | 908 | 910 | 907 | 917 | 910 | 909 | 908 | 906 | 900 | 910 | 900 | 900 |
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 | 68 | 37 | -3 | 6 | 24 | 9 | 47 | 92 | 24 | 21 | 14 | -9 | 46 | 50 | 63 | 78 | 77 | 67 | 43 | 48 | 25 | 11 | -23 | -54 | -54 | -74 | -7 | -4 | 5 | -16 | 3 | 10 | 20 | 38 | 2 | -36 | -49 | 9 | 65 | 78 | 122 |
투자활동 | -5 | -4 | -4 | -3 | -3 | -2 | -1.20 | -0.90 | -0.90 | -0.70 | -1.10 | -1.00 | -0.90 | -1.20 | -1.20 | -2 | -2 | -1.40 | -1.00 | 0 | 0.60 | 0.60 | 0.80 | 0.70 | 0.40 | 0.40 | 3 | 3 | 4 | 4 | 2 | 2 | -1.20 | -1.20 | -1.40 | -0.40 | 3 | 7 | 10 | 18 | 19 |
재무활동 | 380 | 437 | 17 | 12 | -0.60 | 14 | 18 | 17 | 18 | -4 | -37 | -35 | -33 | -10 | -43 | -20 | -21 | -44 | 17 | -35 | -35 | -35 | -39 | -11 | -11 | -11 | -6 | -6 | -6 | -40 | -40 | -38 | -46 | -10 | -10 | -8 | 0 | 0 | 0 | -0.70 | -0.80 |
환율변동 | 0.20 | 0.20 | 0.60 | -0.10 | -0.10 | 0 | -0.60 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 444 | 470 | 11 | 15 | 21 | 21 | 63 | 108 | 40 | 16 | -24 | -45 | 12 | 39 | 18 | 57 | 54 | 21 | 59 | 13 | -10 | -23 | -61 | -64 | -65 | -85 | -11 | -7 | 2 | -52 | -35 | -27 | -28 | 27 | -10 | -44 | -45 | 15 | 75 | 95 | 140 |
자본적지출 | -5 | -4 | -4 | -3 | -3 | -2 | -1.20 | -0.90 | -0.90 | -0.70 | -1.10 | -1.00 | -0.90 | -1.20 | -1.20 | -2 | -2 | -1.40 | -1.00 | 0 | 0.60 | 0.60 | 0.80 | 0.70 | 0.40 | 0.40 | 3 | 3 | 4 | 4 | 2 | 2 | -2 | -2 | -2 | -2 | 2 | 2 | 4 | 12 | 11 |
잉여현금 | 64 | 33 | -7 | 3 | 21 | 8 | 46 | 91 | 23 | 20 | 13 | -10 | 45 | 49 | 62 | 76 | 75 | 66 | 42 | 48 | 25 | 12 | -22 | -53 | -54 | -74 | -5 | -1.00 | 8 | -12 | 5 | 12 | 18 | 36 | 0 | -37 | -47 | 10 | 69 | 89 | 133 |