최근 실적발표 25. 06/12
25.05/04 | 25.02/02 | 24.11/03 | 24.08/04 | 24.05/05 | 24.02/04 | 23.10/29 | 23.07/30 | 23.04/30 | 23.01/29 | 22.10/30 | 22.07/31 | 22.05/01 | 22.01/30 | 21.10/31 | 21.08/01 | 21.05/02 | 21.01/31 | 20.11/01 | 20.08/02 | 20.05/03 | 20.02/02 | 19.11/03 | 19.08/04 | 19.05/05 | 19.02/03 | 18.11/04 | 18.08/05 | 18.05/06 | 18.02/04 | 17.10/29 | 17.07/30 | 17.04/30 | 17.01/29 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
매출액 | 686 | 681 | 690 | 694 | 692 | 700 | 688 | 669 | 663 | 651 | 609 | 591 | 545 | 498 | 432 | 390 | 349 | 321 | 283 | 261 | 247 | 233 | 205 | 195 | 180 | 166 | 141 | 123 | 111 | 102 | 0 | 0 | 0 | 76 |
매출원가 | 286 | 283 | 288 | 291 | 289 | 299 | 303 | 307 | 315 | 308 | 289 | 277 | 251 | 225 | 193 | 168 | 156 | 146 | 138 | 131 | 124 | 117 | 98 | 91 | 83 | 75 | 62 | 54 | 48 | 45 | 0 | 0 | 0 | 35 |
매출총이익 | 400 | 398 | 402 | 402 | 403 | 401 | 385 | 362 | 348 | 344 | 320 | 313 | 293 | 274 | 239 | 222 | 194 | 175 | 145 | 130 | 123 | 117 | 107 | 104 | 97 | 91 | 78 | 69 | 63 | 57 | 0 | 0 | 0 | 42 |
판매관리비 | 369 | 369 | 381 | 378 | 371 | 358 | 347 | 331 | 308 | 296 | 283 | 264 | 245 | 225 | 196 | 179 | 161 | 153 | 140 | 135 | 132 | 127 | 116 | 108 | 104 | 95 | 88 | 78 | 68 | 60 | 0 | 0 | 0 | 48 |
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 |
영업이익 | 17 | 14 | 6 | 11 | 18 | 30 | 26 | 20 | 29 | 37 | 27 | 40 | 41 | 41 | 36 | 36 | 26 | 15 | -2 | -11 | -15 | -16 | -13 | -9 | -11 | -7 | -13 | -12 | -7 | -5 | 0 | 0 | 0 | -6 |
EBITDA | 57 | 53 | 46 | 49 | 55 | 65 | 60 | 52 | 60 | 67 | 54 | 64 | 64 | 63 | 54 | 52 | 36 | 21 | 4 | -5 | -9 | -11 | -9 | -5 | -7 | -4 | -10 | -9 | -5 | -3 | 0 | 0 | 0 | -4 |
영업외이익 | 0.33 | 0 | 0.74 | 0.74 | 0.74 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
법인세 | 5 | 5 | 2 | 3 | 5 | 8 | 8 | 6 | 8 | 10 | -8 | -5 | -7 | -7 | 0.86 | 0.70 | 0.21 | 0.09 | 0.09 | 0.10 | 0.06 | 0.04 | 0.04 | 0.02 | 0.03 | 0.02 | 0.03 | 0.03 | 0.03 | 0.03 | 0 | 0 | 0 | 0.14 |
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 |
순이익 | 14 | 12 | 7 | 10 | 15 | 24 | 19 | 14 | 21 | 26 | 35 | 45 | 47 | 47 | 35 | 35 | 25 | 15 | -2 | -11 | -14 | -15 | -12 | -8 | -10 | -7 | -13 | -12 | -8 | -6 | 0 | 0 | 0 | -7 |
25.05/04 | 25.02/02 | 24.11/03 | 24.08/04 | 24.05/05 | 24.02/04 | 23.10/29 | 23.07/30 | 23.04/30 | 23.01/29 | 22.10/30 | 22.07/31 | 22.05/01 | 22.01/30 | 21.10/31 | 21.08/01 | 21.05/02 | 21.01/31 | 20.11/01 | 20.08/02 | 20.05/03 | 20.02/02 | 19.11/03 | 19.08/04 | 19.05/05 | 19.02/03 | 18.11/04 | 18.08/05 | 18.05/06 | 18.02/04 | 17.10/29 | 17.07/30 | 17.04/30 | 17.01/29 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
현금성자산 | 27 | 84 | 62 | 72 | 72 | 87 | 38 | 55 | 45 | 44 | 4 | 18 | 64 | 92 | 48 | 68 | 66 | 78 | 48 | 55 | 45 | 49 | 28 | 44 | 36 | 49 | 45 | 48 | 2 | 9 | 0 | 0 | 0 | 0.88 |
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 |
매출채권등 | 13 | 17 | 16 | 15 | 7 | 13 | 13 | 8 | 18 | 9 | 15 | 9 | 6 | 9 | 10 | 7 | 7 | 5 | 7 | 6 | 7 | 7 | 9 | 6 | 5 | 4 | 3 | 4 | 3 | 3 | 0 | 0 | 0 | 1.01 |
재고자산 | 125 | 124 | 113 | 88 | 95 | 98 | 117 | 105 | 104 | 120 | 154 | 147 | 123 | 108 | 95 | 75 | 56 | 50 | 58 | 41 | 33 | 36 | 50 | 41 | 31 | 26 | 25 | 20 | 14 | 12 | 0 | 0 | 0 | 9 |
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 |
유형자산 | 250 | 236 | 235 | 236 | 239 | 227 | 212 | 212 | 203 | 188 | 181 | 156 | 145 | 135 | 128 | 118 | 118 | 26 | 26 | 26 | 24 | 24 | 22 | 20 | 19 | 19 | 17 | 16 | 13 | 11 | 0 | 0 | 0 | 7 |
무형자산 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1.49 | 1.33 | 1.34 | 2 | 2 | 2 | 2 | 1.50 | 1.34 | 1.22 | 1.11 | 1.09 | 0.97 | 0.83 | 0.71 | 0.67 | 0 | 0 | 0 | 0.72 |
이연세자산 | 19 | 15 | 19 | 17 | 15 | 11 | 11 | 10 | 10 | 9 | 10 | 7 | 9 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
기타자산 | 49 | 55 | 53 | 51 | 47 | 44 | 44 | 42 | 39 | 38 | 42 | 36 | 16 | 13 | 11 | 11 | 12 | 10 | 11 | 6 | 6 | 8 | 9 | 7 | 7 | 6 | 6 | 6 | 6 | 6 | 0 | 0 | 0 | 2 |
자산총계 | 484 | 532 | 500 | 481 | 477 | 482 | 436 | 434 | 421 | 409 | 407 | 374 | 367 | 369 | 293 | 281 | 259 | 171 | 151 | 135 | 118 | 126 | 119 | 119 | 99 | 105 | 97 | 95 | 39 | 41 | 0 | 0 | 0 | 21 |
매입채무등 | 25 | 52 | 49 | 29 | 28 | 29 | 37 | 34 | 30 | 25 | 47 | 34 | 30 | 33 | 25 | 26 | 18 | 24 | 25 | 24 | 17 | 20 | 19 | 18 | 20 | 17 | 17 | 15 | 12 | 13 | 0 | 0 | 0 | 7 |
차입금 | 192 | 183 | 183 | 182 | 184 | 176 | 162 | 166 | 160 | 147 | 151 | 128 | 121 | 109 | 106 | 98 | 99 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0 | 0 | 2 | 0.00 | 0 | 0 | 0 | 3 |
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 |
이연세부채 | 5 | 8 | 5 | 6 | 5 | 6 | 4 | 4 | 4 | 5 | 5 | 4 | 4 | 5 | 2 | 2 | 2 | 2 | 1.13 | 0.86 | 1.15 | 1.40 | 0.89 | 0.65 | 0.64 | 0.75 | 0.66 | 0.95 | 0.49 | 0.89 | 0 | 0 | 0 | 0.49 |
기타부채 | 50 | 61 | 50 | 47 | 42 | 46 | 38 | 31 | 23 | 32 | 40 | 34 | 45 | 51 | 31 | 25 | 22 | 30 | 28 | 19 | 12 | 13 | 11 | 9 | 7 | 8 | 6 | 4 | 6 | 3 | 0 | 0 | 0 | 2 |
부채총계 | 283 | 316 | 303 | 279 | 272 | 265 | 251 | 247 | 232 | 216 | 249 | 208 | 207 | 211 | 172 | 164 | 149 | 63 | 66 | 54 | 36 | 36 | 34 | 29 | 29 | 26 | 27 | 23 | 21 | 18 | 0 | 0 | 0 | 14 |
자본금+ 자본잉여금 |
192 | 190 | 189 | 186 | 184 | 183 | 183 | 181 | 183 | 182 | 175 | 175 | 175 | 174 | 171 | 170 | 172 | 171 | 170 | 170 | 170 | 168 | 168 | 168 | 142 | 142 | 141 | 141 | 80 | 80 | 0 | 0 | 0 | 58 |
이익잉여금 | 9 | 26 | 7 | 16 | 21 | 34 | 3 | 6 | 6 | 11 | -17 | -9 | -16 | -16 | -50 | -53 | -61 | -63 | -85 | -88 | -87 | -78 | -84 | -77 | -72 | -63 | -71 | -69 | -62 | -56 | 0 | 0 | 0 | -51 |
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 |
자본총계 | 201 | 216 | 196 | 202 | 205 | 217 | 186 | 187 | 189 | 193 | 158 | 166 | 159 | 158 | 121 | 117 | 111 | 108 | 85 | 82 | 83 | 90 | 84 | 91 | 70 | 79 | 70 | 72 | 18 | 24 | 0 | 0 | 0 | 7 |
주식수(만주) | 1,479 | 1,679 | 1,557 | 1,559 | 1,553 | 1,646 | 1,552 | 1,542 | 1,523 | 1,595 | 1,522 | 1,600 | 1,617 | 1,605 | 1,606 | 1,610 | 1,607 | 1,533 | 1,558 | 1,451 | 1,448 | 1,426 | 1,453 | 1,433 | 1,366 | 1,053 | 1,346 | 907 | 606 | 600 | 600 | 600 | 1,500 | 1,436 |
25.05/04 | 25.02/02 | 24.11/03 | 24.08/04 | 24.05/05 | 24.02/04 | 23.10/29 | 23.07/30 | 23.04/30 | 23.01/29 | 22.10/30 | 22.07/31 | 22.05/01 | 22.01/30 | 21.10/31 | 21.08/01 | 21.05/02 | 21.01/31 | 20.11/01 | 20.08/02 | 20.05/03 | 20.02/02 | 19.11/03 | 19.08/04 | 19.05/05 | 19.02/03 | 18.11/04 | 18.08/05 | 18.05/06 | 18.02/04 | 17.10/29 | 17.07/30 | 17.04/30 | 17.01/29 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
영업활동 | 5 | 39 | 51 | 48 | 63 | 76 | 67 | 69 | 8 | -21 | -21 | -31 | 19 | 33 | 18 | 29 | 31 | 41 | 32 | 24 | -4 | -11 | -29 | -17 | -10 | -7 | -7 | -7 | -4 | -3 | 0 | 0 | 0 | -6 |
투자활동 | -23 | -22 | -23 | -30 | -32 | -29 | -29 | -28 | -25 | -26 | -22 | -18 | -17 | -15 | -14 | -11 | -10 | -9 | -11 | -12 | -11 | -11 | -9 | -9 | -11 | -11 | -10 | -10 | -9 | -7 | 0 | 0 | 0 | -4 |
재무활동 | -27 | -21 | -4 | -0.66 | -4 | -4 | -4 | -4 | -2 | -2 | -2 | -2 | -4 | -3 | -5 | -4 | -1.41 | -2 | -2 | -1.44 | 24 | 21 | 22 | 22 | 54 | 58 | 57 | 65 | 14 | 18 | 0 | 0 | 0 | 11 |
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 |
현금의증감 | -45 | -3 | 24 | 17 | 27 | 44 | 34 | 37 | -19 | -49 | -44 | -51 | -1.36 | 14 | 0.18 | 14 | 20 | 30 | 20 | 11 | 10 | -0.53 | -17 | -4 | 34 | 40 | 39 | 47 | 0.76 | 8 | 0 | 0 | 0 | 0.67 |
자본적지출 | -22 | -21 | -23 | -30 | -32 | -29 | -29 | -28 | -25 | -25 | -21 | -17 | -16 | -15 | -13 | -11 | -9 | -8 | -10 | -11 | -10 | -10 | -9 | -9 | -10 | -11 | -10 | -10 | -9 | -7 | 0 | 0 | 0 | -4 |
잉여현금 | -18 | 18 | 29 | 19 | 31 | 48 | 38 | 41 | -17 | -47 | -42 | -48 | 3 | 18 | 5 | 19 | 22 | 32 | 22 | 13 | -14 | -21 | -38 | -25 | -19 | -18 | -17 | -17 | -13 | -9 | 0 | 0 | 0 | -10 |