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 | 22.09/25 | 22.06/26 | 22.03/27 | 21.12/26 | 21.09/26 | 21.06/27 | 21.03/28 | 20.12/27 | 20.09/27 | 20.06/28 | 20.03/29 | 19.12/29 | 19.09/29 | 19.06/30 | 19.03/31 | 18.12/30 | 18.09/30 | 18.07/01 | 18.04/01 | 17.12/31 | 17.09/24 | 17.06/25 | 17.03/26 | 16.12/25 | 16.09/25 | 16.06/26 | 16.03/27 | 15.12/27 | 15.09/27 | 15.06/28 | 15.03/29 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
매출액 | 2,628 | 2,586 | 2,536 | 2,494 | 2,459 | 2,426 | 2,417 | 2,367 | 2,332 | 2,308 | 2,235 | 2,196 | 2,139 | 2,075 | 1,990 | 1,908 | 1,813 | 1,784 | 1,783 | 1,784 | 1,817 | 1,812 | 1,807 | 1,795 | 1,774 | 1,749 | 1,730 | 1,698 | 1,691 | 1,676 | 1,631 | 1,609 | 1,575 | 1,555 | 1,560 | 1,564 | 1,574 | 1,579 | 1,579 | 1,577 | 1,582 |
매출원가 | 1,327 | 1,310 | 1,293 | 1,272 | 1,259 | 1,249 | 1,260 | 1,244 | 1,234 | 1,209 | 1,157 | 1,119 | 1,070 | 1,040 | 1,010 | 988 | 967 | 959 | 968 | 977 | 992 | 988 | 1,204 | 1,122 | 1,033 | 948 | 637 | 624 | 617 | 616 | 615 | 622 | 625 | 629 | 624 | 619 | 619 | 618 | 627 | 636 | 642 |
매출총이익 | 1,301 | 1,276 | 1,243 | 1,222 | 1,200 | 1,177 | 1,157 | 1,123 | 1,097 | 1,099 | 1,078 | 1,077 | 1,069 | 1,035 | 980 | 920 | 846 | 824 | 815 | 807 | 824 | 824 | 603 | 673 | 741 | 801 | 1,093 | 1,075 | 1,073 | 1,059 | 1,016 | 987 | 950 | 926 | 937 | 945 | 955 | 961 | 952 | 940 | 941 |
판매관리비 | 602 | 597 | 579 | 574 | 568 | 571 | 566 | 559 | 556 | 557 | 582 | 593 | 577 | 545 | 507 | 460 | 443 | 453 | 453 | 465 | 480 | 479 | 207 | 295 | 386 | 468 | 831 | 814 | 825 | 815 | 792 | 791 | 749 | 728 | 716 | 709 | 713 | 714 | 729 | 744 | 753 |
연구개발비 | 252 | 248 | 245 | 241 | 235 | 229 | 226 | 219 | 214 | 204 | 190 | 180 | 169 | 161 | 156 | 150 | 141 | 133 | 127 | 119 | 114 | 106 | 160 | 133 | 108 | 84 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
영업이익 | 361 | 351 | 333 | 320 | 297 | 276 | 240 | 228 | 224 | 202 | 203 | 201 | 223 | 268 | 254 | 245 | 201 | 176 | 174 | 159 | 168 | 176 | 172 | 189 | 191 | 190 | 206 | 196 | 183 | 177 | 146 | 118 | 113 | 113 | 145 | 163 | 180 | 146 | 116 | 85 | 64 |
EBITDA | 446 | 439 | 426 | 415 | 395 | 376 | 336 | 321 | 311 | 288 | 280 | 270 | 287 | 325 | 237 | 228 | 185 | 162 | 235 | 221 | 229 | 236 | 240 | 253 | 252 | 250 | 179 | 201 | 192 | 190 | 238 | 187 | 169 | 130 | 159 | 172 | 201 | 198 | 171 | 145 | 127 |
영업외이익 | -8 | -4 | -0.33 | 1.41 | 3 | 5 | 0.30 | -2 | -4 | -7 | -8 | -8 | -9 | -10 | -86 | -86 | -85 | -85 | -9 | -8 | -8 | -7 | 1.45 | 0.93 | 0.89 | 0.71 | -85 | -55 | -52 | -49 | 29 | 6 | -6 | -44 | -47 | -53 | -41 | -9 | -11 | -10 | -9 |
법인세 | 89 | 90 | 87 | 83 | 76 | 70 | 63 | 61 | 70 | 62 | 62 | 68 | 62 | 71 | 44 | 31 | 18 | 15 | 27 | 26 | 29 | 24 | 40 | 44 | 45 | 49 | 88 | 102 | 98 | 104 | 54 | 31 | 24 | 4 | 19 | 23 | 34 | 34 | 15 | 0.73 | -17 |
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 | 0.49 | 0 | 0 | 0 | -0.49 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.99 | 0.99 | 0.99 |
순이익 | 303 | 294 | 280 | 269 | 250 | 232 | 193 | 176 | 192 | 174 | 173 | 191 | 184 | 220 | 160 | 139 | 108 | 100 | 158 | 141 | 143 | 140 | 127 | 136 | 134 | 126 | 14 | 21 | 13 | 4 | 98 | 66 | 51 | 29 | 44 | 53 | 69 | 63 | 46 | 25 | 17 |
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 | 22.09/25 | 22.06/26 | 22.03/27 | 21.12/26 | 21.09/26 | 21.06/27 | 21.03/28 | 20.12/27 | 20.09/27 | 20.06/28 | 20.03/29 | 19.12/29 | 19.09/29 | 19.06/30 | 19.03/31 | 18.12/30 | 18.09/30 | 18.07/01 | 18.04/01 | 17.12/31 | 17.09/24 | 17.06/25 | 17.03/26 | 16.12/25 | 16.09/25 | 16.06/26 | 16.03/27 | 15.12/27 | 15.09/27 | 15.06/28 | 15.03/29 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
현금성자산 | 183 | 199 | 205 | 223 | 207 | 289 | 236 | 246 | 235 | 221 | 190 | 161 | 169 | 320 | 324 | 321 | 275 | 286 | 216 | 249 | 218 | 230 | 284 | 256 | 236 | 242 | 206 | 237 | 214 | 183 | 245 | 204 | 151 | 101 | 157 | 400 | 186 | 106 | 145 | 155 | 266 |
단기투자 | 339 | 366 | 288 | 188 | 172 | 162 | 163 | 171 | 139 | 126 | 103 | 62 | 53 | 341 | 358 | 338 | 297 | 309 | 309 | 240 | 217 | 202 | 377 | 428 | 388 | 371 | 348 | 294 | 300 | 309 | 336 | 383 | 392 | 450 | 589 | 328 | 436 | 508 | 499 | 500 | 398 |
매출채권등 | 193 | 250 | 189 | 181 | 178 | 242 | 164 | 159 | 166 | 218 | 164 | 176 | 197 | 233 | 165 | 154 | 145 | 184 | 125 | 122 | 158 | 213 | 167 | 163 | 180 | 222 | 158 | 138 | 151 | 185 | 142 | 150 | 177 | 197 | 153 | 150 | 170 | 207 | 158 | 155 | 166 |
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 | 380 | 346 | 327 | 313 | 307 | 258 | 189 | 94 | 100 | 139 | 176 | 230 | 253 | 413 | 361 | 287 | 318 | 287 | 276 | 267 | 252 | 252 | 217 | 163 | 185 | 214 | 240 | 249 | 237 | 241 | 262 | 237 | 226 | 203 | 213 | 201 | 263 | 314 | 251 | 248 | 205 |
유형자산 | 483 | 489 | 495 | 503 | 508 | 550 | 524 | 531 | 546 | 611 | 561 | 566 | 571 | 638 | 579 | 582 | 587 | 595 | 604 | 612 | 622 | 627 | 627 | 633 | 635 | 639 | 646 | 646 | 646 | 641 | 619 | 595 | 589 | 597 | 602 | 611 | 622 | 632 | 639 | 646 | 656 |
무형자산 | 666 | 670 | 682 | 686 | 693 | 702 | 706 | 718 | 725 | 731 | 735 | 748 | 758 | 181 | 169 | 170 | 169 | 172 | 169 | 145 | 138 | 139 | 137 | 140 | 139 | 140 | 141 | 142 | 146 | 144 | 143 | 139 | 136 | 135 | 123 | 120 | 123 | 109 | 110 | 110 | 109 |
이연세자산 | 123 | 111 | 131 | 128 | 121 | 115 | 116 | 116 | 106 | 96 | 112 | 108 | 111 | 96 | 96 | 97 | 99 | 100 | 109 | 111 | 113 | 115 | 124 | 125 | 127 | 128 | 147 | 149 | 149 | 153 | 290 | 295 | 298 | 301 | 302 | 303 | 306 | 309 | 302 | 310 | 316 |
기타자산 | 368 | 410 | 445 | 451 | 437 | 397 | 449 | 445 | 455 | 391 | 475 | 462 | 418 | 343 | 418 | 399 | 391 | 376 | 332 | 311 | 305 | 311 | 321 | 299 | 304 | 241 | 255 | 246 | 254 | 244 | 201 | 193 | 201 | 202 | 218 | 217 | 207 | 232 | 235 | 243 | 245 |
자산총계 | 2,735 | 2,841 | 2,762 | 2,673 | 2,623 | 2,715 | 2,547 | 2,479 | 2,472 | 2,534 | 2,515 | 2,513 | 2,529 | 2,564 | 2,469 | 2,348 | 2,283 | 2,308 | 2,140 | 2,058 | 2,023 | 2,089 | 2,255 | 2,206 | 2,195 | 2,197 | 2,141 | 2,099 | 2,097 | 2,100 | 2,239 | 2,195 | 2,170 | 2,185 | 2,357 | 2,329 | 2,312 | 2,418 | 2,340 | 2,366 | 2,360 |
매입채무등 | 122 | 124 | 137 | 121 | 121 | 117 | 120 | 111 | 122 | 115 | 120 | 114 | 146 | 127 | 119 | 94 | 103 | 123 | 98 | 71 | 99 | 117 | 107 | 101 | 106 | 112 | 114 | 105 | 114 | 125 | 117 | 94 | 102 | 104 | 92 | 75 | 86 | 96 | 83 | 82 | 86 |
차입금 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 246 | 254 | 255 | 254 | 246 | 252 | 251 | 250 | 249 | 249 | 248 | 247 | 435 | 434 | 432 | 431 | 430 | 429 | 428 |
이연수익 | 194 | 187 | 177 | 175 | 178 | 173 | 157 | 157 | 164 | 156 | 152 | 149 | 154 | 119 | 116 | 115 | 115 | 105 | 100 | 100 | 99 | 88 | 87 | 88 | 93 | 84 | 82 | 82 | 85 | 75 | 0 | 0 | 0 | 67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
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 | 0 | 0 | 0 |
기타부채 | 535 | 604 | 596 | 573 | 576 | 662 | 615 | 604 | 610 | 663 | 701 | 710 | 734 | 777 | 765 | 720 | 710 | 751 | 684 | 657 | 632 | 710 | 717 | 678 | 681 | 705 | 693 | 680 | 688 | 752 | 954 | 968 | 964 | 923 | 1,036 | 1,021 | 1,001 | 1,062 | 1,008 | 1,012 | 1,016 |
부채총계 | 850 | 914 | 910 | 868 | 875 | 951 | 891 | 872 | 895 | 934 | 973 | 973 | 1,034 | 1,023 | 1,000 | 929 | 927 | 980 | 882 | 827 | 830 | 915 | 1,157 | 1,121 | 1,135 | 1,154 | 1,135 | 1,119 | 1,139 | 1,202 | 1,320 | 1,311 | 1,313 | 1,341 | 1,564 | 1,530 | 1,519 | 1,589 | 1,521 | 1,522 | 1,530 |
자본금+ 자본잉여금 |
-100 | -32 | -29 | -25 | -36 | -2 | -22 | -34 | -34 | -3 | 12 | 28 | 45 | 77 | 70 | 64 | 59 | 64 | 58 | 52 | 47 | 54 | 50 | 46 | 44 | 53 | 51 | 48 | 45 | 10 | 6 | 2 | -3 | -4 | -8 | -11 | -13 | 7 | 31 | 64 | 66 |
이익잉여금 | 2,345 | 2,325 | 2,223 | 2,180 | 2,137 | 2,118 | 2,026 | 1,991 | 1,963 | 1,959 | 1,918 | 1,897 | 1,835 | 1,845 | 1,799 | 1,756 | 1,702 | 1,673 | 1,673 | 1,659 | 1,635 | 1,613 | 1,553 | 1,545 | 1,528 | 1,506 | 1,457 | 1,439 | 1,422 | 1,310 | 1,373 | 1,354 | 1,339 | 1,332 | 1,301 | 1,314 | 1,314 | 1,329 | 1,284 | 1,281 | 1,271 |
기타포괄익 | -360 | -366 | -342 | -350 | -352 | -353 | -351 | -352 | -354 | -358 | -390 | -387 | -387 | -383 | -401 | -403 | -408 | -410 | -476 | -482 | -490 | -495 | -506 | -508 | -514 | -518 | -502 | -507 | -509 | -423 | -461 | -468 | -474 | -480 | -496 | -500 | -504 | -509 | -498 | -503 | -509 |
자본총계 | 1,885 | 1,927 | 1,852 | 1,805 | 1,748 | 1,763 | 1,653 | 1,605 | 1,575 | 1,598 | 1,540 | 1,538 | 1,493 | 1,539 | 1,468 | 1,417 | 1,353 | 1,326 | 1,255 | 1,229 | 1,192 | 1,172 | 1,096 | 1,083 | 1,058 | 1,041 | 1,007 | 980 | 958 | 897 | 919 | 888 | 861 | 848 | 797 | 803 | 797 | 827 | 817 | 842 | 828 |
주식수(만주) | 16,490 | 16,580 | 16,584 | 16,551 | 16,563 | 16,566 | 16,540 | 16,503 | 16,539 | 16,714 | 16,649 | 16,763 | 16,825 | 16,853 | 16,854 | 16,834 | 16,816 | 16,803 | 16,805 | 16,808 | 16,784 | 16,754 | 16,755 | 16,754 | 16,712 | 16,693 | 16,696 | 16,689 | 16,623 | 16,426 | 16,440 | 16,380 | 16,259 | 16,281 | 16,294 | 16,112 | 16,100 | 16,642 | 16,698 | 16,831 | 16,398 |
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 | 22.09/25 | 22.06/26 | 22.03/27 | 21.12/26 | 21.09/26 | 21.06/27 | 21.03/28 | 20.12/27 | 20.09/27 | 20.06/28 | 20.03/29 | 19.12/29 | 19.09/29 | 19.06/30 | 19.03/31 | 18.12/30 | 18.09/30 | 18.07/01 | 18.04/01 | 17.12/31 | 17.09/24 | 17.06/25 | 17.03/26 | 16.12/25 | 16.09/25 | 16.06/26 | 16.03/27 | 15.12/27 | 15.09/27 | 15.06/28 | 15.03/29 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
영업활동 | 457 | 411 | 395 | 374 | 363 | 361 | 290 | 254 | 216 | 151 | 145 | 175 | 222 | 269 | 301 | 290 | 292 | 298 | 275 | 244 | 204 | 190 | 162 | 143 | 164 | 157 | 55 | 65 | 74 | 87 | 166 | 163 | 146 | 104 | 157 | 154 | 156 | 179 | 152 | 138 | 96 |
투자활동 | -248 | -306 | -260 | -251 | -248 | -160 | -92 | 3 | 33 | -74 | -130 | -216 | -239 | -181 | -142 | -172 | -192 | -199 | -57 | 44 | 73 | 93 | -35 | -83 | -102 | -101 | -98 | -39 | -28 | 14 | 123 | -156 | 32 | 124 | -66 | 203 | -119 | -31 | -211 | -162 | 51 |
재무활동 | -231 | -193 | -166 | -145 | -143 | -133 | -153 | -172 | -181 | -174 | -145 | -117 | -89 | -55 | -52 | -47 | -44 | -45 | -288 | -296 | -295 | -295 | -51 | -42 | -40 | 4 | 5 | 6 | 9 | -26 | -212 | -213 | -216 | -237 | -78 | -112 | -117 | -218 | -210 | -194 | -188 |
환율변동 | -0.72 | -1.03 | -0.93 | -1.15 | -0.44 | -0.22 | 0.81 | -1.17 | -2 | -2 | -4 | -2 | -0.83 | -1.00 | -0.34 | 0.12 | 0.19 | 0.57 | 0.45 | -0.24 | 0.27 | -0.10 | -0.65 | -0.21 | -2 | -0.98 | -0.24 | -0.15 | 0.56 | 0.59 | -0.11 | -0.05 | -0.12 | -0.24 | -0.12 | -0.17 | 0.17 | -1.24 | -2 | -1.45 | -2 |
현금의증감 | -23 | -88 | -30 | -22 | -28 | 68 | 45 | 85 | 68 | -97 | -131 | -158 | -106 | 33 | 107 | 70 | 56 | 54 | -70 | -7 | -19 | -12 | 77 | 18 | 22 | 60 | -38 | 33 | 56 | 75 | 77 | -207 | -38 | -9 | 12 | 245 | -81 | -70 | -268 | -218 | -41 |
자본적지출 | -32 | -29 | -27 | -26 | -23 | -23 | -26 | -29 | -34 | -37 | -39 | -39 | -37 | -35 | -29 | -28 | -26 | -34 | -42 | -44 | -50 | -45 | -49 | -55 | -63 | -77 | -99 | -109 | -102 | -85 | -56 | -37 | -28 | -30 | -28 | -27 | -29 | -27 | -31 | -32 | -34 |
잉여현금 | 425 | 381 | 368 | 348 | 340 | 338 | 264 | 226 | 182 | 114 | 106 | 136 | 185 | 234 | 272 | 262 | 266 | 263 | 233 | 201 | 153 | 144 | 114 | 88 | 101 | 80 | -44 | -44 | -27 | 2 | 110 | 126 | 118 | 74 | 129 | 127 | 127 | 152 | 122 | 107 | 62 |