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 | 5,262 | 5,311 | 5,327 | 5,368 | 5,456 | 5,542 | 5,634 | 5,775 | 5,974 | 6,180 | 6,119 | 5,915 | 5,647 | 5,296 | 5,099 | 4,827 | 4,320 | 3,937 | 3,680 | 3,439 | 3,279 | 3,200 | 3,160 | 3,073 | 3,010 | 2,998 | 2,965 | 2,897 | 2,828 | 2,788 | 2,723 | 2,671 | 2,602 | 2,571 | 2,541 | 2,495 | 2,428 | 2,363 | 2,325 | 2,294 | 2,291 |
매출원가 | 3,713 | 3,736 | 3,748 | 3,777 | 3,827 | 3,882 | 3,952 | 4,018 | 4,118 | 4,246 | 4,179 | 4,037 | 3,884 | 3,678 | 3,565 | 3,406 | 3,078 | 2,806 | 2,626 | 2,456 | 2,339 | 2,275 | 2,237 | 2,173 | 2,131 | 2,128 | 2,110 | 2,061 | 2,010 | 1,983 | 1,936 | 1,901 | 1,850 | 1,830 | 1,809 | 1,779 | 1,734 | 1,687 | 1,661 | 1,639 | 1,637 |
매출총이익 | 1,549 | 1,575 | 1,579 | 1,591 | 1,629 | 1,660 | 1,682 | 1,757 | 1,856 | 1,933 | 1,940 | 1,878 | 1,763 | 1,617 | 1,534 | 1,421 | 1,242 | 1,131 | 1,054 | 983 | 940 | 925 | 923 | 900 | 879 | 870 | 855 | 837 | 818 | 805 | 788 | 771 | 752 | 741 | 732 | 716 | 694 | 676 | 663 | 655 | 654 |
판매관리비 | 963 | 958 | 943 | 937 | 919 | 913 | 907 | 913 | 920 | 908 | 894 | 858 | 824 | 784 | 755 | 730 | 685 | 660 | 631 | 604 | 595 | 584 | 582 | 571 | 560 | 556 | 550 | 542 | 531 | 521 | 511 | 502 | 494 | 485 | 480 | 473 | 464 | 459 | 454 | 453 | 458 |
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 | 0 | 0 | 0 |
영업이익 | 586 | 617 | 636 | 654 | 710 | 747 | 775 | 844 | 936 | 1,026 | 1,046 | 1,020 | 939 | 833 | 779 | 690 | 557 | 464 | 415 | 372 | 338 | 341 | 341 | 329 | 319 | 314 | 305 | 295 | 287 | 284 | 277 | 269 | 257 | 256 | 252 | 243 | 230 | 216 | 210 | 202 | 196 |
EBITDA | 585 | 613 | 628 | 643 | 695 | 728 | 752 | 823 | 924 | 1,024 | 1,057 | 1,037 | 961 | 854 | 799 | 710 | 577 | 481 | 431 | 384 | 346 | 347 | 345 | 333 | 323 | 321 | 315 | 305 | 299 | 295 | 286 | 278 | 266 | 264 | 262 | 252 | 240 | 226 | 213 | 207 | 202 |
영업외이익 | -48 | -50 | -52 | -53 | -56 | -58 | -61 | -60 | -51 | -41 | -27 | -18 | -11 | -8 | -10 | -9 | -10 | -12 | -14 | -18 | -22 | -24 | -25 | -24 | -24 | -21 | -18 | -17 | -15 | -15 | -16 | -14 | -15 | -14 | -11 | -11 | -9 | -8 | -14 | -11 | -10 |
법인세 | 129 | 133 | 136 | 140 | 153 | 165 | 169 | 189 | 214 | 237 | 235 | 223 | 197 | 174 | 167 | 144 | 113 | 85 | 76 | 68 | 57 | 56 | 56 | 55 | 59 | 59 | 44 | 55 | 72 | 78 | 93 | 90 | 88 | 93 | 92 | 89 | 85 | 80 | 78 | 76 | 73 |
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 | 409 | 434 | 448 | 461 | 500 | 523 | 544 | 596 | 671 | 748 | 784 | 779 | 731 | 651 | 602 | 537 | 434 | 367 | 326 | 286 | 260 | 262 | 260 | 250 | 236 | 234 | 243 | 223 | 201 | 192 | 169 | 164 | 155 | 149 | 149 | 144 | 136 | 128 | 124 | 119 | 115 |
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 | 72 | 78 | 91 | 97 | 68 | 67 | 85 | 53 | 26 | 46 | 49 | 91 | 35 | 24 | 83 | 58 | 27 | 34 | 75 | 44 | 18 | 29 | 37 | 61 | 29 | 16 | 36 | 42 | 9 | 30 | 36 | 27 | 13 | 22 | 30 | 31 | 10 | 13 | 30 | 39 | 5 |
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 | 497 | 315 | 426 | 578 | 527 | 343 | 462 | 631 | 564 | 351 | 550 | 757 | 680 | 377 | 476 | 586 | 488 | 289 | 366 | 453 | 346 | 227 | 308 | 417 | 313 | 208 | 288 | 404 | 315 | 196 | 263 | 370 | 290 | 166 | 233 | 351 | 284 | 157 | 220 | 318 | 239 |
재고자산 | 1,461 | 1,289 | 1,180 | 1,296 | 1,497 | 1,365 | 1,259 | 1,393 | 1,687 | 1,591 | 1,540 | 1,579 | 1,641 | 1,339 | 1,043 | 895 | 977 | 781 | 613 | 628 | 858 | 702 | 616 | 694 | 816 | 673 | 610 | 607 | 704 | 536 | 484 | 543 | 648 | 486 | 455 | 493 | 595 | 474 | 413 | 473 | 559 |
장기투자 | 2 | 1.44 | 1.43 | 1.40 | 1.35 | 1.31 | 1.38 | 1.28 | 1.21 | 1.25 | 1.19 | 1.18 | 1.18 | 1.23 | 1.24 | 1.29 | 1.31 | 1.29 | 1.31 | 1.27 | 1.26 | 1.23 | 1.24 | 1.21 | 1.20 | 1.21 | 1.16 | 1.13 | 1.15 | 1.13 | 1.17 | 1.16 | 1.17 | 1.17 | 1.15 | 1.12 | 1.27 | 1.23 | 1.20 | 1.33 | 1.35 |
유형자산 | 566 | 566 | 553 | 556 | 539 | 530 | 507 | 489 | 475 | 463 | 440 | 443 | 441 | 421 | 332 | 333 | 319 | 314 | 289 | 294 | 289 | 289 | 289 | 287 | 285 | 107 | 110 | 113 | 109 | 101 | 104 | 107 | 97 | 83 | 85 | 85 | 78 | 70 | 66 | 65 | 63 |
무형자산 | 988 | 990 | 993 | 994 | 996 | 998 | 1,000 | 1,002 | 997 | 997 | 999 | 1,002 | 999 | 1,001 | 293 | 296 | 280 | 280 | 210 | 203 | 203 | 200 | 199 | 200 | 200 | 200 | 201 | 202 | 203 | 203 | 202 | 200 | 198 | 198 | 199 | 200 | 185 | 185 | 184 | 184 | 184 |
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 | 6 | 5 | 6 | 6 | 6 | 3 | 3 | 3 |
기타자산 | 127 | 129 | 123 | 119 | 130 | 124 | 116 | 111 | 112 | 115 | 109 | 88 | 85 | 67 | 52 | 46 | 50 | 40 | 33 | 30 | 33 | 36 | 31 | 30 | 34 | 35 | 38 | 35 | 39 | 34 | 31 | 32 | 33 | 31 | 28 | 29 | 34 | 29 | 25 | 25 | 29 |
자산총계 | 3,712 | 3,368 | 3,367 | 3,641 | 3,759 | 3,428 | 3,431 | 3,681 | 3,863 | 3,565 | 3,688 | 3,962 | 3,882 | 3,230 | 2,282 | 2,214 | 2,142 | 1,740 | 1,588 | 1,655 | 1,748 | 1,483 | 1,481 | 1,691 | 1,678 | 1,241 | 1,284 | 1,404 | 1,380 | 1,101 | 1,122 | 1,279 | 1,281 | 994 | 1,038 | 1,196 | 1,193 | 934 | 941 | 1,110 | 1,083 |
매입채무등 | 890 | 525 | 402 | 516 | 908 | 509 | 429 | 485 | 740 | 407 | 442 | 604 | 686 | 399 | 414 | 439 | 635 | 267 | 268 | 346 | 518 | 262 | 214 | 342 | 472 | 238 | 205 | 300 | 468 | 245 | 209 | 273 | 466 | 231 | 200 | 265 | 439 | 247 | 171 | 237 | 376 |
차입금 | 1,347 | 1,272 | 1,239 | 1,437 | 1,294 | 1,364 | 1,333 | 1,469 | 1,645 | 1,661 | 1,773 | 1,859 | 1,768 | 1,428 | 587 | 647 | 644 | 624 | 522 | 624 | 762 | 690 | 725 | 867 | 877 | 667 | 581 | 657 | 568 | 520 | 565 | 553 | 490 | 438 | 390 | 501 | 450 | 328 | 393 | 494 | 393 |
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 | 0 | 0 | 0 |
이연세부채 | 81 | 81 | 65 | 68 | 69 | 67 | 55 | 58 | 58 | 59 | 45 | 42 | 41 | 36 | 30 | 30 | 31 | 28 | 29 | 29 | 30 | 33 | 28 | 29 | 29 | 29 | 25 | 25 | 25 | 25 | 27 | 28 | 29 | 34 | 28 | 28 | 29 | 30 | 23 | 24 | 24 |
기타부채 | 155 | 216 | 229 | 197 | 142 | 175 | 195 | 210 | 164 | 204 | 237 | 228 | 212 | 296 | 266 | 223 | 174 | 182 | 178 | 169 | 89 | 89 | 108 | 109 | 74 | 83 | 101 | 108 | 69 | 88 | 111 | 121 | 70 | 83 | 145 | 133 | 66 | 72 | 91 | 94 | 46 |
부채총계 | 2,474 | 2,095 | 1,935 | 2,217 | 2,413 | 2,115 | 2,013 | 2,222 | 2,606 | 2,330 | 2,497 | 2,733 | 2,708 | 2,159 | 1,297 | 1,339 | 1,484 | 1,100 | 998 | 1,168 | 1,399 | 1,073 | 1,075 | 1,347 | 1,453 | 1,017 | 911 | 1,090 | 1,130 | 878 | 911 | 976 | 1,056 | 787 | 763 | 927 | 984 | 676 | 677 | 848 | 838 |
자본금+ 자본잉여금 |
651 | 638 | 633 | 627 | 621 | 606 | 600 | 594 | 587 | 576 | 571 | 565 | 559 | 552 | 543 | 535 | 526 | 519 | 514 | 504 | 495 | 485 | 481 | 472 | 464 | 454 | 450 | 443 | 438 | 427 | 421 | 416 | 413 | 403 | 399 | 388 | 384 | 374 | 361 | 357 | 350 |
이익잉여금 | 600 | 648 | 802 | 798 | 720 | 700 | 811 | 855 | 666 | 653 | 621 | 663 | 612 | 527 | 451 | 347 | 138 | 134 | 98 | 8 | -123 | -65 | -61 | -118 | -228 | -219 | -69 | -120 | -183 | -196 | -203 | -104 | -177 | -184 | -113 | -107 | -165 | -105 | -87 | -88 | -100 |
기타포괄익 | -13 | -14 | -2 | -1 | 5 | 7 | 7 | 11 | 5 | 6 | -1 | 2 | 4 | -7 | -9 | -7 | -6 | -14 | -22 | -25 | -24 | -10 | -14 | -11 | -11 | -11 | -8 | -9 | -6 | -7 | -8 | -10 | -13 | -14 | -14 | -15 | -13 | -14 | -13 | -10 | -9 |
자본총계 | 1,239 | 1,273 | 1,433 | 1,424 | 1,346 | 1,313 | 1,418 | 1,459 | 1,257 | 1,235 | 1,191 | 1,229 | 1,174 | 1,071 | 985 | 875 | 658 | 639 | 590 | 487 | 348 | 410 | 406 | 343 | 225 | 224 | 373 | 314 | 250 | 223 | 211 | 303 | 223 | 205 | 272 | 266 | 206 | 256 | 261 | 259 | 241 |
주식수(만주) | 3,763 | 3,822 | 3,818 | 3,832 | 3,846 | 3,899 | 3,902 | 3,911 | 3,918 | 3,980 | 3,958 | 4,006 | 4,039 | 4,048 | 4,069 | 4,074 | 4,084 | 4,086 | 4,083 | 4,071 | 4,095 | 4,086 | 4,086 | 4,084 | 4,069 | 4,169 | 4,179 | 4,181 | 4,186 | 4,244 | 4,220 | 4,298 | 4,287 | 4,298 | 4,311 | 4,315 | 4,331 | 4,425 | 4,393 | 4,445 | 4,475 |
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 | 541 | 659 | 627 | 684 | 930 | 888 | 927 | 833 | 796 | 485 | 262 | 155 | 28 | 313 | 368 | 364 | 455 | 398 | 444 | 423 | 290 | 299 | 311 | 253 | 192 | 119 | 115 | 180 | 164 | 175 | 134 | 138 | 173 | 165 | 211 | 189 | 164 | 146 | 163 | 116 | 102 |
투자활동 | -61 | -66 | -67 | -68 | -73 | -72 | -71 | -65 | -59 | -51 | -842 | -845 | -849 | -850 | -147 | -152 | -134 | -146 | -48 | -40 | -48 | -42 | -41 | -37 | -35 | -34 | -36 | -40 | -48 | -52 | -50 | -49 | -59 | -56 | -64 | -64 | -39 | -38 | -27 | -30 | -32 |
재무활동 | -473 | -577 | -553 | -570 | -817 | -798 | -820 | -805 | -746 | -412 | 545 | 722 | 830 | 526 | -212 | -198 | -311 | -244 | -357 | -397 | -251 | -244 | -268 | -197 | -138 | -98 | -79 | -123 | -119 | -114 | -77 | -93 | -110 | -100 | -151 | -135 | -120 | -108 | -110 | -66 | -64 |
환율변동 | -4 | -5 | -1.09 | -2 | 0.80 | 2 | -0.31 | -1.01 | 0.10 | -1.06 | 0.24 | 0.74 | -0.77 | 0.19 | -0.18 | 0.35 | -0.45 | -1.38 | -1.49 | -1.50 | -2 | 0.20 | -0.24 | 0.02 | 1.05 | -0.51 | -0.02 | -1.28 | -1.16 | -0.66 | -1.41 | 0.25 | 0.01 | -1.34 | 5 | 2 | 0.42 | -2 | -10 | -9 | -8 |
현금의증감 | 4 | 11 | 6 | 44 | 42 | 21 | 36 | -38 | -9 | 21 | -34 | 33 | 8 | -10 | 9 | 14 | 9 | 6 | 38 | -17 | -11 | 12 | 1.00 | 19 | 20 | -14 | -0.71 | 16 | -5 | 8 | 6 | -4 | 3 | 9 | 0.79 | -8 | 5 | -2 | 15 | 11 | -2 |
자본적지출 | -56 | -59 | -63 | -65 | -62 | -60 | -59 | -54 | -50 | -44 | -41 | -40 | -38 | -38 | -29 | -26 | -22 | -22 | -23 | -27 | -35 | -33 | -31 | -26 | -24 | -32 | -30 | -30 | -35 | -39 | -42 | -43 | -40 | -34 | -38 | -39 | -34 | -29 | -24 | -22 | -20 |
잉여현금 | 485 | 600 | 564 | 619 | 869 | 828 | 869 | 779 | 746 | 441 | 220 | 115 | -10 | 276 | 339 | 338 | 433 | 376 | 421 | 395 | 255 | 265 | 280 | 227 | 168 | 87 | 85 | 150 | 129 | 136 | 93 | 95 | 133 | 131 | 173 | 150 | 130 | 117 | 139 | 94 | 81 |