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 | 14.12/31 | 14.09/30 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
매출액 | 1,441 | 1,411 | 1,368 | 1,322 | 1,277 | 1,251 | 1,239 | 1,224 | 1,206 | 1,210 | 1,195 | 1,166 | 1,128 | 1,063 | 1,007 | 1,016 | 1,046 | 1,086 | 1,131 | 1,133 | 1,129 | 1,125 | 1,131 | 1,121 | 1,101 | 1,085 | 1,065 | 984 | 879 | 770 | 661 | 614 | 601 | 590 | 579 | 570 | 560 | 551 | 545 | 538 | 528 |
매출원가 | 432 | 425 | 413 | 395 | 372 | 361 | 352 | 346 | 339 | 331 | 328 | 327 | 324 | 322 | 317 | 313 | 312 | 310 | 310 | 306 | 310 | 311 | 308 | 306 | 292 | 284 | 275 | 254 | 225 | 199 | 174 | 161 | 156 | 152 | 147 | 145 | 142 | 139 | 138 | 137 | 136 |
매출총이익 | 1,009 | 986 | 955 | 928 | 905 | 890 | 886 | 878 | 867 | 879 | 867 | 839 | 804 | 742 | 691 | 703 | 734 | 776 | 821 | 827 | 819 | 814 | 823 | 815 | 809 | 801 | 789 | 731 | 654 | 571 | 487 | 453 | 445 | 439 | 432 | 425 | 418 | 412 | 407 | 401 | 392 |
판매관리비 | 102 | 98 | 99 | 98 | 94 | 94 | 86 | 80 | 77 | 74 | 76 | 78 | 79 | 81 | 83 | 75 | 73 | 70 | 67 | 75 | 70 | 71 | 69 | 65 | 70 | 68 | 68 | 68 | 66 | 67 | 67 | 65 | 68 | 67 | 66 | 66 | 63 | 62 | 62 | 60 | 57 |
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 | 495 | 490 | 477 | 468 | 468 | 463 | 472 | 472 | 470 | 489 | 480 | 452 | 401 | 327 | 262 | 270 | 302 | 339 | 379 | 370 | 365 | 362 | 376 | 380 | 368 | 359 | 340 | 240 | 211 | 181 | 153 | 211 | 210 | 209 | 208 | 205 | 201 | 196 | 191 | 185 | 179 |
EBITDA | 977 | 945 | 905 | 871 | 854 | 841 | 855 | 949 | 916 | 940 | 925 | 810 | 793 | 702 | 641 | 547 | 554 | 603 | 641 | 765 | 804 | 812 | 805 | 757 | 750 | 743 | 745 | 633 | 556 | 440 | 368 | 418 | 379 | 427 | 422 | 400 | 458 | 454 | 448 | 445 | 415 |
영업외이익 | 94 | 79 | 69 | 57 | 56 | 55 | 64 | 162 | 137 | 147 | 147 | 59 | 82 | 55 | 48 | -66 | -96 | -91 | -101 | 25 | 67 | 81 | 64 | 21 | 28 | 28 | 46 | 62 | 61 | 26 | 33 | 46 | 13 | 67 | 67 | 51 | 113 | 114 | 113 | 114 | 123 |
법인세 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -10 | -10 | -10 | -10 | 0.05 | 0.05 | 0.05 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
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 | 31 |
순이익 | 404 | 393 | 377 | 365 | 370 | 367 | 385 | 483 | 455 | 485 | 476 | 361 | 332 | 227 | 151 | 45 | 47 | 91 | 124 | 239 | 278 | 291 | 287 | 249 | 255 | 248 | 250 | 176 | 152 | 100 | 90 | 165 | 127 | 175 | 173 | 150 | 206 | 200 | 193 | 187 | 160 |
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 | 14.12/31 | 14.09/30 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
현금성자산 | 115 | 80 | 230 | 91 | 81 | 43 | 68 | 69 | 155 | 121 | 179 | 95 | 363 | 287 | 139 | 378 | 281 | 587 | 737 | 116 | 47 | 37 | 43 | 45 | 44 | 43 | 94 | 49 | 31 | 105 | 45 | 18 | 45 | 28 | 31 | 41 | 29 | 34 | 43 | 122 | 110 |
투자자산 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 332 | 331 | 358 | 0 | 380 | 410 | 484 | 467 | 474 | 474 | 490 | 470 | 473 | 465 | 457 | 463 | 0 | 0 | 0 | 386 | 0 | 30 | 29 | 0 | 40 | 40 | 40 | 29 | 40 | 42 | 42 | 40 | 39 |
매출채권등 | 240 | 237 | 229 | 206 | 199 | 206 | 182 | 189 | 174 | 160 | 152 | 153 | 139 | 132 | 127 | 144 | 159 | 186 | 148 | 169 | 161 | 158 | 161 | 172 | 161 | 156 | 160 | 171 | 143 | 125 | 120 | 112 | 93 | 94 | 91 | 106 | 86 | 85 | 85 | 87 | 81 |
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 |
유형자산 | 11,454 | 11,427 | 11,448 | 11,489 | 11,435 | 10,049 | 10,022 | 10,068 | 9,689 | 9,742 | 9,614 | 10,000 | 9,459 | 9,300 | 9,354 | 9,430 | 9,540 | 9,590 | 9,627 | 9,667 | 9,748 | 9,532 | 9,582 | 9,388 | 9,926 | 10,037 | 10,010 | 9,553 | 9,973 | 10,014 | 10,197 | 4,106 | 4,065 | 4,052 | 3,776 | 3,808 | 3,805 | 3,788 | 3,809 | 3,809 | 3,731 |
무형자산 | 243 | 257 | 267 | 283 | 295 | 179 | 189 | 198 | 204 | 214 | 205 | 213 | 174 | 169 | 179 | 189 | 201 | 215 | 229 | 243 | 265 | 263 | 281 | 387 | 413 | 433 | 456 | 479 | 509 | 540 | 607 | 119 | 123 | 124 | 113 | 105 | 108 | 47 | 49 | 52 | 52 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
기타자산 | 375 | 384 | 477 | 357 | 371 | 351 | 345 | 337 | 345 | 334 | 332 | 332 | 339 | 343 | 342 | 329 | 331 | 333 | 338 | 468 | 479 | 492 | 495 | 489 | 513 | 513 | 515 | 507 | 463 | 378 | 139 | 135 | 93 | 98 | 97 | 93 | 102 | 103 | 90 | 87 | 114 |
자산총계 | 12,427 | 12,384 | 12,651 | 12,427 | 12,381 | 10,828 | 10,806 | 10,860 | 10,899 | 10,902 | 10,840 | 10,793 | 10,854 | 10,640 | 10,626 | 10,937 | 10,987 | 11,386 | 11,568 | 11,132 | 11,173 | 10,947 | 11,018 | 10,945 | 11,057 | 11,182 | 11,234 | 11,146 | 11,119 | 11,192 | 11,136 | 4,489 | 4,458 | 4,437 | 4,147 | 4,183 | 4,171 | 4,098 | 4,118 | 4,197 | 4,128 |
매입채무등 | 389 | 357 | 345 | 359 | 360 | 318 | 289 | 317 | 328 | 322 | 278 | 322 | 328 | 314 | 285 | 302 | 222 | 224 | 195 | 214 | 220 | 189 | 184 | 225 | 236 | 215 | 213 | 234 | 276 | 246 | 243 | 139 | 146 | 166 | 158 | 165 | 171 | 142 | 167 | 181 | 174 |
차입금 | 4,640 | 4,609 | 4,662 | 4,400 | 4,311 | 3,953 | 3,954 | 3,940 | 3,945 | 3,952 | 3,932 | 3,935 | 3,968 | 3,868 | 3,871 | 4,143 | 4,209 | 4,514 | 4,637 | 4,142 | 4,111 | 3,902 | 3,909 | 3,715 | 3,717 | 3,832 | 3,840 | 3,595 | 3,522 | 3,508 | 3,407 | 1,642 | 1,628 | 1,984 | 1,835 | 1,864 | 2,024 | 1,989 | 1,995 | 2,021 | 2,023 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
예수부채 | 81 | 75 | 76 | 78 | 82 | 77 | 76 | 70 | 77 | 64 | 61 | 62 | 53 | 56 | 57 | 55 | 52 | 50 | 49 | 59 | 53 | 46 | 47 | 58 | 44 | 49 | 48 | 46 | 46 | 50 | 41 | 29 | 28 | 27 | 28 | 29 | 25 | 27 | 27 | 26 | 25 |
기타부채 | 373 | 381 | 390 | 398 | 396 | 337 | 347 | 354 | 351 | 358 | 363 | 363 | 361 | 362 | 369 | 378 | 390 | 401 | 413 | 427 | 449 | 458 | 475 | 497 | 507 | 517 | 527 | 537 | 637 | 654 | 680 | 54 | 56 | 58 | 44 | 42 | 43 | 30 | 31 | 32 | 32 |
부채총계 | 5,482 | 5,421 | 5,473 | 5,235 | 5,150 | 4,684 | 4,666 | 4,682 | 4,700 | 4,696 | 4,634 | 4,683 | 4,710 | 4,600 | 4,583 | 4,879 | 4,874 | 5,189 | 5,293 | 4,842 | 4,833 | 4,594 | 4,615 | 4,494 | 4,505 | 4,613 | 4,628 | 4,413 | 4,482 | 4,458 | 4,371 | 1,864 | 1,858 | 2,235 | 2,065 | 2,100 | 2,263 | 2,188 | 2,220 | 2,261 | 2,254 |
이익잉여금 | -1,935 | -1,912 | -1,889 | -1,872 | -1,834 | -1,803 | -1,779 | -1,765 | -1,749 | -1,730 | -1,727 | -1,815 | -1,776 | -1,792 | -1,786 | -1,766 | -1,703 | -1,615 | -1,533 | -1,408 | -1,350 | -1,309 | -1,263 | -1,255 | -1,240 | -1,216 | -1,170 | -1,158 | -1,153 | -1,123 | -1,081 | -994 | -998 | -951 | -937 | -936 | -908 | -916 | -903 | -882 | -912 |
기타포괄익 | -5 | 5 | 4 | -1 | 9 | 7 | 4 | 8 | 8 | 2 | -2 | -10 | -13 | -14 | -13 | -19 | -23 | -25 | -26 | -12 | -16 | -14 | -6 | -1 | 14 | 10 | 5 | -6 | -14 | -16 | -16 | -18 | -36 | -80 | -73 | -59 | -62 | -49 | -69 | -58 | -34 |
자본총계 | 6,767 | 6,796 | 7,020 | 7,033 | 7,061 | 6,040 | 6,057 | 6,097 | 6,116 | 6,125 | 6,132 | 6,037 | 6,071 | 5,967 | 5,970 | 5,985 | 6,040 | 6,122 | 6,199 | 6,213 | 6,263 | 6,301 | 6,351 | 6,398 | 6,512 | 6,528 | 6,564 | 6,692 | 6,595 | 6,692 | 6,731 | 2,591 | 2,567 | 2,167 | 2,047 | 2,054 | 1,879 | 1,881 | 1,870 | 1,907 | 1,845 |
주식수(만주) | 18,149 | 18,477 | 18,457 | 18,458 | 17,100 | 17,097 | 17,130 | 17,112 | 17,111 | 17,236 | 17,137 | 17,121 | 16,987 | 16,986 | 16,982 | 16,968 | 16,966 | 16,962 | 16,771 | 16,756 | 16,755 | 16,751 | 16,750 | 16,944 | 16,943 | 16,941 | 17,079 | 17,011 | 17,010 | 17,007 | 10,470 | 10,449 | 10,448 | 9,761 | 9,760 | 9,416 | 9,415 | 9,432 | 9,412 | 9,324 | 9,235 |
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 | 14.12/31 | 14.09/30 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
영업활동 | 771 | 756 | 725 | 720 | 675 | 663 | 675 | 656 | 679 | 662 | 663 | 659 | 633 | 607 | 513 | 499 | 527 | 549 | 616 | 621 | 615 | 599 | 592 | 610 | 589 | 594 | 587 | 470 | 417 | 323 | 253 | 297 | 294 | 309 | 308 | 286 | 277 | 286 | 280 | 278 | 268 |
투자활동 | -320 | -365 | -445 | -342 | -326 | -232 | -304 | -206 | -397 | -425 | -235 | -286 | 38 | 76 | -16 | -26 | -82 | -297 | -332 | -283 | -225 | 74 | 48 | -106 | -297 | -433 | -428 | -1,007 | -912 | -861 | -1,088 | -409 | -386 | -379 | -92 | -139 | -132 | -124 | -148 | -210 | -166 |
재무활동 | -417 | -355 | -118 | -355 | -423 | -509 | -482 | -476 | -490 | -403 | -389 | -656 | -590 | -983 | -1,094 | -211 | -211 | 298 | 411 | -268 | -387 | -679 | -691 | -508 | -279 | -222 | -110 | 569 | 480 | 614 | 849 | 89 | 108 | 67 | -226 | -223 | -221 | -171 | -130 | -34 | -64 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
현금의증감 | 34 | 37 | 162 | 23 | -74 | -78 | -111 | -26 | -208 | -165 | 39 | -283 | 82 | -301 | -598 | 263 | 233 | 550 | 694 | 70 | 3 | -6 | -51 | -4 | 14 | -61 | 49 | 32 | -14 | 76 | 14 | -23 | 17 | -2 | -9 | -77 | -77 | -10 | 1.33 | 33 | 38 |
자본적지출 | -205 | -175 | -212 | -222 | -194 | -186 | -165 | -52 | 11 | 31 | 77 | 29 | 43 | 36 | -16 | 9 | -56 | -58 | -58 | -62 | 17 | 106 | 116 | 24 | -37 | -173 | -229 | -242 | -263 | -206 | -154 | -98 | -104 | -50 | -49 | -99 | -79 | -121 | -133 | -119 | -84 |
잉여현금 | 566 | 581 | 514 | 498 | 481 | 477 | 510 | 604 | 690 | 693 | 740 | 688 | 676 | 643 | 497 | 508 | 470 | 491 | 558 | 559 | 632 | 704 | 707 | 635 | 552 | 420 | 358 | 228 | 155 | 117 | 99 | 199 | 190 | 259 | 259 | 187 | 198 | 165 | 147 | 158 | 184 |