24.12/31 | 23.12/31 | 23.06/30 | 22.12/31 | 22.06/30 | 21.12/31 | 21.06/30 | 20.12/31 | 20.06/30 | 19.12/31 | 19.06/30 | 18.12/31 | 17.12/31 | 16.12/31 | 15.12/31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
매출액 | 9,434 | 9,161 | 9,083 | 8,553 | 7,819 | 7,244 | 7,003 | 7,110 | 7,487 | 7,874 | 0 | 7,492 | 7,341 | 6,889 | 5,971 |
매출원가 | 3,300 | 3,216 | 3,239 | 3,045 | 2,795 | 2,562 | 2,405 | 2,487 | 2,642 | 2,755 | 0 | 2,644 | 2,628 | 2,488 | 2,129 |
매출총이익 | 6,134 | 5,945 | 5,844 | 5,508 | 5,024 | 4,682 | 4,598 | 4,623 | 4,845 | 5,119 | 0 | 4,848 | 4,713 | 4,401 | 3,842 |
판매관리비 | 3,316 | 3,309 | 3,337 | 3,204 | 2,937 | 2,827 | 2,983 | 3,113 | 3,070 | 3,059 | 0 | 2,916 | 2,845 | 2,730 | 2,409 |
연구개발비 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
영업이익 | 2,818 | 2,636 | 2,507 | 2,304 | 2,087 | 1,855 | 1,615 | 1,510 | 1,775 | 2,060 | 0 | 1,932 | 1,868 | 1,671 | 1,433 |
EBITDA | 2,851 | 2,611 | 0 | 2,320 | 0 | 1,947 | 0 | 1,642 | 0 | 2,157 | 0 | 1,931 | 1,918 | 1,674 | 1,483 |
영업외이익 | 33 | -25 | 13 | 16 | 38 | 92 | 173 | 132 | 30 | 97 | 0 | -1.00 | 50 | 3 | 50 |
법인세 | 613 | 507 | 507 | 481 | 400 | 326 | 315 | 275 | 239 | 338 | 0 | 292 | 65 | 301 | 298 |
중단손익 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
순이익 | 1,934 | 1,781 | 1,747 | 1,634 | 1,570 | 1,471 | 1,311 | 1,192 | 1,268 | 1,505 | 0 | 1,422 | 1,648 | 1,150 | 1,008 |
24.12/31 | 23.12/31 | 23.06/30 | 22.12/31 | 22.06/30 | 21.12/31 | 21.06/30 | 20.12/31 | 20.06/30 | 19.12/31 | 19.06/30 | 18.12/31 | 17.12/31 | 16.12/31 | 15.12/31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
현금성자산 | 119 | 155 | 99 | 334 | 102 | 113 | 66 | 88 | 195 | 138 | 118 | 114 | 111 | 162 | 122 |
단기투자 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
매출채권등 | 2,527 | 2,324 | 1,994 | 2,410 | 1,991 | 1,979 | 1,656 | 1,954 | 1,834 | 2,098 | 1,794 | 2,015 | 1,873 | 2,015 | 1,601 |
재고자산 | 331 | 318 | 311 | 309 | 287 | 253 | 238 | 240 | 237 | 217 | 214 | 212 | 197 | 209 | 158 |
장기투자 | 261 | 275 | 289 | 286 | 228 | 212 | 212 | 362 | 269 | 251 | 296 | 255 | 243 | 239 | 242 |
유형자산 | 171 | 212 | 237 | 271 | 287 | 292 | 328 | 378 | 432 | 444 | 460 | 461 | 481 | 549 | 229 |
무형자산 | 11,380 | 11,261 | 11,346 | 11,912 | 11,913 | 10,670 | 10,417 | 10,649 | 11,553 | 10,276 | 10,624 | 10,433 | 9,159 | 9,996 | 8,387 |
이연세자산 | 84 | 128 | 118 | 146 | 127 | 210 | 242 | 270 | 297 | 239 | 451 | 455 | 431 | 469 | 349 |
기타자산 | 260 | 244 | 267 | 161 | 343 | 129 | 170 | 204 | 147 | 126 | 131 | 54 | 137 | 75 | 97 |
자산총계 | 15,133 | 14,917 | 14,661 | 15,829 | 15,278 | 13,858 | 13,329 | 14,145 | 14,964 | 13,789 | 14,088 | 13,999 | 12,632 | 13,714 | 11,185 |
매입채무등 | 4,135 | 3,982 | 3,449 | 4,020 | 3,441 | 3,285 | 3,096 | 3,309 | 3,319 | 3,587 | 3,107 | 3,432 | 3,298 | 3,479 | 2,901 |
차입금 | 6,544 | 6,497 | 6,798 | 6,730 | 6,899 | 6,167 | 6,475 | 7,123 | 7,828 | 6,414 | 6,875 | 6,365 | 5,253 | 5,256 | 3,902 |
이연수익 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
이연세부채 | 592 | 636 | 735 | 839 | 829 | 783 | 800 | 814 | 982 | 965 | 1,283 | 1,280 | 1,298 | 1,749 | 1,581 |
기타부채 | 358 | 363 | 431 | 486 | 469 | 399 | 545 | 798 | 738 | 633 | 591 | 563 | 470 | 922 | 623 |
부채총계 | 11,629 | 11,478 | 11,413 | 12,075 | 11,638 | 10,634 | 10,916 | 12,044 | 12,867 | 11,599 | 11,856 | 11,640 | 10,319 | 11,406 | 9,007 |
자본금+ 자본잉여금 |
2,914 | 3,068 | 2,844 | 3,099 | 2,932 | 2,982 | 2,334 | 2,072 | 1,632 | 1,874 | 1,782 | 1,955 | 2,122 | 1,543 | 1,920 |
이익잉여금 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
기타포괄익 | 567 | 392 | 428 | 677 | 720 | 250 | 86 | 27 | 447 | 292 | 423 | 374 | 170 | 727 | 224 |
자본총계 | 3,481 | 3,460 | 3,272 | 3,776 | 3,652 | 3,232 | 2,420 | 2,099 | 2,079 | 2,166 | 2,205 | 2,329 | 2,292 | 2,270 | 2,144 |
주식수(만주) | 188,153 | 188,930 | 190,952 | 191,730 | 192,942 | 192,601 | 192,601 | 193,178 | 193,178 | 196,188 | 196,188 | 212,364 | 216,401 | 222,407 | 190,685 |
24.12/31 | 23.12/31 | 23.06/30 | 22.12/31 | 22.06/30 | 21.12/31 | 21.06/30 | 20.12/31 | 20.06/30 | 19.12/31 | 19.06/30 | 18.12/31 | 17.12/31 | 16.12/31 | 15.12/31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
영업활동 | 2,608 | 2,457 | 2,467 | 2,401 | 2,066 | 2,016 | 1,874 | 1,596 | 1,892 | 2,089 | 0 | 1,985 | 1,914 | 1,741 | 1,407 |
투자활동 | -575 | -569 | -649 | -859 | -923 | -384 | -300 | -1,173 | -1,211 | -733 | 0 | -1,271 | -415 | -660 | -422 |
재무활동 | -2,065 | -2,057 | -1,821 | -1,334 | -1,113 | -1,606 | -1,697 | -474 | -605 | -1,329 | 0 | -713 | -1,544 | -1,072 | -1,124 |
환율변동 | -4 | -10 | 0 | 13 | 6 | -1.00 | -6 | 1.00 | 1.00 | -3 | 0 | 2 | -6 | 31 | -15 |
현금의증감 | -32 | -169 | -3 | 208 | 30 | 26 | -123 | -51 | 76 | 27 | 0 | 1.00 | -45 | 9 | -139 |
자본적지출 | -484 | -470 | -472 | -436 | -379 | -332 | -338 | -362 | -377 | -378 | 0 | -358 | -353 | -332 | -306 |
잉여현금 | 2,124 | 1,987 | 1,995 | 1,965 | 1,687 | 1,684 | 1,536 | 1,234 | 1,515 | 1,711 | 0 | 1,627 | 1,561 | 1,409 | 1,101 |