25.04/30 | 25.01/31 | 24.10/31 | 24.07/31 | 24.04/30 | 24.01/31 | 23.10/31 | 23.07/31 | 23.04/30 | 23.01/31 | 22.10/31 | 22.07/31 | 22.04/30 | 22.01/31 | 21.10/31 | 21.07/31 | 21.04/30 | 21.01/31 | 20.10/31 | 20.07/31 | 20.04/30 | 20.01/31 | 19.10/31 | 19.07/31 | 19.04/30 | 19.01/31 | 18.10/31 | 18.07/31 | 18.04/30 | 18.01/31 | 17.10/31 | 17.07/29 | 17.04/29 | 17.01/28 | 16.10/29 | 16.07/30 | 16.04/30 | 16.01/30 | 15.10/31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
매출액 | 2,332 | 2,319 | 2,380 | 2,476 | 2,576 | 2,641 | 2,638 | 2,568 | 2,483 | 2,378 | 2,332 | 2,298 | 2,297 | 2,364 | 2,381 | 2,407 | 2,396 | 2,300 | 2,278 | 2,314 | 2,349 | 2,417 | 2,404 | 2,411 | 2,391 | 2,385 | 2,381 | 2,405 | 2,403 | 2,340 | 2,268 | 2,129 | 2,061 | 1,996 | 1,926 | 0 | 0 | 0 | 1,735 |
매출원가 | 2,009 | 2,015 | 2,083 | 2,162 | 2,260 | 2,319 | 2,322 | 2,281 | 2,208 | 2,129 | 2,084 | 2,052 | 2,042 | 2,079 | 2,090 | 2,120 | 2,119 | 2,057 | 2,050 | 2,086 | 2,116 | 2,164 | 2,152 | 2,147 | 2,120 | 2,113 | 2,103 | 2,104 | 2,104 | 2,040 | 1,973 | 1,858 | 1,805 | 1,754 | 1,696 | 0 | 0 | 0 | 1,553 |
매출총이익 | 323 | 304 | 297 | 314 | 316 | 321 | 316 | 287 | 275 | 250 | 248 | 246 | 255 | 285 | 291 | 288 | 277 | 242 | 228 | 228 | 233 | 253 | 252 | 263 | 271 | 272 | 278 | 301 | 300 | 300 | 295 | 271 | 257 | 242 | 230 | 0 | 0 | 0 | 182 |
판매관리비 | 170 | 175 | 189 | 199 | 210 | 212 | 224 | 224 | 216 | 214 | 194 | 197 | 196 | 194 | 193 | 188 | 197 | 206 | 205 | 212 | 207 | 198 | 199 | 195 | 190 | 190 | 183 | 182 | 179 | 173 | 188 | 182 | 176 | 169 | 140 | 0 | 0 | 0 | 102 |
연구개발비 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3 | -2 | -1.20 | 0 | -0.40 | -0.70 | 0 | 0 | 5 | 6 | 6 | 6 | 6 | 5 | 5 | 5 | 5 | 6 | 6 | 7 | 6 | 5 | 5 | 4 | 4 | 5 | 5 | 5 | 0 | 0 | 0 | 5 |
영업이익 | 111 | 114 | 80 | 90 | 87 | 93 | 88 | 61 | 52 | 24 | 37 | 30 | 41 | 75 | 84 | 71 | 44 | -4 | -18 | -21 | -7 | 22 | 16 | 2 | 15 | 16 | 28 | 88 | 88 | 97 | 83 | 68 | 63 | 57 | 72 | 0 | 0 | 0 | 62 |
EBITDA | 166 | 171 | 394 | 376 | 372 | 375 | 113 | 86 | 78 | 54 | 69 | 57 | 69 | 101 | 105 | 95 | 68 | 28 | 20 | 24 | 40 | 67 | 62 | 49 | 63 | 63 | 74 | 133 | 132 | 127 | 109 | 90 | 81 | 84 | 97 | 0 | 0 | 0 | 81 |
영업외이익 | 30 | 32 | 289 | 260 | 259 | 256 | -1.10 | -1.10 | -1.10 | -0.10 | -0.10 | -6 | -5 | -7 | -11 | -10 | -11 | -7 | -3 | 3 | 4 | 0.80 | 0.80 | 0 | 0 | 0 | 0 | 0 | 0 | -12 | -12 | -12 | -12 | 0 | 0 | 0 | 0 | 0 | 0 |
법인세 | 17 | 25 | 83 | 77 | 76 | 80 | 13 | 8 | 8 | 1.30 | 5 | 3 | 2 | 10 | 11 | 7 | 4 | -13 | -16 | -17 | -14 | -2 | -4 | -4 | -2 | -1.30 | -11 | 6 | 12 | 13 | 19 | 11 | 6 | 7 | 13 | 0 | 0 | 0 | 12 |
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 |
순이익 | 97 | 93 | 258 | 246 | 243 | 242 | 45 | 24 | 19 | 2 | 15 | 7 | 21 | 44 | 44 | 34 | 7 | -21 | -31 | -30 | -20 | -7 | -12 | -26 | -13 | -11 | 13 | 58 | 55 | 54 | 31 | 21 | 19 | 20 | 30 | 0 | 0 | 0 | 23 |
25.04/30 | 25.01/31 | 24.10/31 | 24.07/31 | 24.04/30 | 24.01/31 | 23.10/31 | 23.07/31 | 23.04/30 | 23.01/31 | 22.10/31 | 22.07/31 | 22.04/30 | 22.01/31 | 21.10/31 | 21.07/31 | 21.04/30 | 21.01/31 | 20.10/31 | 20.07/31 | 20.04/30 | 20.01/31 | 19.10/31 | 19.07/31 | 19.04/30 | 19.01/31 | 18.10/31 | 18.07/31 | 18.04/30 | 18.01/31 | 17.10/31 | 17.07/29 | 17.04/29 | 17.01/28 | 16.10/29 | 16.07/30 | 16.04/30 | 16.01/30 | 15.10/31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
현금성자산 | 29 | 32 | 25 | 51 | 38 | 88 | 21 | 11 | 9 | 23 | 20 | 15 | 6 | 14 | 13 | 9 | 8 | 9 | 11 | 17 | 22 | 67 | 3 | 20 | 7 | 14 | 12 | 15 | 13 | 13 | 18 | 14 | 14 | 15 | 11 | 0 | 0 | 0 | 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 |
매출채권등 | 201 | 185 | 152 | 201 | 211 | 224 | 227 | 211 | 240 | 219 | 215 | 224 | 222 | 250 | 213 | 199 | 231 | 208 | 229 | 239 | 217 | 231 | 254 | 236 | 282 | 225 | 267 | 233 | 252 | 224 | 243 | 243 | 223 | 188 | 181 | 0 | 0 | 0 | 113 |
재고자산 | 566 | 602 | 603 | 632 | 630 | 650 | 658 | 644 | 654 | 672 | 630 | 599 | 563 | 528 | 482 | 520 | 533 | 533 | 537 | 572 | 594 | 533 | 513 | 558 | 536 | 530 | 514 | 532 | 484 | 487 | 452 | 458 | 418 | 341 | 326 | 0 | 0 | 0 | 247 |
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 | 0 | 0 | 0 | 0 | 0 |
유형자산 | 157 | 160 | 162 | 181 | 183 | 188 | 197 | 191 | 185 | 175 | 169 | 167 | 167 | 177 | 177 | 171 | 173 | 176 | 192 | 207 | 221 | 220 | 202 | 203 | 207 | 214 | 214 | 241 | 239 | 228 | 217 | 208 | 198 | 162 | 146 | 0 | 0 | 0 | 89 |
무형자산 | 223 | 233 | 233 | 234 | 236 | 238 | 273 | 274 | 274 | 275 | 277 | 278 | 279 | 281 | 284 | 286 | 288 | 291 | 293 | 300 | 303 | 316 | 320 | 324 | 328 | 332 | 336 | 343 | 347 | 350 | 301 | 300 | 296 | 215 | 209 | 0 | 0 | 0 | 202 |
이연세자산 | 8 | 4 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24 |
기타자산 | 45 | 27 | 33 | 36 | 32 | 34 | 35 | 50 | 31 | 37 | 34 | 49 | 49 | 43 | 70 | 68 | 60 | 43 | 49 | 74 | 107 | 39 | 56 | 65 | 55 | 60 | 65 | 41 | 24 | 23 | 23 | 23 | 27 | 20 | 16 | 0 | 0 | 0 | 16 |
자산총계 | 1,228 | 1,242 | 1,213 | 1,335 | 1,330 | 1,421 | 1,410 | 1,380 | 1,393 | 1,402 | 1,345 | 1,332 | 1,286 | 1,292 | 1,238 | 1,253 | 1,293 | 1,259 | 1,312 | 1,409 | 1,463 | 1,406 | 1,347 | 1,406 | 1,413 | 1,375 | 1,408 | 1,403 | 1,359 | 1,325 | 1,254 | 1,246 | 1,175 | 942 | 889 | 0 | 0 | 0 | 696 |
매입채무등 | 222 | 170 | 189 | 197 | 190 | 165 | 208 | 193 | 186 | 187 | 164 | 159 | 145 | 137 | 116 | 130 | 137 | 129 | 170 | 176 | 193 | 187 | 201 | 211 | 197 | 164 | 218 | 167 | 188 | 144 | 217 | 170 | 141 | 111 | 129 | 0 | 0 | 0 | 70 |
차입금 | 155 | 171 | 118 | 249 | 253 | 36 | 187 | 217 | 267 | 278 | 250 | 271 | 266 | 279 | 235 | 268 | 326 | 353 | 368 | 417 | 471 | 484 | 380 | 419 | 462 | 472 | 422 | 442 | 370 | 372 | 230 | 300 | 282 | 336 | 256 | 0 | 0 | 0 | 213 |
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 |
이연세부채 | 0 | 0 | 0 | 9 | 45 | 75 | 8 | 19 | 22 | 22 | 21 | 24 | 23 | 23 | 21 | 3 | 4 | 4 | 3 | 28 | 24 | 17 | 15 | 23 | 23 | 23 | 20 | 25 | 15 | 15 | 23 | 17 | 8 | 9 | 17 | 0 | 0 | 0 | 46 |
기타부채 | 156 | 145 | 153 | 171 | 135 | 304 | 151 | 134 | 120 | 122 | 120 | 119 | 113 | 112 | 136 | 148 | 149 | 130 | 130 | 122 | 106 | 83 | 116 | 108 | 92 | 88 | 98 | 96 | 92 | 103 | 117 | 107 | 103 | 101 | 138 | 0 | 0 | 0 | 91 |
부채총계 | 870 | 813 | 778 | 940 | 951 | 925 | 912 | 911 | 939 | 961 | 888 | 884 | 822 | 804 | 720 | 731 | 794 | 784 | 840 | 927 | 978 | 910 | 842 | 889 | 897 | 859 | 876 | 840 | 777 | 743 | 682 | 698 | 640 | 664 | 629 | 0 | 0 | 0 | 456 |
자본금+ 자본잉여금 |
210 | 296 | 317 | 315 | 315 | 443 | 445 | 443 | 439 | 438 | 436 | 434 | 457 | 475 | 502 | 505 | 503 | 499 | 496 | 496 | 494 | 494 | 491 | 491 | 491 | 494 | 492 | 498 | 531 | 536 | 533 | 527 | 526 | 273 | 206 | 0 | 0 | 0 | 200 |
이익잉여금 | 149 | 133 | 118 | 80 | 65 | 53 | 53 | 26 | 14 | 3 | 20 | 14 | 7 | 13 | 17 | 20 | -1 | -21 | -21 | -11 | -8 | 3 | 16 | 28 | 25 | 23 | 41 | 66 | 51 | 47 | 40 | 21 | 9 | 5 | 32 | 0 | 0 | 0 | 25 |
기타포괄익 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3 | -3 | -3 | -3 | -3 | -2 | -2 | -2 | -2 | -2 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
자본총계 | 358 | 429 | 435 | 395 | 380 | 496 | 498 | 469 | 453 | 441 | 456 | 448 | 464 | 488 | 519 | 522 | 499 | 475 | 472 | 482 | 485 | 496 | 505 | 517 | 515 | 515 | 531 | 563 | 581 | 582 | 573 | 548 | 535 | 278 | 238 | 0 | 0 | 0 | 225 |
주식수(만주) | 5,167 | 5,213 | 5,199 | 5,191 | 5,180 | 5,950 | 5,930 | 5,949 | 5,945 | 5,985 | 5,932 | 6,097 | 6,294 | 6,502 | 6,474 | 6,474 | 6,451 | 6,360 | 6,347 | 6,340 | 6,325 | 6,231 | 6,220 | 6,239 | 6,280 | 6,268 | 6,319 | 6,438 | 6,457 | 6,414 | 6,387 | 6,372 | 6,372 | 6,369 | 6,369 | 0 | 0 | 0 | 0 |
25.04/30 | 25.01/31 | 24.10/31 | 24.07/31 | 24.04/30 | 24.01/31 | 23.10/31 | 23.07/31 | 23.04/30 | 23.01/31 | 22.10/31 | 22.07/31 | 22.04/30 | 22.01/31 | 21.10/31 | 21.07/31 | 21.04/30 | 21.01/31 | 20.10/31 | 20.07/31 | 20.04/30 | 20.01/31 | 19.10/31 | 19.07/31 | 19.04/30 | 19.01/31 | 18.10/31 | 18.07/31 | 18.04/30 | 18.01/31 | 17.10/31 | 17.07/29 | 17.04/29 | 17.01/28 | 16.10/29 | 16.07/30 | 16.04/30 | 16.01/30 | 15.10/31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
영업활동 | 187 | 110 | 53 | 38 | 89 | 64 | 127 | 106 | 72 | 88 | 92 | 117 | 149 | 153 | 158 | 131 | 71 | 71 | 56 | 56 | 114 | 79 | 53 | 60 | -15 | 14 | -19 | 36 | 48 | -5 | 33 | 27 | 28 | 40 | 76 | 0 | 0 | 0 | 26 |
투자활동 | 31 | 46 | 349 | 290 | 281 | 271 | -30 | -22 | -18 | -13 | -15 | -22 | -19 | -22 | -10 | 13 | 64 | 10 | 2 | -16 | -63 | 6 | 0.20 | -5 | -26 | -54 | -120 | -127 | -122 | -264 | -229 | -228 | -227 | -109 | -84 | 0 | 0 | 0 | -16 |
재무활동 | -227 | -212 | -399 | -288 | -340 | -270 | -96 | -88 | -52 | -66 | -70 | -90 | -131 | -126 | -146 | -152 | -148 | -139 | -49 | -43 | -36 | -31 | -61 | -50 | 34 | 41 | 133 | 91 | 73 | 267 | 203 | 198 | 210 | 83 | 15 | 0 | 0 | 0 | -18 |
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 |
현금의증감 | -9 | -56 | 3 | 40 | 29 | 65 | 0.90 | -4 | 3 | 9 | 7 | 6 | -2 | 5 | 2 | -8 | -14 | -58 | 8 | -3 | 15 | 54 | -9 | 5 | -7 | 0.80 | -6 | 0.60 | -0.73 | -2 | 7 | -3 | 11 | 14 | 6 | 0 | 0 | 0 | -8 |
자본적지출 | -23 | -18 | -23 | -34 | -37 | -38 | -31 | -23 | -21 | -16 | -17 | -24 | -21 | -24 | -12 | -0.60 | 4 | 4 | -6 | -16 | -15 | 0.50 | -4 | -5 | -15 | -44 | -52 | -58 | -62 | -70 | -73 | -73 | -67 | -58 | -46 | 0 | 0 | 0 | -15 |
잉여현금 | 164 | 93 | 30 | 4 | 52 | 26 | 95 | 82 | 51 | 73 | 75 | 93 | 127 | 129 | 146 | 131 | 74 | 75 | 50 | 39 | 99 | 79 | 48 | 55 | -30 | -30 | -71 | -22 | -13 | -75 | -40 | -46 | -39 | -18 | 29 | 0 | 0 | 0 | 10 |