최근 실적발표 25. 06/12
25.05/03 | 25.02/01 | 24.11/02 | 24.08/03 | 24.05/04 | 24.02/03 | 23.10/28 | 23.07/29 | 23.04/29 | 23.01/28 | 22.10/29 | 22.07/30 | 22.04/30 | 22.01/29 | 21.10/30 | 21.07/31 | 21.05/01 | 21.01/30 | 20.10/31 | 20.08/01 | 20.05/02 | 20.02/01 | 19.11/02 | 19.08/03 | 19.05/04 | 19.02/02 | 18.11/03 | 18.08/04 | 18.05/05 | 18.02/03 | 17.10/28 | 17.07/29 | 17.04/29 | 17.01/28 | 16.10/29 | 16.07/30 | 16.04/30 | 16.01/30 | 15.10/31 | 15.08/01 | 15.05/02 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
매출액 | 3,268 | 3,181 | 3,107 | 3,046 | 3,017 | 3,029 | 3,063 | 3,181 | 3,372 | 3,590 | 3,721 | 3,858 | 3,855 | 3,759 | 3,669 | 3,506 | 3,227 | 2,849 | 2,701 | 2,535 | 2,532 | 2,647 | 2,653 | 2,612 | 2,547 | 2,506 | 2,505 | 2,461 | 2,436 | 2,440 | 2,357 | 2,313 | 2,241 | 2,135 | 2,195 | 2,178 | 2,142 | 2,109 | 2,045 | 1,997 | 1,924 |
매출원가 | 1,814 | 1,766 | 1,734 | 1,694 | 1,659 | 1,640 | 1,626 | 1,663 | 1,711 | 1,778 | 1,823 | 1,876 | 1,908 | 1,903 | 1,883 | 1,818 | 1,694 | 1,523 | 1,478 | 1,435 | 1,470 | 1,552 | 1,584 | 1,577 | 1,538 | 1,520 | 1,528 | 1,520 | 1,557 | 1,601 | 1,570 | 1,565 | 1,519 | 1,455 | 1,488 | 1,456 | 1,405 | 1,356 | 1,298 | 1,261 | 1,214 |
매출총이익 | 1,454 | 1,415 | 1,373 | 1,352 | 1,358 | 1,389 | 1,437 | 1,518 | 1,661 | 1,812 | 1,898 | 1,983 | 1,947 | 1,855 | 1,785 | 1,688 | 1,533 | 1,326 | 1,223 | 1,099 | 1,062 | 1,095 | 1,070 | 1,036 | 1,009 | 986 | 977 | 941 | 878 | 839 | 787 | 749 | 723 | 680 | 707 | 722 | 737 | 753 | 747 | 736 | 710 |
판매관리비 | 1,130 | 1,092 | 1,057 | 1,086 | 1,036 | 1,023 | 1,023 | 985 | 1,045 | 1,090 | 1,070 | 1,053 | 1,002 | 928 | 892 | 956 | 914 | 859 | 839 | 737 | 732 | 732 | 718 | 731 | 727 | 724 | 749 | 713 | 720 | 722 | 698 | 687 | 651 | 627 | 614 | 600 | 580 | 567 | 553 | 551 | 532 |
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 | 325 | 319 | 319 | 264 | 319 | 365 | 414 | 537 | 616 | 722 | 820 | 924 | 942 | 924 | 893 | 732 | 619 | 467 | 384 | 362 | 330 | 363 | 351 | 304 | 282 | 262 | 227 | 228 | 158 | 117 | 89 | 62 | 71 | 53 | 93 | 123 | 157 | 186 | 194 | 185 | 178 |
EBITDA | 557 | 534 | 534 | 473 | 520 | 560 | 606 | 723 | 779 | 734 | 814 | 896 | 931 | 1,056 | 1,029 | 888 | 780 | 610 | 528 | 496 | 466 | 522 | 482 | 443 | 413 | 389 | 416 | 391 | 302 | 237 | 151 | 125 | 132 | 110 | 147 | 173 | 204 | 230 | 235 | 225 | 215 |
영업외이익 | -0.73 | -11 | -12 | -13 | -12 | -11 | -4 | -3 | -26 | -172 | -184 | -203 | -183 | -37 | -30 | -9 | -3 | -21 | -21 | -28 | -27 | -6 | -38 | -31 | -33 | -33 | -35 | -39 | -39 | -39 | -5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
법인세 | 10 | 5 | 5 | -14 | 10 | 28 | 14 | 60 | 89 | -91 | -36 | -18 | -72 | 134 | 137 | 132 | 148 | 105 | 79 | 38 | 36 | 49 | 48 | 44 | 29 | 25 | 30 | 32 | 35 | 25 | 16 | 11 | 10 | 3 | 20 | 31 | 46 | 59 | 63 | 62 | 60 |
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 | 84 | 72 | 70 | 35 | 82 | 128 | 223 | 324 | 370 | 529 | 569 | 654 | 759 | 689 | 672 | 534 | 406 | 272 | 210 | 216 | 181 | 220 | 179 | 147 | 146 | 136 | 104 | 97 | 26 | -3 | 11 | 0.72 | 16 | 5 | 29 | 47 | 70 | 91 | 100 | 99 | 96 |
25.05/03 | 25.02/01 | 24.11/02 | 24.08/03 | 24.05/04 | 24.02/03 | 23.10/28 | 23.07/29 | 23.04/29 | 23.01/28 | 22.10/29 | 22.07/30 | 22.04/30 | 22.01/29 | 21.10/30 | 21.07/31 | 21.05/01 | 21.01/30 | 20.10/31 | 20.08/01 | 20.05/02 | 20.02/01 | 19.11/02 | 19.08/03 | 19.05/04 | 19.02/02 | 18.11/03 | 18.08/04 | 18.05/05 | 18.02/03 | 17.10/28 | 17.07/29 | 17.04/29 | 17.01/28 | 16.10/29 | 16.07/30 | 16.04/30 | 16.01/30 | 15.10/31 | 15.08/01 | 15.05/02 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
현금성자산 | 46 | 30 | 87 | 78 | 102 | 124 | 383 | 421 | 1,520 | 1,512 | 2,154 | 2,085 | 2,243 | 2,178 | 2,199 | 291 | 230 | 100 | 90 | 17 | 17 | 48 | 38 | 12 | 103 | 6 | 8 | 22 | 21 | 18 | 22 | 22 | 80 | 87 | 55 | 38 | 237 | 331 | 227 | 305 | 104 |
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 | 143 | 170 | 171 | 100 | 131 | 161 | 150 | 76 |
매출채권등 | 64 | 63 | 63 | 67 | 63 | 55 | 56 | 54 | 60 | 60 | 59 | 56 | 66 | 58 | 61 | 60 | 60 | 59 | 59 | 56 | 49 | 49 | 45 | 44 | 49 | 40 | 43 | 41 | 39 | 31 | 34 | 35 | 34 | 34 | 36 | 35 | 32 | 29 | 32 | 23 | 26 |
재고자산 | 1,008 | 1,020 | 979 | 917 | 802 | 754 | 719 | 738 | 766 | 802 | 819 | 859 | 817 | 734 | 634 | 646 | 594 | 544 | 497 | 488 | 494 | 439 | 429 | 481 | 530 | 532 | 566 | 551 | 531 | 527 | 557 | 608 | 684 | 752 | 777 | 807 | 763 | 725 | 761 | 708 | 602 |
장기투자 | 123 | 127 | 130 | 131 | 129 | 129 | 128 | 130 | 133 | 101 | 97 | 98 | 101 | 101 | 98 | 97 | 99 | 101 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 33 | 21 | 9 | 11 | 22 | 2 | 0 | 9 |
유형자산 | 2,560 | 2,500 | 2,397 | 2,378 | 2,299 | 2,312 | 2,282 | 2,187 | 2,169 | 2,163 | 2,114 | 2,095 | 1,902 | 1,779 | 1,748 | 1,685 | 1,646 | 1,533 | 1,458 | 1,458 | 1,347 | 1,379 | 1,385 | 1,372 | 1,386 | 1,393 | 856 | 833 | 811 | 801 | 778 | 744 | 703 | 682 | 657 | 601 | 558 | 516 | 557 | 503 | 458 |
무형자산 | 220 | 217 | 217 | 217 | 217 | 217 | 217 | 217 | 216 | 216 | 215 | 215 | 215 | 214 | 214 | 214 | 213 | 213 | 207 | 191 | 190 | 210 | 210 | 210 | 210 | 210 | 242 | 242 | 243 | 243 | 276 | 276 | 275 | 274 | 277 | 277 | 173 | 173 | 173 | 173 | 173 |
이연세자산 | 148 | 148 | 139 | 144 | 144 | 144 | 126 | 123 | 151 | 167 | 63 | 63 | 63 | 57 | 50 | 50 | 50 | 50 | 39 | 39 | 39 | 45 | 37 | 36 | 36 | 36 | 29 | 29 | 30 | 23 | 29 | 29 | 29 | 28 | 26 | 25 | 37 | 37 | 31 | 37 | 37 |
기타자산 | 482 | 449 | 453 | 444 | 431 | 410 | 330 | 343 | 305 | 289 | 362 | 360 | 482 | 419 | 417 | 423 | 346 | 298 | 330 | 257 | 294 | 276 | 217 | 233 | 232 | 206 | 99 | 95 | 75 | 90 | 104 | 105 | 144 | 158 | 138 | 126 | 139 | 104 | 116 | 99 | 119 |
자산총계 | 4,650 | 4,555 | 4,464 | 4,376 | 4,187 | 4,144 | 4,241 | 4,213 | 5,320 | 5,309 | 5,884 | 5,831 | 5,888 | 5,540 | 5,420 | 3,467 | 3,237 | 2,898 | 2,679 | 2,506 | 2,430 | 2,446 | 2,362 | 2,388 | 2,546 | 2,423 | 1,843 | 1,814 | 1,749 | 1,733 | 1,802 | 1,819 | 1,948 | 2,193 | 2,156 | 2,089 | 2,051 | 2,068 | 2,059 | 1,997 | 1,602 |
매입채무등 | 398 | 413 | 412 | 496 | 407 | 367 | 400 | 357 | 322 | 375 | 390 | 376 | 429 | 442 | 395 | 427 | 389 | 424 | 369 | 340 | 285 | 330 | 289 | 290 | 289 | 320 | 307 | 285 | 264 | 319 | 253 | 272 | 233 | 227 | 231 | 223 | 249 | 262 | 301 | 291 | 240 |
차입금 | 3,896 | 3,892 | 3,820 | 3,708 | 3,648 | 3,677 | 3,755 | 3,694 | 3,697 | 3,706 | 3,727 | 3,722 | 3,565 | 3,385 | 3,475 | 1,699 | 1,683 | 1,572 | 1,537 | 1,629 | 1,771 | 1,765 | 1,834 | 1,948 | 2,154 | 1,847 | 1,179 | 1,064 | 1,116 | 1,090 | 1,223 | 1,250 | 776 | 751 | 734 | 690 | 680 | 664 | 719 | 692 | 460 |
이연수익 | 346 | 292 | 308 | 303 | 316 | 283 | 303 | 331 | 345 | 326 | 361 | 391 | 437 | 388 | 385 | 397 | 363 | 281 | 275 | 230 | 189 | 162 | 167 | 166 | 174 | 153 | 165 | 165 | 172 | 149 | 167 | 176 | 168 | 146 | 145 | 137 | 118 | 107 | 89 | 86 | 77 |
이연세부채 | 11 | 10 | 8 | 9 | 8 | 8 | 6 | 6 | 6 | 6 | 0 | 0 | 0 | 0 | 0 | 0 | 89 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.13 | 6 | 0 |
기타부채 | 109 | 111 | 99 | 96 | 97 | 107 | 110 | 109 | 110 | 111 | 112 | 123 | 116 | 155 | 143 | 108 | 117 | 174 | 202 | 179 | 165 | 169 | 135 | 162 | 175 | 142 | 160 | 154 | 188 | 183 | 185 | 168 | 148 | 148 | 145 | 146 | 125 | 148 | 111 | 119 | 107 |
부채총계 | 4,761 | 4,718 | 4,647 | 4,611 | 4,476 | 4,441 | 4,574 | 4,497 | 4,480 | 4,525 | 4,590 | 4,611 | 4,546 | 4,370 | 4,399 | 2,630 | 2,643 | 2,451 | 2,382 | 2,378 | 2,411 | 2,427 | 2,425 | 2,566 | 2,793 | 2,462 | 1,811 | 1,668 | 1,740 | 1,740 | 1,827 | 1,866 | 1,326 | 1,273 | 1,254 | 1,196 | 1,171 | 1,182 | 1,220 | 1,195 | 884 |
자본금+ 자본잉여금 |
375 | 362 | 341 | 321 | 300 | 288 | 271 | 261 | 257 | 247 | 314 | 334 | 576 | 620 | 603 | 583 | 597 | 582 | 567 | 444 | 437 | 431 | 417 | 355 | 113 | 356 | -212 | -76 | -149 | -159 | -176 | -185 | 479 | 771 | 763 | 756 | 749 | 744 | 729 | 713 | 658 |
이익잉여금 | -503 | -511 | -525 | -558 | -587 | -583 | -595 | -550 | 582 | 540 | 993 | 894 | 772 | 551 | 404 | 220 | -7 | -137 | -268 | -314 | -412 | -409 | -478 | -530 | -357 | -393 | 246 | 223 | 159 | 152 | 152 | 139 | 147 | 150 | 141 | 138 | 131 | 145 | 112 | 91 | 61 |
기타포괄익 | 17 | -15 | 1 | 2 | -3 | -2 | -9 | 3 | 0 | -2 | -13 | -8 | -6 | -1 | 1 | 3 | 4 | 3 | -2 | -2 | -5 | -3 | -2 | -3 | -3 | -2 | -2 | -2 | -1 | 0 | -2 | -1 | -3 | -2 | -2 | -1 | 0 | -3 | -1 | -1 | 0 |
자본총계 | -111 | -164 | -183 | -235 | -290 | -297 | -333 | -285 | 839 | 785 | 1,294 | 1,220 | 1,342 | 1,170 | 1,008 | 806 | 594 | 447 | 297 | 128 | 19 | 19 | -63 | -178 | -247 | -39 | 32 | 146 | 9 | -7 | -25 | -47 | 623 | 920 | 902 | 893 | 880 | 886 | 839 | 802 | 719 |
주식수(만주) | 1,991 | 1,999 | 1,998 | 1,996 | 1,832 | 2,160 | 1,837 | 2,272 | 2,375 | 2,656 | 2,609 | 2,693 | 2,780 | 3,111 | 3,129 | 3,197 | 3,121 | 2,730 | 2,828 | 2,656 | 1,924 | 2,429 | 2,417 | 2,232 | 2,493 | 2,653 | 2,770 | 2,749 | 2,523 | 2,705 | 2,353 | 2,839 | 3,760 | 4,092 | 4,092 | 4,082 | 4,058 | 4,225 | 4,241 | 4,224 | 4,195 |
25.05/03 | 25.02/01 | 24.11/02 | 24.08/03 | 24.05/04 | 24.02/03 | 23.10/28 | 23.07/29 | 23.04/29 | 23.01/28 | 22.10/29 | 22.07/30 | 22.04/30 | 22.01/29 | 21.10/30 | 21.07/31 | 21.05/01 | 21.01/30 | 20.10/31 | 20.08/01 | 20.05/02 | 20.02/01 | 19.11/02 | 19.08/03 | 19.05/04 | 19.02/02 | 18.11/03 | 18.08/04 | 18.05/05 | 18.02/03 | 17.10/28 | 17.07/29 | 17.04/29 | 17.01/28 | 16.10/29 | 16.07/30 | 16.04/30 | 16.01/30 | 15.10/31 | 15.08/01 | 15.05/02 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
영업활동 | 48 | 17 | -78 | 21 | 172 | 202 | 384 | 460 | 354 | 404 | 464 | 538 | 607 | 662 | 687 | 689 | 709 | 501 | 475 | 370 | 283 | 339 | 364 | 298 | 292 | 250 | 181 | 209 | 347 | 475 | 490 | 469 | 295 | 81 | 125 | 39 | 51 | 127 | 84 | 123 | 122 |
투자활동 | -217 | -240 | -331 | -317 | -309 | -307 | -231 | -222 | -208 | -171 | -142 | -174 | -173 | -194 | -289 | -256 | -232 | -198 | -119 | -123 | -131 | -123 | -77 | -62 | -70 | -80 | -37 | -55 | -55 | 123 | 40 | 42 | -144 | -311 | -308 | -320 | -201 | -227 | -313 | -287 | -218 |
재무활동 | 113 | 131 | 112 | -47 | -1,281 | -1,283 | -1,925 | -1,903 | -871 | -902 | -370 | 1,426 | 1,576 | 1,607 | 1,708 | -154 | -258 | -244 | -298 | -242 | -237 | -175 | -257 | -249 | -141 | -189 | -171 | -165 | -370 | -687 | -556 | -528 | -301 | -2 | 6 | 16 | 284 | 287 | 296 | 285 | 185 |
환율변동 | 0.70 | -0.55 | 1.12 | 0.14 | 0.02 | 0.17 | 0.18 | 0.47 | 0.02 | -0.24 | -1.28 | -0.63 | -0.41 | -0.10 | 0.20 | 0.23 | 0.33 | 0.16 | 0.01 | 0.11 | -0.12 | 0.02 | 0.00 | -0.08 | -0.06 | -0.13 | -0.01 | -0.03 | 0.18 | 0.15 | 0.13 | 0.05 | -0.53 | 0.45 | 0.06 | 0.17 | 0.51 | -0.31 | -0.19 | -0.21 | -0.13 |
현금의증감 | -56 | -93 | -296 | -342 | -1,418 | -1,388 | -1,772 | -1,665 | -724 | -670 | -49 | 1,789 | 2,009 | 2,075 | 2,107 | 279 | 218 | 59 | 59 | 6 | -85 | 42 | 30 | -13 | 80 | -20 | -27 | -11 | -77 | -90 | -27 | -17 | -151 | -232 | -177 | -265 | 134 | 186 | 67 | 120 | 90 |
자본적지출 | -220 | -231 | -317 | -303 | -301 | -269 | -196 | -187 | -173 | -168 | -136 | -166 | -164 | -185 | -206 | -159 | -133 | -99 | -99 | -120 | -131 | -123 | -77 | -62 | -70 | -80 | -22 | -39 | -50 | -53 | -166 | -152 | -143 | -170 | -162 | -172 | -174 | -154 | -150 | -137 | -133 |
잉여현금 | -172 | -214 | -396 | -282 | -130 | -67 | 188 | 272 | 181 | 235 | 328 | 372 | 443 | 477 | 481 | 531 | 576 | 402 | 377 | 251 | 152 | 217 | 287 | 235 | 221 | 170 | 159 | 170 | 298 | 421 | 323 | 316 | 152 | -90 | -37 | -133 | -123 | -27 | -65 | -15 | -11 |