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 | 174 | 173 | 157 | 140 | 35 | 98 | 109 | 111 | 215 | 147 | 139 | 134 | 56 | 95 | 127 | 125 | 91 | 55 | 19 | 27 | 24 | 487 | 486 | 477 | 477 | 7 | 9 | 12 | 18 | 21 | 19 | 15 | 12 | 9 | 8 | 8 | 5 | 5 | 4 | 3 | 3 |
매출원가 | 32 | 31 | 20 | 18 | 4 | 7 | 7 | 10 | 25 | 21 | 21 | 17 | 6 | 11 | 15 | 15 | 11 | 6 | 0.98 | 2 | 2 | 96 | 96 | 95 | 95 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
매출총이익 | 142 | 142 | 137 | 122 | 31 | 91 | 102 | 100 | 190 | 126 | 118 | 117 | 50 | 84 | 112 | 110 | 81 | 50 | 18 | 25 | 22 | 391 | 390 | 382 | 382 | 7 | 9 | 12 | 18 | 21 | 19 | 15 | 12 | 9 | 8 | 8 | 5 | 5 | 4 | 3 | 3 |
판매관리비 | 26 | 27 | 26 | 22 | 21 | 34 | 36 | 35 | 33 | 18 | 17 | 18 | 18 | 17 | 16 | 15 | 14 | 14 | 13 | 13 | 14 | 14 | 13 | 13 | 12 | 12 | 12 | 12 | 13 | 13 | 14 | 14 | 12 | 11 | 10 | 11 | 10 | 12 | 13 | 13 | 14 |
연구개발비 | 12 | 12 | 14 | 16 | 20 | 22 | 24 | 23 | 18 | 16 | 11 | 10 | 11 | 10 | 10 | 11 | 12 | 13 | 12 | 13 | 12 | 13 | 14 | 13 | 13 | 12 | 13 | 17 | 22 | 26 | 24 | 20 | 16 | 13 | 13 | 13 | 11 | 11 | 11 | 11 | 11 |
영업이익 | 105 | 103 | 97 | 84 | -10 | 34 | 42 | 43 | 139 | 93 | 90 | 89 | 22 | 58 | 87 | 85 | 54 | 22 | -9 | -2 | -4 | 364 | 362 | 355 | 356 | -19 | -19 | -19 | -21 | -23 | -29 | -35 | -48 | -46 | -42 | -39 | -38 | -215 | -213 | -212 | -199 |
EBITDA | 111 | 109 | 103 | 88 | -6 | 38 | 45 | 45 | 140 | 93 | 90 | 90 | 22 | 58 | 85 | 77 | 48 | 19 | -9 | 6 | 80 | 444 | 441 | 427 | 347 | -26 | -26 | -23 | -23 | -26 | -32 | -37 | -49 | -45 | -42 | -38 | -38 | -214 | -212 | -211 | -198 |
영업외이익 | 6 | 5 | 5 | 4 | 4 | 3 | 2 | 1.43 | 0.60 | -0.70 | -0.35 | 0.22 | -0.18 | -0.39 | -2 | -8 | -7 | -4 | -0.54 | 8 | 84 | 80 | 79 | 72 | -9 | -7 | -7 | -5 | -2 | -3 | -3 | -3 | -1.01 | 0.10 | 0.05 | 0.04 | 0.03 | 0.03 | 0.16 | 0.31 | 0.97 |
법인세 | 25 | 24 | 23 | 20 | -1.22 | 9 | 11 | 10 | 31 | 20 | 19 | 20 | 5 | 14 | 20 | 17 | 9 | 1.29 | -6 | -3 | 14 | -11 | -10 | -10 | -28 | -2 | -2 | -2 | 0.35 | 0.21 | 0.12 | 0.01 | 0.23 | 0.30 | 0.39 | 0.46 | -0.17 | 58 | 56 | 54 | 52 |
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 | 86 | 84 | 79 | 68 | -5 | 28 | 33 | 34 | 108 | 72 | 70 | 69 | 16 | 44 | 64 | 56 | 32 | 6 | -18 | -7 | 50 | 439 | 435 | 422 | 359 | -39 | -39 | -36 | -36 | -36 | -38 | -40 | -49 | -46 | -43 | -39 | -38 | -273 | -269 | -265 | -251 |
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 | 99 | 107 | 144 | 150 | 71 | 76 | 116 | 99 | 110 | 115 | 153 | 103 | 93 | 98 | 107 | 118 | 79 | 53 | 77 | 161 | 89 | 112 | 114 | 112 | 108 | 22 | 25 | 31 | 36 | 41 | 40 | 39 | 20 | 78 | 104 | 113 | 129 | 116 | 96 | 104 | 109 |
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 | 12 | 9 | 18 | 21 | 8 | 6 | 12 | 45 | 55 | 20 | 5 | 84 | 4 | 7 | 4 | 3 | 40 | 37 | 2 | 4 | 3 | 4 | 4 | 2 | 2 | 2 | 1.26 | 2 | 0.61 | 2 | 5 | 3 | 39 | 34 | 1.00 | 4 | 0.98 | 0.77 | 14 | 0.49 | 0.57 |
재고자산 | 62 | 56 | 64 | 64 | 65 | 50 | 43 | 39 | 31 | 16 | 16 | 20 | 30 | 20 | 20 | 20 | 11 | 14 | 16 | 10 | 4 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 15 | 19 | 26 | 18 | 29 | 23 | 12 | 1.09 | 9 | 15 | 19 | 18 |
장기투자 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 87 | 64 | 67 | 68 | 0 | 2 | 4 | 7 | 9 | 12 | 15 | 17 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
유형자산 | 1.41 | 2 | 1.19 | 1.33 | 1.47 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 0.17 | 0.12 | 0.13 | 0.11 | 0.14 | 0.12 | 0.26 | 0.26 | 0.30 | 0.33 | 0.37 | 0.41 | 0.45 | 0.46 | 0.45 | 0.75 | 0.83 | 0.91 |
무형자산 | 0.90 | 0.90 | 0.90 | 0.90 | 0.90 | 0.90 | 0.90 | 0.90 | 0.90 | 0.90 | 0.90 | 0.90 | 0.90 | 0.90 | 0.90 | 0.90 | 0.90 | 0.90 | 0.90 | 0.90 | 0.90 | 0.90 | 0.90 | 0.90 | 0.90 | 0.90 | 0.90 | 0.90 | 0.90 | 0.90 | 0.90 | 0.90 | 0.90 | 0.90 | 0.90 | 0.90 | 0.90 | 0.90 | 0.90 | 0.90 | 0.90 |
이연세자산 | 12 | 12 | 11 | 11 | 8 | 8 | 7 | 6 | 4 | 3 | 4 | 2 | 3 | 3 | 3 | 3 | 6 | 11 | 16 | 14 | 13 | 12 | 11 | 12 | 28 | 2 | 2 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7 | 7 | 6 | 0 | 0 |
기타자산 | 8 | 7 | 4 | 6 | 4 | 4 | 4 | 3 | 1.23 | 3 | 2 | 3 | 3 | 2 | 2 | 3 | 2 | 2 | 3 | 6 | 3 | 4 | 5 | 5 | 2 | 97 | 97 | 99 | 98 | 84 | 81 | 74 | 85 | 59 | 56 | 56 | 57 | 49 | 41 | 36 | 36 |
자산총계 | 195 | 193 | 243 | 254 | 158 | 147 | 184 | 195 | 204 | 160 | 185 | 215 | 136 | 134 | 139 | 150 | 141 | 120 | 119 | 199 | 203 | 203 | 206 | 203 | 144 | 128 | 133 | 145 | 149 | 156 | 161 | 161 | 163 | 202 | 185 | 186 | 197 | 182 | 173 | 161 | 165 |
매입채무등 | 1.26 | 1.03 | 3 | 1.46 | 0.56 | 1.08 | 1.14 | 3 | 2 | 1.21 | 2 | 2 | 10 | 0.68 | 0.45 | 1.28 | 1.12 | 0.63 | 5 | 3 | 2 | 1.07 | 2 | 2 | 0.89 | 1.41 | 0.43 | 1.33 | 1.36 | 3 | 2 | 3 | 3 | 10 | 8 | 4 | 3 | 5 | 4 | 3 | 0.68 |
단기차입금 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 80 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 2 |
장기차입금 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 79 | 78 | 77 | 76 | 74 | 73 | 72 | 71 | 70 | 69 | 68 | 67 | 0 | 0 | 210 | 207 | 193 | 193 | 399 | 399 | 387 |
이연수익 | 14 | 14 | 21 | 21 | 0 | 0 | 0 | 11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 377 | 376 | 378 | 377 | 376 | 376 | 367 | 367 | 288 | 255 | 255 | 255 | 234 | 14 | 0.08 | 0 |
이연세부채 | 0.13 | 0.08 | 3 | 22 | 0.05 | 0.01 | 1.34 | 1.31 | 9 | 0.63 | 0.81 | 19 | 0 | 0 | 0 | 0.92 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.31 | 0.31 | 0.31 | 0.29 | 0.28 | 0.28 | 0.28 | 0.27 | 8 | 7 | 7 | 0.24 | 0.24 |
기타부채 | 11 | 10 | 52 | 14 | 34 | 21 | 19 | 10 | 20 | 18 | 14 | 19 | 19 | 16 | 16 | 18 | 27 | 26 | 26 | 18 | 19 | 21 | 22 | 23 | 16 | 18 | 19 | 18 | 13 | 10 | 11 | 12 | 106 | 207 | 5 | 4 | 3 | 4 | 4 | 2 | 2 |
부채총계 | 26 | 25 | 78 | 57 | 34 | 22 | 22 | 25 | 31 | 20 | 17 | 40 | 29 | 17 | 16 | 20 | 28 | 26 | 30 | 101 | 100 | 100 | 100 | 101 | 91 | 470 | 468 | 468 | 462 | 459 | 457 | 448 | 476 | 506 | 479 | 470 | 462 | 442 | 426 | 407 | 393 |
이익잉여금 | -69 | -70 | -72 | -39 | -111 | -111 | -72 | -64 | -60 | -93 | -59 | -52 | -119 | -109 | -103 | -95 | -109 | -127 | -133 | -123 | -119 | -117 | -114 | -116 | -168 | -556 | -549 | -537 | -527 | -517 | -510 | -501 | -491 | -481 | -472 | -461 | -441 | -436 | -429 | -422 | -403 |
기타포괄익 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
자본총계 | 169 | 168 | 165 | 197 | 124 | 124 | 162 | 170 | 173 | 140 | 168 | 174 | 107 | 117 | 123 | 130 | 113 | 94 | 88 | 98 | 103 | 103 | 106 | 103 | 52 | -341 | -335 | -323 | -313 | -303 | -296 | -287 | -313 | -304 | -295 | -284 | -265 | -259 | -253 | -247 | -228 |
주식수(만주) | 7,176 | 7,175 | 7,156 | 7,167 | 7,108 | 7,109 | 7,219 | 7,354 | 7,325 | 7,333 | 7,388 | 7,640 | 7,484 | 7,666 | 7,757 | 7,943 | 7,816 | 8,051 | 8,124 | 8,217 | 8,218 | 8,211 | 8,213 | 8,270 | 8,292 | 8,116 | 7,903 | 7,887 | 7,890 | 7,884 | 7,877 | 5,718 | 5,428 | 5,421 | 5,411 | 5,377 | 5,391 | 5,358 | 5,350 | 5,341 | 5,350 |
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 | 71 | 74 | 64 | 95 | 8 | 8 | 9 | 42 | 66 | 72 | 73 | 11 | 41 | 71 | 63 | 72 | 11 | -20 | -15 | -18 | -8 | 78 | 77 | 69 | 64 | -30 | -26 | -18 | -36 | -85 | -109 | -117 | -107 | -37 | 9 | 11 | 23 | 20 | -9 | 14 | 4 |
투자활동 | -0.02 | 0.00 | -0.02 | -0.02 | -0.02 | -0.02 | 0 | 0 | -0.03 | -0.03 | -0.04 | -0.05 | -0.02 | -0.02 | -0.01 | -0.02 | -0.02 | -0.04 | -0.04 | -0.03 | 78 | 78 | 78 | 78 | -0.07 | -0.09 | -0.10 | -0.10 | 1.15 | 1.16 | 1.20 | 1.19 | -0.06 | -0.12 | -0.12 | 4 | 4 | 0.03 | 0.56 | -3 | -4 |
재무활동 | -43 | -43 | -36 | -43 | -46 | -46 | -47 | -46 | -49 | -56 | -26 | -26 | -27 | -26 | -34 | -115 | -109 | -103 | -88 | -1.18 | -3 | -4 | -4 | -4 | -2 | -0.35 | -0.39 | -0.59 | 60 | 59 | 59 | 59 | -1.31 | -0.02 | 0.00 | -2 | -2 | -3 | -3 | -2 | -1.05 |
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 | 28 | 31 | 28 | 51 | -39 | -38 | -38 | -4 | 17 | 16 | 47 | -15 | 14 | 45 | 29 | -43 | -98 | -123 | -103 | -19 | 68 | 153 | 152 | 143 | 62 | -30 | -27 | -19 | 25 | -25 | -49 | -57 | -109 | -38 | 9 | 13 | 25 | 17 | -12 | 8 | -0.51 |
자본적지출 | -0.02 | 0.00 | -0.02 | -0.02 | -0.02 | -0.02 | 0 | 0 | -0.03 | -0.03 | -0.04 | -0.05 | -0.02 | -0.02 | -0.01 | -0.02 | -0.02 | -0.04 | -0.04 | -0.03 | 78 | 78 | 78 | 78 | -0.07 | -0.09 | -0.10 | -0.10 | -0.07 | -0.05 | -0.02 | -0.02 | -0.06 | -0.12 | -0.12 | -0.11 | -0.07 | 0.03 | 0.56 | 0.54 | 0.25 |
잉여현금 | 71 | 74 | 64 | 95 | 8 | 8 | 9 | 42 | 66 | 72 | 73 | 11 | 41 | 71 | 63 | 72 | 11 | -20 | -15 | -18 | 71 | 157 | 156 | 147 | 64 | -30 | -26 | -18 | -36 | -85 | -109 | -117 | -107 | -38 | 9 | 11 | 23 | 20 | -8 | 15 | 5 |