24.11/30 | 24.08/31 | 24.05/31 | 24.02/28 | 23.11/30 | 23.08/31 | 23.05/31 | 23.02/28 | 22.11/30 | 22.08/31 | 22.05/31 | 22.02/28 | 21.11/30 | 21.08/31 | 21.05/31 | 21.02/28 | 20.11/30 | 20.08/31 | 20.05/31 | 20.02/28 | 19.11/30 | 19.08/31 | 19.05/31 | 19.02/28 | 18.11/30 | 18.08/31 | 18.05/31 | 18.02/28 | 17.11/30 | 17.08/31 | 17.05/31 | 17.02/28 | 16.11/30 | 16.08/31 | 16.05/31 | 16.02/28 | 15.11/30 | 15.08/31 | 15.05/31 | 15.02/28 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
매출액 | 2,070 | 1,837 | 1,629 | 1,490 | 1,330 | 1,189 | 1,071 | 1,020 | 1,292 | 2,080 | 3,230 | 4,391 | 5,212 | 5,311 | 4,970 | 4,496 | 3,991 | 3,701 | 3,511 | 3,273 | 3,142 | 2,899 | 2,686 | 2,563 | 2,341 | 2,188 | 1,944 | 1,715 | 1,527 | 1,355 | 1,170 | 1,043 | 902 | 783 | 686 | 620 | 568 | 525 | 474 | 434 |
매출원가 | 960 | 846 | 745 | 684 | 610 | 540 | 487 | 436 | 507 | 923 | 1,679 | 2,203 | 2,587 | 2,583 | 2,232 | 2,049 | 1,873 | 1,719 | 1,602 | 1,469 | 1,369 | 1,275 | 1,200 | 1,164 | 1,105 | 1,058 | 974 | 882 | 794 | 704 | 591 | 522 | 453 | 395 | 343 | 304 | 274 | 250 | 222 | 203 |
매출총이익 | 1,110 | 991 | 884 | 806 | 720 | 649 | 584 | 583 | 785 | 1,157 | 1,551 | 2,188 | 2,626 | 2,728 | 2,738 | 2,447 | 2,118 | 1,981 | 1,909 | 1,805 | 1,773 | 1,624 | 1,486 | 1,399 | 1,236 | 1,129 | 970 | 833 | 734 | 650 | 578 | 521 | 449 | 389 | 342 | 316 | 294 | 276 | 252 | 231 |
판매관리비 | 1,115 | 1,009 | 921 | 892 | 835 | 766 | 728 | 697 | 826 | 1,236 | 1,727 | 2,318 | 3,011 | 3,142 | 3,110 | 2,797 | 2,253 | 1,947 | 1,767 | 1,648 | 1,489 | 1,338 | 1,175 | 1,064 | 949 | 869 | 724 | 628 | 553 | 492 | 436 | 389 | 353 | 305 | 272 | 235 | 214 | 197 | 179 | 164 |
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 |
영업이익 | 2 | -13 | -29 | -69 | -103 | -103 | -120 | -91 | -72 | -148 | -543 | -615 | -912 | -931 | -601 | -438 | -182 | 15 | 124 | 137 | 293 | 295 | 315 | 342 | 294 | 267 | 255 | 209 | 185 | 163 | 146 | 135 | 99 | 87 | 75 | 85 | 83 | 82 | 73 | 67 |
EBITDA | 0 | 0 | 0 | 37 | 0 | 0 | 0 | -79 | 0 | 0 | 0 | -546 | 0 | 0 | 0 | -8 | 0 | 0 | 0 | 86 | 0 | 0 | 0 | 550 | 0 | 0 | 0 | 319 | 0 | 0 | 0 | 198 | 0 | 0 | 0 | 163 | 0 | 0 | 0 | 95 |
영업외이익 | 148 | 135 | 95 | 80 | 54 | 14 | 7 | -21 | -92 | -48 | -183 | -145 | -23 | 12 | 225 | 242 | 210 | 113 | -47 | -184 | -172 | -71 | 37 | 117 | 108 | 52 | 47 | 47 | 36 | 23 | 36 | 25 | 35 | 43 | 63 | 59 | 56 | 57 | 19 | 15 |
법인세 | 31 | 50 | 14 | 15 | 19 | 7 | 21 | 20 | 39 | 62 | 368 | 397 | 287 | 247 | -61 | -70 | 74 | 105 | 94 | 69 | 39 | 33 | 56 | 77 | 52 | 53 | 54 | 45 | 45 | 37 | 38 | 34 | 33 | 33 | 33 | 33 | 26 | 24 | 12 | 9 |
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 |
순이익 | 119 | 72 | 53 | -4 | -70 | -98 | -137 | -136 | -204 | -252 | -1,078 | -1,136 | -1,197 | -1,141 | -300 | -116 | -37 | 26 | -12 | -110 | 82 | 186 | 287 | 367 | 342 | 257 | 239 | 198 | 162 | 135 | 131 | 117 | 89 | 88 | 97 | 103 | 106 | 107 | 73 | 67 |
24.11/30 | 24.08/31 | 24.05/31 | 24.02/28 | 23.11/30 | 23.08/31 | 23.05/31 | 23.02/28 | 22.11/30 | 22.08/31 | 22.05/31 | 22.02/28 | 21.11/30 | 21.08/31 | 21.05/31 | 21.02/28 | 20.11/30 | 20.08/31 | 20.05/31 | 20.02/28 | 19.11/30 | 19.08/31 | 19.05/31 | 19.02/28 | 18.11/30 | 18.08/31 | 18.05/31 | 18.02/28 | 17.11/30 | 17.08/31 | 17.05/31 | 17.02/28 | 16.11/30 | 16.08/31 | 16.05/31 | 16.02/28 | 15.11/30 | 15.08/31 | 15.05/31 | 15.02/28 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
현금성자산 | 2,547 | 2,337 | 2,499 | 2,376 | 2,428 | 2,374 | 2,290 | 2,149 | 2,158 | 1,967 | 2,268 | 2,394 | 2,458 | 5,359 | 0 | 5,002 | 4,263 | 2,234 | 2,350 | 1,902 | 2,363 | 1,290 | 1,572 | 1,256 | 1,258 | 821 | 927 | 718 | 1,129 | 433 | 721 | 473 | 584 | 505 | 685 | 435 | 564 | 514 | 583 | 471 |
단기투자 | 1,595 | 1,368 | 1,196 | 1,095 | 974 | 768 | 959 | 1,150 | 1,180 | 1,327 | 1,156 | 1,071 | 1,489 | 1,646 | 0 | 2,695 | 865 | 581 | 591 | 345 | 372 | 254 | 344 | 268 | 359 | 827 | 1,005 | 787 | 184 | 515 | 398 | 229 | 94 | 62 | 51 | 45 | 27 | 25 | 60 | 22 |
매출채권등 | 0.45 | 0.45 | 0.44 | 0.40 | 0.43 | 0.40 | 0.41 | 0.42 | 0.39 | 0.32 | 0.55 | 1.00 | 2 | 2 | 0 | 3 | 3 | 2 | 2 | 4 | 7 | 19 | 5 | 5 | 13 | 15 | 7 | 3 | 3 | 3 | 8 | 3 | 6 | 2 | 7 | 4 | 4 | 2 | 0.65 | 0.48 |
재고자산 | 98 | 82 | 81 | 68 | 59 | 66 | 58 | 39 | 30 | 31 | 22 | 22 | 22 | 26 | 0 | 39 | 33 | 34 | 33 | 26 | 21 | 12 | 11 | 8 | 6 | 8 | 5 | 5 | 6 | 5 | 3 | 3 | 2 | 2 | 1.03 | 0.60 | 0.36 | 0.40 | 0.29 | 0.54 |
장기투자 | 276 | 299 | 280 | 284 | 374 | 419 | 464 | 453 | 467 | 464 | 343 | 414 | 558 | 558 | 0 | 668 | 620 | 620 | 605 | 572 | 583 | 674 | 740 | 851 | 746 | 812 | 776 | 598 | 423 | 375 | 359 | 348 | 331 | 352 | 385 | 274 | 231 | 190 | 110 | 97 |
유형자산 | 783 | 800 | 779 | 636 | 583 | 483 | 454 | 438 | 422 | 411 | 423 | 508 | 1,188 | 1,873 | 0 | 2,057 | 2,004 | 1,813 | 1,723 | 1,610 | 1,453 | 1,397 | 1,371 | 288 | 269 | 270 | 262 | 247 | 230 | 216 | 183 | 154 | 140 | 134 | 121 | 115 | 106 | 104 | 101 | 94 |
무형자산 | 186 | 192 | 188 | 191 | 188 | 186 | 188 | 194 | 191 | 198 | 206 | 219 | 253 | 298 | 0 | 737 | 808 | 832 | 820 | 643 | 672 | 669 | 490 | 489 | 367 | 337 | 351 | 335 | 325 | 328 | 308 | 305 | 300 | 246 | 102 | 102 | 15 | 16 | 16 | 16 |
이연세자산 | 5 | 4 | 6 | 5 | 3 | 3 | 11 | 11 | 3 | 3 | 6 | 26 | 29 | 34 | 0 | 333 | 208 | 147 | 103 | 91 | 76 | 58 | 52 | 36 | 35 | 32 | 38 | 32 | 36 | 27 | 25 | 18 | 16 | 13 | 9 | 7 | 6 | 5 | 8 | 9 |
기타자산 | 298 | 258 | 273 | 272 | 304 | 285 | 290 | 290 | 304 | 316 | 409 | 427 | 670 | 485 | 0 | 579 | 436 | 437 | 342 | 379 | 391 | 353 | 519 | 534 | 374 | 333 | 441 | 329 | 268 | 311 | 291 | 295 | 286 | 198 | 90 | 78 | 132 | 104 | 78 | 62 |
자산총계 | 5,789 | 5,341 | 5,303 | 4,928 | 4,913 | 4,582 | 4,714 | 4,724 | 4,757 | 4,719 | 4,835 | 5,083 | 6,670 | 10,282 | 0 | 12,112 | 9,242 | 6,700 | 6,569 | 5,571 | 5,939 | 4,726 | 5,101 | 3,735 | 3,427 | 3,456 | 3,811 | 3,055 | 2,604 | 2,215 | 2,296 | 1,829 | 1,758 | 1,514 | 1,451 | 1,061 | 1,085 | 959 | 955 | 772 |
매입채무등 | 189 | 167 | 132 | 127 | 111 | 73 | 71 | 60 | 70 | 74 | 71 | 90 | 151 | 174 | 0 | 354 | 242 | 173 | 155 | 122 | 157 | 165 | 101 | 131 | 108 | 85 | 77 | 58 | 69 | 58 | 48 | 29 | 44 | 20 | 16 | 15 | 12 | 11 | 6 | 5 |
차입금 | 381 | 348 | 346 | 239 | 214 | 173 | 165 | 158 | 159 | 161 | 178 | 242 | 882 | 3,822 | 0 | 4,146 | 1,824 | 1,649 | 1,611 | 1,517 | 1,390 | 1,086 | 1,069 | 215 | 245 | 245 | 235 | 236 | 250 | 297 | 420 | 450 | 259 | 254 | 228 | 228 | 227 | 227 | 226 | 226 |
이연수익 | 826 | 518 | 642 | 428 | 508 | 325 | 388 | 237 | 271 | 178 | 227 | 188 | 539 | 1,111 | 0 | 1,417 | 1,957 | 1,173 | 1,495 | 781 | 1,241 | 498 | 968 | 436 | 866 | 870 | 1,328 | 842 | 1,075 | 729 | 959 | 519 | 680 | 463 | 559 | 289 | 352 | 239 | 331 | 178 |
이연세부채 | 4 | 4 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 4 | 42 | 2 | 51 | 57 | 0 | 75 | 100 | 92 | 33 | 54 | 16 | 21 | 17 | 56 | 38 | 37 | 33 | 34 | 43 | 44 | 35 | 34 | 31 | 37 | 16 | 19 | 14 | 17 | 3 | 6 |
기타부채 | 625 | 555 | 520 | 492 | 480 | 427 | 463 | 447 | 474 | 464 | 442 | 559 | 928 | 939 | 0 | 915 | 833 | 884 | 658 | 553 | 504 | 402 | 362 | 366 | 362 | 344 | 318 | 244 | 182 | 173 | 118 | 117 | 104 | 98 | 75 | 70 | 59 | 59 | 45 | 44 |
부채총계 | 2,025 | 1,592 | 1,642 | 1,289 | 1,315 | 1,001 | 1,088 | 903 | 978 | 880 | 960 | 1,080 | 2,551 | 6,103 | 0 | 6,908 | 4,957 | 3,971 | 3,952 | 3,027 | 3,308 | 2,172 | 2,518 | 1,205 | 1,618 | 1,581 | 1,992 | 1,414 | 1,619 | 1,300 | 1,580 | 1,148 | 1,119 | 872 | 894 | 621 | 663 | 552 | 613 | 459 |
자본금+ 자본잉여금 |
4,445 | 4,429 | 4,440 | 4,422 | 4,394 | 4,373 | 4,434 | 4,562 | 4,525 | 4,512 | 4,490 | 4,513 | 4,469 | 4,430 | 0 | 4,491 | 3,378 | 1,823 | 1,783 | 1,759 | 1,702 | 1,671 | 1,645 | 1,547 | 987 | 963 | 940 | 923 | 385 | 327 | 212 | 170 | 167 | 155 | 139 | 132 | 118 | 112 | 107 | 101 |
이익잉여금 | -602 | -625 | -683 | -694 | -714 | -691 | -730 | -686 | -637 | -588 | -588 | -544 | -393 | -295 | 0 | 625 | 833 | 877 | 861 | 786 | 927 | 899 | 913 | 920 | 841 | 717 | 640 | 565 | 506 | 465 | 405 | 418 | 383 | 375 | 320 | 306 | 300 | 290 | 226 | 208 |
기타포괄익 | -70 | -47 | -74 | -66 | -58 | -76 | -55 | -31 | -83 | -58 | -1 | 62 | 69 | 62 | 0 | 86 | 58 | 4 | -54 | -29 | -34 | -56 | -17 | 17 | -36 | 177 | 219 | 132 | 74 | 87 | 63 | 56 | 52 | 63 | 94 | -1 | 4 | 4 | 9 | 4 |
자본총계 | 3,773 | 3,758 | 3,684 | 3,662 | 3,622 | 3,605 | 3,649 | 3,845 | 3,805 | 3,866 | 3,901 | 4,030 | 4,145 | 4,198 | 0 | 5,202 | 4,269 | 2,704 | 2,590 | 2,516 | 2,594 | 2,514 | 2,541 | 2,484 | 1,792 | 1,857 | 1,799 | 1,621 | 965 | 879 | 681 | 644 | 602 | 594 | 553 | 437 | 421 | 406 | 342 | 313 |
주식수(만주) | 20,494 | 20,494 | 20,538 | 20,330 | 20,013 | 20,385 | 21,131 | 21,257 | 21,161 | 21,162 | 21,506 | 21,482 | 21,467 | 21,420 | 21,498 | 20,360 | 20,203 | 20,855 | 20,830 | 19,818 | 20,712 | 19,794 | 19,716 | 20,022 | 19,963 | 20,042 | 20,042 | 19,433 | 19,385 | 19,313 | 19,186 | 18,850 | 17,235 | 18,819 | 16,953 | 18,305 | 16,527 | 18,260 | 18,280 | 16,358 |
24.11/30 | 24.08/31 | 24.05/31 | 24.02/28 | 23.11/30 | 23.08/31 | 23.05/31 | 23.02/28 | 22.11/30 | 22.08/31 | 22.05/31 | 22.02/28 | 21.11/30 | 21.08/31 | 21.05/31 | 21.02/28 | 20.11/30 | 20.08/31 | 20.05/31 | 20.02/28 | 19.11/30 | 19.08/31 | 19.05/31 | 19.02/28 | 18.11/30 | 18.08/31 | 18.05/31 | 18.02/28 | 17.11/30 | 17.08/31 | 17.05/31 | 17.02/28 | 16.11/30 | 16.08/31 | 16.05/31 | 16.02/28 | 15.11/30 | 15.08/31 | 15.05/31 | 15.02/28 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
영업활동 | 601 | 470 | 427 | 306 | 289 | 138 | 178 | 7 | 0 | 0 | 0 | -939 | 0 | 0 | 0 | 955 | 0 | 0 | 0 | 856 | 0 | 0 | 0 | 194 | 0 | 0 | 0 | 685 | 0 | 0 | 0 | 379 | 0 | 0 | 0 | 197 | 0 | 0 | 0 | 148 |
투자활동 | -572 | -566 | -190 | 95 | 157 | 465 | -89 | -302 | 0 | 0 | 0 | 1,369 | 0 | 0 | 0 | -2,641 | 0 | 0 | 0 | -339 | 0 | 0 | 0 | -167 | 0 | 0 | 0 | -833 | 0 | 0 | 0 | -515 | 0 | 0 | 0 | -215 | 0 | 0 | 0 | -146 |
재무활동 | 42 | -6 | -82 | -233 | -233 | -245 | -168 | -66 | 0 | 0 | 0 | -2,767 | 0 | 0 | 0 | 4,795 | 0 | 0 | 0 | 131 | 0 | 0 | 0 | 475 | 0 | 0 | 0 | 428 | 0 | 0 | 0 | 179 | 0 | 0 | 0 | -9 | 0 | 0 | 0 | 202 |
환율변동 | -5 | 7 | -2 | -6 | 1.32 | -6 | -12 | -26 | 0 | 0 | 0 | 0.95 | 0 | 0 | 0 | -5 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 33 | 0 | 0 | 0 | -32 | 0 | 0 | 0 | -3 | 0 | 0 | 0 | -9 | 0 | 0 | 0 | -3 |
현금의증감 | 66 | -96 | 153 | 163 | 214 | 352 | -91 | -387 | 0 | 0 | 0 | -2,336 | 0 | 0 | 0 | 3,103 | 0 | 0 | 0 | 651 | 0 | 0 | 0 | 536 | 0 | 0 | 0 | 249 | 0 | 0 | 0 | 40 | 0 | 0 | 0 | -36 | 0 | 0 | 0 | 200 |
자본적지출 | -117 | -117 | -117 | -117 | -90 | -90 | -90 | -90 | 0 | 0 | 0 | -220 | 0 | 0 | 0 | -244 | 0 | 0 | 0 | -184 | 0 | 0 | 0 | -347 | 0 | 0 | 0 | -125 | 0 | 0 | 0 | -71 | 0 | 0 | 0 | -35 | 0 | 0 | 0 | -31 |
잉여현금 | 483 | 353 | 310 | 189 | 199 | 47 | 87 | -83 | 0 | 0 | 0 | -1,159 | 0 | 0 | 0 | 710 | 0 | 0 | 0 | 672 | 0 | 0 | 0 | -152 | 0 | 0 | 0 | 560 | 0 | 0 | 0 | 308 | 0 | 0 | 0 | 162 | 0 | 0 | 0 | 117 |