25.03/29 | 24.12/28 | 24.09/30 | 24.06/29 | 24.03/30 | 23.12/30 | 23.09/30 | 23.07/01 | 23.04/01 | 22.12/31 | 22.09/30 | 22.07/02 | 22.04/02 | 22.01/01 | 21.09/30 | 21.07/03 | 21.04/03 | 21.01/02 | 20.09/30 | 20.06/27 | 20.03/28 | 19.12/28 | 19.09/30 | 19.06/29 | 19.03/30 | 18.12/29 | 18.09/30 | 18.06/30 | 18.03/31 | 17.12/30 | 17.09/30 | 17.07/01 | 17.04/01 | 16.12/31 | 16.09/30 | 16.07/02 | 16.04/02 | 16.01/02 | 15.09/30 | 15.06/27 | 15.03/28 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
매출액 | 8,388 | 8,157 | 7,940 | 7,606 | 7,304 | 6,977 | 6,585 | 6,243 | 5,897 | 5,632 | 5,429 | 5,198 | 5,018 | 4,885 | 4,798 | 4,693 | 4,497 | 4,746 | 5,103 | 5,471 | 5,970 | 5,695 | 5,223 | 4,731 | 4,191 | 3,956 | 3,811 | 3,686 | 3,603 | 3,538 | 3,504 | 3,456 | 3,356 | 3,284 | 3,171 | 3,106 | 3,000 | 2,822 | 2,707 | 2,540 | 2,459 |
매출원가 | 3,400 | 3,291 | 3,268 | 3,100 | 2,989 | 2,885 | 2,743 | 2,606 | 2,473 | 2,401 | 2,330 | 2,260 | 2,241 | 2,252 | 2,285 | 2,369 | 2,337 | 2,360 | 2,456 | 2,479 | 2,756 | 2,649 | 2,414 | 2,208 | 1,811 | 1,692 | 1,634 | 1,574 | 1,541 | 1,521 | 1,520 | 1,518 | 1,494 | 1,486 | 1,443 | 1,435 | 1,412 | 1,319 | 1,257 | 1,169 | 1,120 |
매출총이익 | 4,988 | 4,866 | 4,672 | 4,506 | 4,315 | 4,092 | 3,842 | 3,637 | 3,424 | 3,231 | 3,099 | 2,938 | 2,777 | 2,633 | 2,513 | 2,324 | 2,160 | 2,386 | 2,647 | 2,992 | 3,214 | 3,046 | 2,809 | 2,524 | 2,380 | 2,264 | 2,177 | 2,111 | 2,062 | 2,017 | 1,985 | 1,938 | 1,862 | 1,798 | 1,728 | 1,671 | 1,587 | 1,503 | 1,450 | 1,371 | 1,339 |
판매관리비 | 960 | 972 | 980 | 918 | 879 | 830 | 780 | 788 | 763 | 747 | 748 | 691 | 679 | 658 | 685 | 714 | 705 | 723 | 727 | 757 | 846 | 826 | 748 | 658 | 519 | 466 | 450 | 429 | 424 | 417 | 413 | 422 | 408 | 402 | 383 | 370 | 357 | 336 | 322 | 300 | 289 |
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 | 3,842 | 3,718 | 3,531 | 3,444 | 3,293 | 3,121 | 2,923 | 2,709 | 2,525 | 2,350 | 2,215 | 2,109 | 2,025 | 1,899 | 1,760 | 1,536 | 1,307 | 1,505 | 1,751 | 2,052 | 2,189 | 2,065 | 1,926 | 1,768 | 1,782 | 1,723 | 1,655 | 1,611 | 1,561 | 1,519 | 1,483 | 1,421 | 1,363 | 1,309 | 1,268 | 1,232 | 1,165 | 1,109 | 1,074 | 1,020 | 996 |
EBITDA | 4,212 | 4,039 | 3,812 | 3,681 | 3,516 | 3,358 | 3,147 | 2,940 | 2,752 | 2,582 | 2,456 | 2,365 | 2,295 | 2,170 | 2,026 | 1,808 | 1,602 | 1,796 | 2,098 | 2,433 | 2,572 | 2,421 | 2,197 | 1,954 | 1,917 | 1,845 | 1,773 | 1,731 | 1,688 | 1,652 | 1,549 | 1,434 | 1,354 | 1,298 | 1,371 | 1,324 | 1,252 | 1,186 | 1,146 | 1,082 | 831 |
영업외이익 | 22 | -10 | -31 | -51 | -59 | -39 | -44 | -33 | -28 | -19 | -11 | 4 | 15 | 12 | 13 | -7 | 9 | -5 | 111 | 179 | 206 | 218 | 96 | 33 | -7 | -20 | -16 | -40 | -38 | -30 | -106 | -134 | -148 | -144 | -19 | -19 | -21 | -21 | -22 | -28 | -252 |
법인세 | 548 | 520 | 500 | 498 | 474 | 452 | 417 | 378 | 334 | 302 | 261 | 243 | 97 | 61 | 34 | -70 | 42 | 31 | 87 | 162 | 178 | 227 | 222 | 224 | 217 | 199 | 24 | 36 | 54 | 68 | 209 | 200 | 168 | 167 | 182 | 185 | 191 | 178 | 190 | 179 | 144 |
중단손익 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.00 | 1.00 | 1.00 | 1.00 | 0 | -19 | -20 | -24 | 47 | 98 | 116 | 122 | 51 | 17 | -0.20 | -8 | -5 | -34 | -34 | -29 | -32 | -0.97 | -0.19 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
순이익 | 1,901 | 1,825 | 1,714 | 1,661 | 1,551 | 1,452 | 1,298 | 1,149 | 1,036 | 931 | 866 | 809 | 888 | 793 | 680 | 553 | 230 | 445 | 699 | 964 | 1,115 | 998 | 890 | 772 | 844 | 838 | 957 | 922 | 873 | 833 | 597 | 502 | 494 | 480 | 583 | 570 | 509 | 478 | 444 | 410 | 216 |
25.03/29 | 24.12/28 | 24.09/30 | 24.06/29 | 24.03/30 | 23.12/30 | 23.09/30 | 23.07/01 | 23.04/01 | 22.12/31 | 22.09/30 | 22.07/02 | 22.04/02 | 22.01/01 | 21.09/30 | 21.07/03 | 21.04/03 | 21.01/02 | 20.09/30 | 20.06/27 | 20.03/28 | 19.12/28 | 19.09/30 | 19.06/29 | 19.03/30 | 18.12/29 | 18.09/30 | 18.06/30 | 18.03/31 | 17.12/30 | 17.09/30 | 17.07/01 | 17.04/01 | 16.12/31 | 16.09/30 | 16.07/02 | 16.04/02 | 16.01/02 | 15.09/30 | 15.06/27 | 15.03/28 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
현금성자산 | 2,426 | 2,459 | 6,261 | 3,360 | 4,838 | 4,135 | 3,472 | 3,071 | 4,518 | 3,288 | 3,001 | 3,808 | 4,216 | 4,813 | 4,787 | 4,529 | 4,072 | 4,907 | 4,717 | 4,549 | 2,668 | 4,194 | 1,467 | 2,717 | 2,829 | 2,337 | 2,073 | 1,853 | 1,011 | 858 | 651 | 971 | 985 | 972 | 1,587 | 1,667 | 612 | 805 | 714 | 915 | 393 |
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 | 1,442 | 1,285 | 1,381 | 1,300 | 1,201 | 1,145 | 1,230 | 1,159 | 1,018 | 860 | 967 | 883 | 794 | 673 | 791 | 694 | 682 | 627 | 720 | 726 | 999 | 1,025 | 1,068 | 1,162 | 1,141 | 658 | 704 | 658 | 645 | 557 | 636 | 606 | 574 | 513 | 576 | 526 | 481 | 427 | 444 | 420 | 420 |
재고자산 | 2,010 | 1,930 | 1,876 | 1,878 | 1,753 | 1,708 | 1,616 | 1,603 | 1,529 | 1,439 | 1,332 | 1,320 | 1,242 | 1,215 | 1,185 | 1,225 | 1,240 | 1,284 | 1,283 | 1,344 | 1,313 | 1,294 | 1,233 | 1,414 | 1,453 | 839 | 805 | 815 | 767 | 744 | 731 | 744 | 725 | 715 | 724 | 706 | 634 | 599 | 591 | 574 | 553 |
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 | 26 | 0 | 0 | 0 | 0 | 16 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
유형자산 | 1,519 | 1,477 | 1,488 | 1,431 | 1,288 | 1,335 | 1,255 | 983 | 872 | 864 | 807 | 814 | 810 | 794 | 770 | 777 | 790 | 777 | 752 | 744 | 748 | 753 | 757 | 746 | 738 | 396 | 388 | 380 | 352 | 327 | 325 | 326 | 319 | 315 | 311 | 284 | 276 | 268 | 261 | 251 | 232 |
무형자산 | 13,777 | 13,664 | 13,865 | 13,134 | 11,760 | 11,769 | 11,735 | 12,086 | 11,468 | 11,469 | 11,391 | 11,499 | 11,253 | 11,320 | 11,359 | 11,429 | 11,439 | 10,531 | 10,499 | 10,492 | 10,515 | 10,583 | 10,564 | 11,419 | 11,339 | 8,001 | 8,012 | 7,924 | 7,459 | 7,449 | 7,463 | 7,553 | 7,488 | 7,423 | 7,444 | 7,315 | 6,291 | 6,171 | 6,226 | 5,967 | 5,420 |
이연세자산 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18 | 17 | 12 | 13 | 13 | 0 | 63 | 39 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 38 | 37 |
기타자산 | 731 | 700 | 715 | 725 | 737 | 593 | 662 | 653 | 603 | 569 | 609 | 495 | 526 | 427 | 423 | 435 | 516 | 413 | 407 | 312 | 379 | 294 | 1,166 | 183 | 259 | 132 | 215 | 173 | 160 | 178 | 154 | 117 | 95 | 99 | 85 | 73 | 66 | 59 | 68 | 185 | 172 |
자산총계 | 21,905 | 21,515 | 25,586 | 21,828 | 21,577 | 20,685 | 19,970 | 19,555 | 20,008 | 18,489 | 18,107 | 18,819 | 18,841 | 19,242 | 19,315 | 19,089 | 18,739 | 18,557 | 18,395 | 18,179 | 16,635 | 18,156 | 16,255 | 17,703 | 17,797 | 12,389 | 12,197 | 11,804 | 10,395 | 10,112 | 9,976 | 10,316 | 10,187 | 10,037 | 10,726 | 10,570 | 8,359 | 8,330 | 8,304 | 8,350 | 7,226 |
매입채무등 | 319 | 315 | 323 | 320 | 302 | 288 | 305 | 292 | 292 | 271 | 279 | 248 | 238 | 212 | 227 | 206 | 214 | 197 | 218 | 231 | 266 | 265 | 276 | 310 | 319 | 176 | 174 | 156 | 152 | 145 | 149 | 147 | 139 | 130 | 156 | 135 | 126 | 114 | 143 | 129 | 121 |
차입금 | 25,049 | 25,049 | 24,880 | 21,892 | 22,406 | 21,876 | 19,750 | 19,765 | 20,861 | 19,803 | 19,795 | 19,809 | 19,823 | 19,814 | 19,998 | 20,010 | 20,028 | 20,020 | 20,009 | 20,039 | 18,562 | 18,382 | 16,899 | 16,877 | 17,257 | 12,883 | 12,877 | 12,892 | 11,735 | 11,747 | 11,763 | 11,092 | 11,103 | 10,820 | 10,196 | 10,206 | 8,335 | 8,342 | 8,350 | 8,449 | 7,539 |
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 | 0 | 0 |
이연세부채 | 761 | 762 | 766 | 708 | 606 | 611 | 627 | 619 | 599 | 607 | 596 | 588 | 552 | 503 | 485 | 420 | 484 | 437 | 430 | 372 | 385 | 448 | 441 | 641 | 658 | 375 | 399 | 358 | 359 | 339 | 501 | 499 | 519 | 516 | 492 | 514 | 396 | 410 | 405 | 494 | 483 |
기타부채 | 1,440 | 1,640 | 5,900 | 1,418 | 1,285 | 1,416 | 1,266 | 1,266 | 1,149 | 1,136 | 1,203 | 1,142 | 1,121 | 1,339 | 1,515 | 1,585 | 1,534 | 1,624 | 1,706 | 1,716 | 1,627 | 3,360 | 1,523 | 1,185 | 1,045 | 622 | 556 | 498 | 458 | 480 | 514 | 473 | 465 | 447 | 534 | 524 | 464 | 428 | 445 | 448 | 410 |
부채총계 | 27,569 | 27,766 | 31,869 | 24,338 | 24,599 | 24,191 | 21,948 | 21,942 | 22,901 | 21,817 | 21,873 | 21,787 | 21,734 | 21,868 | 22,225 | 22,221 | 22,260 | 22,278 | 22,363 | 22,358 | 20,840 | 22,455 | 19,139 | 19,013 | 19,279 | 14,056 | 14,006 | 13,903 | 12,704 | 12,712 | 12,927 | 12,212 | 12,226 | 11,912 | 11,378 | 11,379 | 9,321 | 9,294 | 9,342 | 9,519 | 8,552 |
자본금+ 자본잉여금 |
907 | 866 | 1,114 | 1,044 | 959 | 813 | 735 | 670 | 579 | 459 | 408 | 336 | 524 | 1,112 | 1,037 | 990 | 921 | 863 | 788 | 734 | 695 | 648 | 605 | 565 | 516 | 465 | 434 | 397 | 369 | 339 | 321 | 306 | 338 | 659 | 646 | 664 | 620 | 739 | 775 | 747 | 711 |
이익잉여금 | -6,407 | -6,877 | -7,362 | -3,416 | -3,870 | -4,266 | -2,621 | -3,034 | -3,384 | -3,687 | -3,914 | -3,114 | -3,350 | -3,545 | -3,705 | -3,906 | -4,215 | -4,314 | -4,359 | -4,427 | -4,401 | -4,699 | -3,120 | -1,710 | -1,851 | -2,051 | -2,247 | -2,472 | -2,685 | -2,877 | -3,187 | -2,089 | -2,249 | -2,394 | -1,147 | -1,335 | -1,472 | -1,606 | -1,717 | -1,857 | -1,952 |
기타포괄익 | -171 | -247 | -42 | -146 | -118 | -60 | -98 | -30 | -96 | -108 | -267 | -198 | -73 | -200 | -248 | -222 | -234 | -277 | -401 | -490 | -503 | -252 | -379 | -176 | -157 | -81 | 4 | -24 | 7 | -62 | -85 | -113 | -129 | -139 | -150 | -138 | -110 | -96 | -96 | -59 | -84 |
자본총계 | -5,671 | -6,258 | -6,290 | -2,518 | -3,029 | -3,513 | -1,984 | -2,394 | -2,901 | -3,336 | -3,773 | -2,976 | -2,899 | -2,633 | -2,916 | -3,138 | -3,528 | -3,728 | -3,972 | -4,183 | -4,209 | -4,303 | -2,894 | -1,321 | -1,492 | -1,667 | -1,808 | -2,098 | -2,309 | -2,600 | -2,951 | -1,895 | -2,039 | -1,875 | -651 | -808 | -962 | -964 | -1,038 | -1,169 | -1,326 |
주식수(만주) | 5,810 | 5,830 | 5,780 | 5,790 | 5,780 | 5,770 | 5,720 | 5,720 | 5,710 | 5,710 | 5,820 | 5,800 | 5,890 | 5,920 | 5,840 | 5,840 | 5,840 | 5,470 | 5,730 | 5,730 | 5,740 | 5,740 | 5,630 | 5,630 | 5,630 | 5,630 | 5,560 | 5,559 | 5,560 | 5,560 | 5,553 | 5,489 | 5,589 | 5,652 | 5,615 | 5,583 | 5,613 | 5,680 | 5,660 | 5,660 | 5,660 |
25.03/29 | 24.12/28 | 24.09/30 | 24.06/29 | 24.03/30 | 23.12/30 | 23.09/30 | 23.07/01 | 23.04/01 | 22.12/31 | 22.09/30 | 22.07/02 | 22.04/02 | 22.01/01 | 21.09/30 | 21.07/03 | 21.04/03 | 21.01/02 | 20.09/30 | 20.06/27 | 20.03/28 | 19.12/28 | 19.09/30 | 19.06/29 | 19.03/30 | 18.12/29 | 18.09/30 | 18.06/30 | 18.03/31 | 17.12/30 | 17.09/30 | 17.07/01 | 17.04/01 | 16.12/31 | 16.09/30 | 16.07/02 | 16.04/02 | 16.01/02 | 15.09/30 | 15.06/27 | 15.03/28 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
영업활동 | 2,080 | 2,161 | 2,045 | 1,935 | 1,733 | 1,634 | 1,375 | 1,186 | 1,089 | 1,046 | 948 | 964 | 907 | 918 | 913 | 846 | 991 | 1,054 | 1,213 | 1,238 | 1,156 | 1,118 | 1,015 | 1,099 | 1,021 | 1,059 | 1,022 | 924 | 852 | 856 | 789 | 756 | 787 | 730 | 683 | 630 | 625 | 511 | 521 | 565 | 504 |
투자활동 | -2,461 | -2,415 | -2,441 | -1,787 | -995 | -909 | -900 | -900 | -575 | -569 | -553 | -542 | 113 | -781 | -785 | -791 | -1,007 | -107 | 799 | 990 | 578 | -2,959 | -3,889 | -4,146 | -4,273 | -722 | -684 | -591 | -163 | -250 | -287 | -541 | -1,424 | -1,485 | -1,443 | -1,518 | -1,100 | -1,681 | -1,679 | -1,342 | -763 |
재무활동 | -2,037 | -1,412 | 3,171 | 147 | -416 | 116 | -16 | -1,043 | -208 | -1,988 | -2,148 | -1,112 | -869 | -235 | -70 | -89 | 1,405 | -244 | 1,230 | -396 | -1,892 | 3,695 | 2,271 | 3,908 | 5,073 | 1,147 | 1,086 | 548 | -674 | -730 | -1,444 | -913 | 1,011 | 924 | 1,632 | 1,640 | 695 | 967 | 1,055 | 966 | 180 |
환율변동 | 6 | -10 | 14 | -6 | -2 | 6 | 12 | 20 | -4 | -14 | -33 | -31 | -7 | 4 | 12 | 14 | 15 | 10 | 8 | 0 | -3 | 3 | -3 | 2 | -3 | -6 | -2 | 0.71 | 11 | 10 | 6 | 2 | -1.09 | -2 | 0.24 | 0.03 | -1.19 | -3 | -2 | -3 | -4 |
현금의증감 | -2,412 | -1,676 | 2,789 | 289 | 320 | 847 | 471 | -737 | 302 | -1,525 | -1,786 | -721 | 144 | -94 | 70 | -20 | 1,404 | 713 | 3,250 | 1,832 | -161 | 1,857 | -606 | 863 | 1,818 | 1,479 | 1,422 | 883 | 26 | -114 | -936 | -696 | 373 | 167 | 873 | 751 | 219 | -206 | -106 | 186 | -83 |
자본적지출 | -179 | -171 | -165 | -161 | -157 | -144 | -139 | -135 | -128 | -125 | -119 | -111 | -102 | -99 | -105 | -123 | -115 | -109 | -105 | -84 | -108 | -105 | -102 | -103 | -86 | -82 | -73 | -65 | -63 | -64 | -71 | -70 | -60 | -56 | -44 | -45 | -54 | -57 | -55 | -49 | -39 |
잉여현금 | 1,901 | 1,990 | 1,880 | 1,774 | 1,576 | 1,490 | 1,236 | 1,051 | 961 | 921 | 829 | 853 | 805 | 819 | 808 | 723 | 876 | 945 | 1,108 | 1,154 | 1,048 | 1,013 | 913 | 996 | 935 | 977 | 949 | 859 | 788 | 791 | 718 | 687 | 727 | 675 | 639 | 585 | 571 | 454 | 466 | 516 | 464 |