24.12/27 | 24.09/27 | 24.06/28 | 24.03/29 | 23.12/29 | 23.09/29 | 23.06/30 | 23.03/31 | 22.12/30 | 22.09/30 | 22.06/24 | 22.03/25 | 21.12/24 | 21.09/24 | 21.06/25 | 21.03/26 | 20.12/25 | 20.09/25 | 20.06/26 | 20.03/27 | 19.12/27 | 19.09/27 | 19.06/28 | 19.03/29 | 18.12/28 | 18.09/28 | 18.06/29 | 18.03/30 | 17.12/29 | 17.09/29 | 17.06/30 | 17.03/31 | 16.12/30 | 16.09/30 | 16.06/24 | 16.03/25 | 15.12/25 | 15.09/25 | 15.06/26 | 15.03/27 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
매출액 | 15,850 | 15,845 | 15,812 | 15,831 | 16,024 | 16,034 | 16,358 | 16,457 | 16,304 | 16,281 | 15,740 | 15,488 | 15,219 | 14,923 | 14,366 | 13,069 | 12,526 | 12,172 | 12,211 | 13,052 | 13,269 | 13,448 | 13,657 | 13,849 | 13,999 | 13,988 | 13,007 | 12,793 | 12,458 | 12,185 | 12,103 | 11,857 | 11,582 | 11,352 | 11,890 | 11,887 | 12,017 | 12,233 | 12,321 | 12,278 |
매출원가 | 10,358 | 10,389 | 10,454 | 10,560 | 10,832 | 10,979 | 11,239 | 11,309 | 11,103 | 11,037 | 10,582 | 10,390 | 10,248 | 10,036 | 9,773 | 9,037 | 8,675 | 8,437 | 8,393 | 8,831 | 8,959 | 9,054 | 9,133 | 9,248 | 9,304 | 9,243 | 8,578 | 8,411 | 8,178 | 8,002 | 7,888 | 7,760 | 7,633 | 7,525 | 7,993 | 7,964 | 8,005 | 8,146 | 8,188 | 8,175 |
매출총이익 | 5,492 | 5,456 | 5,358 | 5,271 | 5,192 | 5,055 | 5,119 | 5,148 | 5,201 | 5,244 | 5,158 | 5,098 | 4,971 | 4,887 | 4,593 | 4,032 | 3,851 | 3,735 | 3,818 | 4,221 | 4,310 | 4,394 | 4,524 | 4,601 | 4,695 | 4,745 | 4,429 | 4,382 | 4,280 | 4,183 | 4,215 | 4,097 | 3,949 | 3,827 | 3,897 | 3,923 | 4,012 | 4,087 | 4,133 | 4,103 |
판매관리비 | 1,735 | 1,732 | 1,711 | 1,711 | 1,702 | 1,670 | 1,670 | 1,632 | 1,613 | 1,584 | 1,556 | 1,529 | 1,514 | 1,512 | 1,480 | 1,435 | 1,386 | 1,392 | 1,412 | 1,447 | 1,468 | 1,490 | 1,532 | 1,570 | 1,606 | 1,594 | 1,541 | 1,555 | 1,553 | 1,543 | 1,504 | 1,463 | 1,423 | 1,396 | 1,408 | 1,434 | 1,458 | 1,504 | 1,550 | 1,553 |
연구개발비 | 756 | 741 | 720 | 707 | 708 | 708 | 713 | 716 | 716 | 718 | 712 | 701 | 690 | 677 | 652 | 630 | 614 | 613 | 624 | 636 | 644 | 644 | 656 | 669 | 676 | 680 | 635 | 632 | 620 | 611 | 609 | 602 | 597 | 603 | 627 | 625 | 629 | 627 | 629 | 617 |
영업이익 | 2,788 | 2,796 | 2,780 | 2,655 | 2,500 | 2,304 | 2,329 | 2,418 | 2,586 | 2,756 | 2,756 | 2,751 | 2,658 | 2,434 | 2,121 | 1,541 | 514 | 537 | 634 | 1,020 | 1,965 | 1,978 | 2,104 | 2,138 | 2,229 | 2,331 | 2,117 | 2,107 | 1,967 | 1,876 | 1,943 | 1,851 | 1,905 | 1,808 | 1,792 | 1,809 | 1,722 | 1,749 | 1,793 | 1,788 |
EBITDA | 3,680 | 3,692 | 3,640 | 3,504 | 3,366 | 3,148 | 3,154 | 3,243 | 3,391 | 3,585 | 3,547 | 3,542 | 3,452 | 3,209 | 2,921 | 2,326 | 1,285 | 1,301 | 1,390 | 1,756 | 2,697 | 2,587 | 2,697 | 2,722 | 2,797 | 2,995 | 2,891 | 2,862 | 2,697 | 2,604 | 2,575 | 1,879 | 1,937 | 1,870 | 2,757 | 3,348 | 3,539 | 3,509 | 2,679 | 2,760 |
영업외이익 | 74 | 69 | 64 | 61 | 71 | 56 | 50 | 47 | 32 | 45 | 16 | 8 | 13 | 12 | 37 | 74 | 68 | 71 | 63 | 27 | 44 | -183 | -204 | -204 | -224 | -22 | 268 | 261 | 250 | 260 | 140 | -410 | -406 | -336 | 1,338 | 1,822 | 2,389 | 2,326 | 615 | 809 |
법인세 | 886 | -397 | -697 | -782 | -828 | 364 | 227 | 247 | 283 | 306 | 195 | 203 | 173 | 123 | 399 | 460 | 396 | 783 | 735 | 305 | 354 | -15 | -1,204 | -882 | -865 | -344 | 800 | 794 | 725 | 180 | 169 | -921 | -830 | -826 | -579 | 540 | 504 | 337 | -100 | -98 |
중단손익 | 0 | -1.00 | -2 | -2 | 6 | 6 | 7 | 9 | 1.00 | 1.00 | 1.00 | -2 | -1.00 | 6 | 8 | 26 | 21 | 18 | 12 | -6 | 8 | -102 | -111 | -109 | -119 | -19 | 132 | 134 | 133 | 143 | 99 | 144 | 136 | 162 | 972 | 882 | 1,174 | 1,182 | 327 | 425 |
순이익 | 1,918 | 3,193 | 3,469 | 3,424 | 3,316 | 1,910 | 2,066 | 2,132 | 2,259 | 2,428 | 2,514 | 2,500 | 2,446 | 2,261 | 1,697 | 1,076 | 114 | -241 | -99 | 699 | 1,594 | 1,844 | 3,133 | 2,830 | 2,881 | 2,565 | 1,338 | 1,319 | 1,234 | 1,683 | 1,686 | 2,090 | 2,065 | 2,009 | 2,612 | 2,082 | 2,301 | 2,420 | 2,043 | 2,137 |
24.12/27 | 24.09/27 | 24.06/28 | 24.03/29 | 23.12/29 | 23.09/29 | 23.06/30 | 23.03/31 | 22.12/30 | 22.09/30 | 22.06/24 | 22.03/25 | 21.12/24 | 21.09/24 | 21.06/25 | 21.03/26 | 20.12/25 | 20.09/25 | 20.06/26 | 20.03/27 | 19.12/27 | 19.09/27 | 19.06/28 | 19.03/29 | 18.12/28 | 18.09/28 | 18.06/29 | 18.03/30 | 17.12/29 | 17.09/29 | 17.06/30 | 17.03/31 | 16.12/30 | 16.09/30 | 16.06/24 | 16.03/25 | 15.12/25 | 15.09/25 | 15.06/26 | 15.03/27 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
현금성자산 | 1,254 | 1,319 | 1,469 | 1,176 | 1,170 | 1,661 | 1,131 | 905 | 793 | 1,088 | 820 | 749 | 982 | 1,203 | 1,416 | 1,748 | 1,098 | 945 | 474 | 796 | 742 | 927 | 546 | 565 | 505 | 848 | 770 | 559 | 704 | 1,218 | 755 | 773 | 665 | 647 | 694 | 1,150 | 2,223 | 3,329 | 701 | 697 |
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 |
매출채권등 | 2,912 | 3,055 | 2,889 | 2,874 | 2,828 | 2,967 | 2,998 | 3,048 | 2,910 | 2,865 | 3,132 | 3,068 | 2,844 | 2,928 | 2,985 | 2,921 | 2,640 | 2,377 | 2,146 | 2,461 | 2,338 | 2,320 | 2,463 | 2,463 | 2,380 | 2,361 | 2,591 | 2,643 | 2,378 | 2,138 | 2,271 | 2,244 | 2,034 | 2,046 | 2,169 | 2,774 | 2,850 | 3,084 | 3,147 | 3,042 |
재고자산 | 2,619 | 2,517 | 2,669 | 2,744 | 2,783 | 2,552 | 2,801 | 2,811 | 2,927 | 2,676 | 3,028 | 2,999 | 2,845 | 2,511 | 2,392 | 2,134 | 2,066 | 1,950 | 2,227 | 2,001 | 2,003 | 1,836 | 1,961 | 1,970 | 1,986 | 1,857 | 1,961 | 2,045 | 1,984 | 1,647 | 1,787 | 1,660 | 1,636 | 1,596 | 1,610 | 1,635 | 1,700 | 1,615 | 1,717 | 1,684 |
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 | 0 |
유형자산 | 3,759 | 3,903 | 3,758 | 3,799 | 3,854 | 3,754 | 3,781 | 3,818 | 3,781 | 3,567 | 3,712 | 3,817 | 3,827 | 3,778 | 3,723 | 3,662 | 3,768 | 3,650 | 3,598 | 3,558 | 3,659 | 3,574 | 3,636 | 3,596 | 3,550 | 3,497 | 3,633 | 3,676 | 3,527 | 3,159 | 3,165 | 3,046 | 2,956 | 3,052 | 2,976 | 2,899 | 2,866 | 2,920 | 2,925 | 2,878 |
무형자산 | 7,012 | 6,975 | 6,841 | 6,898 | 7,114 | 6,638 | 6,770 | 6,813 | 6,868 | 6,546 | 6,707 | 6,904 | 7,012 | 7,139 | 6,917 | 6,890 | 7,000 | 6,817 | 6,755 | 6,782 | 7,448 | 7,336 | 7,464 | 7,222 | 7,296 | 7,388 | 7,314 | 7,516 | 7,478 | 7,492 | 7,306 | 7,150 | 7,163 | 7,371 | 7,043 | 6,108 | 6,119 | 6,379 | 6,438 | 6,462 |
이연세자산 | 3,270 | 3,497 | 3,768 | 3,813 | 3,852 | 2,600 | 2,680 | 2,634 | 2,591 | 2,498 | 2,478 | 2,466 | 2,513 | 2,499 | 2,224 | 2,204 | 2,198 | 2,178 | 2,286 | 2,382 | 2,360 | 2,776 | 2,845 | 2,607 | 2,580 | 2,144 | 1,672 | 1,631 | 1,615 | 2,141 | 2,287 | 2,280 | 2,290 | 2,111 | 2,208 | 2,458 | 2,454 | 2,489 | 2,673 | 2,635 |
기타자산 | 1,615 | 1,588 | 1,504 | 1,520 | 1,470 | 1,540 | 1,540 | 1,461 | 1,483 | 1,542 | 1,471 | 1,448 | 1,386 | 1,404 | 1,401 | 1,408 | 1,496 | 1,325 | 1,354 | 1,387 | 1,426 | 925 | 833 | 839 | 891 | 2,291 | 1,072 | 1,177 | 1,125 | 1,608 | 949 | 903 | 871 | 785 | 800 | 817 | 1,011 | 773 | 2,840 | 2,845 |
자산총계 | 22,441 | 22,854 | 22,898 | 22,824 | 23,071 | 21,712 | 21,701 | 21,490 | 21,353 | 20,782 | 21,348 | 21,451 | 21,409 | 21,462 | 21,058 | 20,967 | 20,266 | 19,242 | 18,840 | 19,367 | 19,976 | 19,694 | 19,748 | 19,262 | 19,188 | 20,386 | 19,013 | 19,247 | 18,811 | 19,403 | 18,520 | 18,056 | 17,615 | 17,608 | 17,500 | 17,841 | 19,223 | 20,589 | 20,441 | 20,243 |
매입채무등 | 1,859 | 1,728 | 1,662 | 1,598 | 1,690 | 1,563 | 1,616 | 1,678 | 1,751 | 1,593 | 1,917 | 1,986 | 1,964 | 1,911 | 1,938 | 1,793 | 1,629 | 1,276 | 1,271 | 1,390 | 1,433 | 1,357 | 1,438 | 1,485 | 1,538 | 1,548 | 1,583 | 1,613 | 1,556 | 1,387 | 1,309 | 1,226 | 1,123 | 1,090 | 1,157 | 1,116 | 1,108 | 1,143 | 1,206 | 1,233 |
차입금 | 4,205 | 4,203 | 4,202 | 4,196 | 4,198 | 4,211 | 4,206 | 4,202 | 4,218 | 4,206 | 4,202 | 4,051 | 4,003 | 4,092 | 4,134 | 4,521 | 4,201 | 4,146 | 4,086 | 4,355 | 3,973 | 3,965 | 4,036 | 3,982 | 3,967 | 4,000 | 4,008 | 4,010 | 4,005 | 4,344 | 3,991 | 3,952 | 4,028 | 4,070 | 4,036 | 3,884 | 3,870 | 3,884 | 4,026 | 4,126 |
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 | 124 | 147 | 127 | 0 | 62 | 129 | 149 | 208 | 160 | 110 | 113 | 185 | 179 | 96 |
이연세부채 | 599 | 610 | 572 | 558 | 568 | 550 | 546 | 542 | 547 | 548 | 508 | 503 | 523 | 483 | 448 | 417 | 410 | 395 | 405 | 354 | 389 | 395 | 443 | 529 | 542 | 519 | 538 | 540 | 541 | 529 | 480 | 473 | 460 | 454 | 525 | 1,843 | 2,265 | 2,283 | 2,235 | 2,207 |
기타부채 | 3,245 | 3,827 | 3,707 | 3,912 | 3,366 | 3,733 | 3,877 | 3,942 | 3,369 | 3,538 | 4,184 | 4,362 | 3,791 | 4,228 | 4,376 | 4,453 | 4,047 | 3,930 | 3,934 | 4,097 | 3,624 | 3,407 | 3,209 | 3,272 | 2,905 | 3,488 | 3,268 | 3,457 | 2,951 | 3,392 | 3,537 | 3,523 | 3,018 | 3,301 | 3,357 | 3,482 | 3,290 | 3,509 | 3,660 | 3,586 |
부채총계 | 9,908 | 10,368 | 10,143 | 10,264 | 9,822 | 10,057 | 10,245 | 10,364 | 9,885 | 9,885 | 10,811 | 10,902 | 10,281 | 10,714 | 10,896 | 11,184 | 10,287 | 9,747 | 9,696 | 10,196 | 9,419 | 9,124 | 9,126 | 9,268 | 8,952 | 9,555 | 9,521 | 9,767 | 9,180 | 9,652 | 9,379 | 9,303 | 8,778 | 9,123 | 9,235 | 10,435 | 10,646 | 11,004 | 11,306 | 11,248 |
자본금+ 자본잉여금 |
-307 | -2,183 | -1,508 | -1,156 | -1,553 | -1,238 | -943 | -791 | -1,708 | -1,535 | -1,224 | -1,621 | -1,126 | -907 | -630 | -626 | -506 | -520 | -580 | -1,485 | -1,235 | -1,183 | -1,070 | -1,556 | -1,393 | -977 | -641 | -428 | -332 | -264 | -100 | -324 | 279 | 345 | 395 | 449 | 2,014 | 3,285 | 3,869 | 4,081 |
이익잉여금 | 12,933 | 14,533 | 14,253 | 13,689 | 14,678 | 12,947 | 12,372 | 11,824 | 13,200 | 12,832 | 12,084 | 12,160 | 12,285 | 11,709 | 10,892 | 10,541 | 10,672 | 10,348 | 10,125 | 11,122 | 12,206 | 12,256 | 11,893 | 11,710 | 11,886 | 12,114 | 10,432 | 9,957 | 10,047 | 10,175 | 9,747 | 9,661 | 9,256 | 8,682 | 8,245 | 7,406 | 7,026 | 6,673 | 5,633 | 5,324 |
기타포괄익 | -217 | 5 | -113 | -84 | 11 | -158 | -80 | -13 | -128 | -495 | -426 | -97 | -139 | -168 | -216 | -246 | -305 | -445 | -509 | -571 | -414 | -503 | -201 | -160 | -257 | -306 | -299 | -49 | -84 | -160 | -506 | -584 | -698 | -542 | -375 | -449 | -463 | -373 | -373 | -416 |
자본총계 | 12,409 | 12,355 | 12,632 | 12,449 | 13,136 | 11,551 | 11,349 | 11,020 | 11,364 | 10,802 | 10,434 | 10,442 | 11,020 | 10,634 | 10,046 | 9,669 | 9,861 | 9,383 | 9,036 | 9,066 | 10,557 | 10,570 | 10,622 | 9,994 | 10,236 | 10,831 | 9,492 | 9,480 | 9,631 | 9,751 | 9,141 | 8,753 | 8,837 | 8,485 | 8,265 | 7,406 | 8,577 | 9,585 | 9,129 | 8,989 |
주식수(만주) | 30,100 | 30,900 | 30,800 | 31,000 | 31,300 | 31,700 | 31,700 | 31,800 | 31,900 | 32,500 | 32,400 | 32,700 | 33,000 | 33,300 | 33,300 | 33,400 | 33,300 | 33,200 | 33,000 | 33,400 | 33,700 | 34,000 | 33,900 | 34,000 | 34,400 | 35,300 | 35,200 | 35,400 | 35,200 | 35,800 | 35,800 | 35,900 | 35,900 | 36,900 | 36,100 | 36,800 | 39,000 | 41,100 | 41,200 | 41,300 |
24.12/27 | 24.09/27 | 24.06/28 | 24.03/29 | 23.12/29 | 23.09/29 | 23.06/30 | 23.03/31 | 22.12/30 | 22.09/30 | 22.06/24 | 22.03/25 | 21.12/24 | 21.09/24 | 21.06/25 | 21.03/26 | 20.12/25 | 20.09/25 | 20.06/26 | 20.03/27 | 19.12/27 | 19.09/27 | 19.06/28 | 19.03/29 | 18.12/28 | 18.09/28 | 18.06/29 | 18.03/30 | 17.12/29 | 17.09/29 | 17.06/30 | 17.03/31 | 16.12/30 | 16.09/30 | 16.06/24 | 16.03/25 | 15.12/25 | 15.09/25 | 15.06/26 | 15.03/27 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
영업활동 | 3,636 | 3,477 | 3,573 | 3,346 | 3,270 | 3,132 | 2,938 | 2,738 | 2,517 | 2,468 | 2,298 | 2,401 | 2,568 | 2,676 | 2,622 | 2,320 | 2,221 | 1,992 | 2,150 | 2,461 | 2,536 | 2,422 | 2,468 | 2,577 | 2,398 | 2,451 | 2,400 | 2,123 | 2,267 | 2,321 | 2,132 | 2,327 | 1,961 | 1,947 | 1,904 | 1,782 | 2,025 | 1,930 | 2,038 | 1,942 |
투자활동 | -1,019 | -950 | -939 | -991 | -971 | -768 | -883 | -899 | -944 | -878 | -1,108 | -1,097 | -990 | -1,037 | -614 | -521 | -822 | -865 | -901 | -1,274 | -1,061 | -692 | -958 | -737 | -773 | -1,094 | -1,069 | -1,077 | -1,019 | -932 | -1,062 | -1,893 | -1,614 | -1,581 | 1,744 | 2,681 | 2,166 | 636 | -2,769 | -2,807 |
재무활동 | -2,519 | -2,869 | -2,282 | -2,071 | -1,917 | -1,793 | -1,740 | -1,678 | -1,753 | -1,684 | -1,773 | -2,297 | -1,686 | -1,386 | -1,078 | -861 | -1,043 | -1,105 | -1,304 | -936 | -1,238 | -1,643 | -1,729 | -1,810 | -1,807 | -1,722 | -1,325 | -1,286 | -1,239 | -814 | -1,009 | -810 | -1,894 | -3,055 | -3,621 | -3,977 | -2,784 | -1,623 | -124 | 182 |
환율변동 | -14 | 0 | -14 | -13 | -5 | 2 | -4 | -5 | -9 | -21 | -13 | -6 | -8 | 5 | 12 | 14 | 0 | -4 | -17 | -20 | 0 | -8 | -5 | -24 | -17 | -5 | 9 | 26 | 30 | -4 | 0 | -1.00 | -11 | 7 | -34 | -33 | -52 | -71 | -57 | -49 |
현금의증감 | 84 | -342 | 338 | 271 | 377 | 573 | 311 | 156 | -189 | -115 | -596 | -999 | -116 | 258 | 942 | 952 | 356 | 18 | -72 | 231 | 237 | 79 | -224 | 6 | -199 | -370 | 15 | -214 | 39 | 571 | 61 | -377 | -1,558 | -2,682 | -7 | 453 | 1,355 | 872 | -912 | -732 |
자본적지출 | -719 | -664 | -648 | -674 | -695 | -728 | -739 | -744 | -726 | -662 | -693 | -666 | -581 | -604 | -479 | -463 | -508 | -543 | -585 | -624 | -672 | -706 | -812 | -868 | -885 | -912 | -874 | -811 | -767 | -660 | -618 | -607 | -587 | -595 | -585 | -567 | -591 | -583 | -501 | -531 |
잉여현금 | 2,917 | 2,813 | 2,925 | 2,672 | 2,575 | 2,404 | 2,199 | 1,994 | 1,791 | 1,806 | 1,605 | 1,735 | 1,987 | 2,072 | 2,143 | 1,857 | 1,713 | 1,449 | 1,565 | 1,837 | 1,864 | 1,716 | 1,656 | 1,709 | 1,513 | 1,539 | 1,526 | 1,312 | 1,500 | 1,661 | 1,514 | 1,720 | 1,374 | 1,352 | 1,319 | 1,215 | 1,434 | 1,347 | 1,537 | 1,411 |