24.09/29 | 24.06/30 | 24.03/31 | 23.12/31 | 23.10/01 | 23.07/02 | 23.04/02 | 22.12/31 | 22.10/02 | 22.07/03 | 22.04/03 | 21.12/31 | 21.10/03 | 21.07/04 | 21.04/04 | 20.12/31 | 20.09/27 | 20.06/28 | 20.03/29 | 19.12/31 | 19.09/29 | 19.06/30 | 19.03/31 | 18.12/31 | 18.09/30 | 18.07/01 | 18.04/01 | 17.12/31 | 17.10/01 | 17.07/02 | 17.04/02 | 16.12/31 | 16.10/02 | 16.07/03 | 16.04/03 | 15.12/31 | 15.10/04 | 15.07/05 | 15.04/05 | 14.12/31 | 14.09/28 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
매출액 | 2,738 | 2,704 | 2,659 | 2,676 | 2,738 | 2,861 | 3,017 | 3,155 | 3,308 | 3,432 | 3,677 | 3,703 | 3,577 | 3,446 | 3,199 | 3,121 | 3,017 | 2,780 | 2,505 | 2,295 | 2,160 | 2,145 | 2,107 | 2,101 | 2,061 | 1,997 | 2,167 | 2,137 | 2,037 | 1,944 | 1,779 | 1,753 | 1,692 | 1,747 | 1,728 | 1,640 | 1,644 | 1,656 | 1,669 | 1,648 | 1,610 |
매출원가 | 1,156 | 1,161 | 1,139 | 1,140 | 1,160 | 1,196 | 1,249 | 1,288 | 1,335 | 1,372 | 1,477 | 1,496 | 1,447 | 1,428 | 1,357 | 1,336 | 1,298 | 1,174 | 1,047 | 955 | 894 | 890 | 869 | 880 | 879 | 854 | 941 | 915 | 869 | 843 | 786 | 795 | 785 | 809 | 775 | 724 | 735 | 744 | 765 | 769 | 731 |
매출총이익 | 1,581 | 1,543 | 1,520 | 1,537 | 1,578 | 1,665 | 1,769 | 1,867 | 1,974 | 2,059 | 2,200 | 2,207 | 2,129 | 2,017 | 1,842 | 1,786 | 1,719 | 1,605 | 1,458 | 1,340 | 1,266 | 1,255 | 1,238 | 1,220 | 1,182 | 1,143 | 1,226 | 1,221 | 1,169 | 1,101 | 993 | 959 | 907 | 938 | 954 | 916 | 910 | 912 | 904 | 879 | 878 |
판매관리비 | 604 | 584 | 576 | 577 | 578 | 575 | 569 | 558 | 558 | 557 | 558 | 548 | 529 | 510 | 483 | 465 | 458 | 451 | 446 | 437 | 421 | 412 | 402 | 391 | 378 | 364 | 355 | 349 | 338 | 331 | 322 | 317 | 319 | 318 | 313 | 306 | 318 | 313 | 314 | 320 | 298 |
연구개발비 | 435 | 422 | 416 | 418 | 425 | 432 | 438 | 441 | 442 | 437 | 435 | 428 | 418 | 406 | 390 | 375 | 361 | 344 | 331 | 323 | 311 | 310 | 304 | 302 | 299 | 299 | 306 | 307 | 306 | 301 | 295 | 292 | 292 | 295 | 294 | 292 | 300 | 298 | 296 | 292 | 277 |
영업이익 | 565 | 556 | 486 | 501 | 543 | 631 | 739 | 832 | 922 | 1,013 | 1,154 | 1,201 | 1,178 | 1,126 | 955 | 928 | 866 | 751 | 667 | 554 | 494 | 483 | 469 | 474 | 456 | 442 | 529 | 525 | 487 | 414 | -25 | -63 | -129 | -99 | 264 | 243 | 127 | 138 | 128 | 96 | 229 |
EBITDA | 710 | 695 | 616 | 640 | 696 | 778 | 871 | 955 | 1,018 | 1,095 | 1,250 | 1,304 | 1,278 | 1,246 | 1,081 | 1,052 | 977 | 864 | 774 | 669 | 627 | 616 | 604 | 603 | 588 | 571 | 658 | 654 | 610 | 536 | 99 | 69 | 11 | 50 | 413 | 396 | 281 | 295 | 288 | 255 | 422 |
영업외이익 | 29 | 24 | 19 | 28 | 42 | 36 | 22 | 12 | -16 | -33 | -23 | -22 | -28 | -7 | -2 | -3 | -16 | -14 | -16 | -6 | 14 | 15 | 17 | 16 | 22 | 23 | 22 | 21 | 16 | 16 | 13 | 12 | 9 | 6 | 6 | 12 | 12 | 13 | 13 | 6 | 39 |
법인세 | 77 | 81 | 72 | 77 | 77 | 104 | 120 | 125 | 133 | 131 | 146 | 146 | 142 | 142 | 114 | 117 | 114 | 89 | 94 | 58 | 2 | 7 | -8 | 16 | 253 | 256 | 269 | 267 | 55 | 27 | -12 | -12 | -12 | 8 | 44 | 47 | 34 | 36 | 27 | 14 | 48 |
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 | 513 | 496 | 429 | 449 | 504 | 559 | 637 | 716 | 767 | 840 | 971 | 1,015 | 987 | 953 | 813 | 784 | 713 | 626 | 535 | 467 | 486 | 470 | 474 | 452 | 202 | 186 | 259 | 258 | 430 | 390 | -8 | -43 | -110 | -103 | 224 | 206 | 103 | 115 | 113 | 81 | 207 |
24.09/29 | 24.06/30 | 24.03/31 | 23.12/31 | 23.10/01 | 23.07/02 | 23.04/02 | 22.12/31 | 22.10/02 | 22.07/03 | 22.04/03 | 21.12/31 | 21.10/03 | 21.07/04 | 21.04/04 | 20.12/31 | 20.09/27 | 20.06/28 | 20.03/29 | 19.12/31 | 19.09/29 | 19.06/30 | 19.03/31 | 18.12/31 | 18.09/30 | 18.07/01 | 18.04/01 | 17.12/31 | 17.10/01 | 17.07/02 | 17.04/02 | 16.12/31 | 16.10/02 | 16.07/03 | 16.04/03 | 15.12/31 | 15.10/04 | 15.07/05 | 15.04/05 | 14.12/31 | 14.09/28 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
현금성자산 | 510 | 422 | 707 | 758 | 637 | 613 | 649 | 855 | 711 | 572 | 795 | 1,122 | 1,079 | 954 | 831 | 914 | 945 | 725 | 593 | 774 | 594 | 495 | 484 | 927 | 814 | 480 | 638 | 430 | 419 | 598 | 325 | 308 | 298 | 381 | 319 | 265 | 294 | 301 | 219 | 294 | 212 |
단기투자 | 42 | 39 | 41 | 62 | 80 | 95 | 93 | 40 | 65 | 210 | 282 | 244 | 233 | 282 | 478 | 522 | 288 | 230 | 211 | 137 | 343 | 400 | 421 | 190 | 418 | 712 | 861 | 1,348 | 1,218 | 809 | 896 | 871 | 599 | 442 | 410 | 478 | 525 | 452 | 649 | 534 | 595 |
매출채권등 | 526 | 506 | 461 | 459 | 490 | 532 | 497 | 536 | 579 | 734 | 599 | 606 | 657 | 927 | 637 | 556 | 646 | 750 | 538 | 408 | 400 | 410 | 367 | 324 | 382 | 479 | 436 | 303 | 300 | 439 | 341 | 216 | 190 | 376 | 279 | 237 | 275 | 322 | 194 | 171 | 345 |
재고자산 | 297 | 289 | 314 | 310 | 323 | 347 | 352 | 325 | 311 | 296 | 259 | 243 | 224 | 226 | 262 | 222 | 191 | 206 | 183 | 197 | 178 | 164 | 161 | 154 | 155 | 136 | 132 | 108 | 125 | 154 | 203 | 136 | 115 | 129 | 161 | 154 | 128 | 122 | 121 | 105 | 108 |
장기투자 | 664 | 648 | 122 | 117 | 104 | 105 | 117 | 111 | 111 | 112 | 126 | 134 | 137 | 182 | 116 | 118 | 108 | 107 | 101 | 104 | 104 | 99 | 92 | 88 | 92 | 111 | 89 | 126 | 212 | 213 | 262 | 434 | 358 | 283 | 246 | 266 | 258 | 276 | 403 | 471 | 375 |
유형자산 | 562 | 545 | 532 | 519 | 515 | 513 | 507 | 492 | 477 | 478 | 467 | 456 | 452 | 457 | 454 | 449 | 441 | 410 | 391 | 378 | 365 | 352 | 334 | 280 | 278 | 285 | 281 | 268 | 259 | 258 | 254 | 254 | 262 | 265 | 267 | 273 | 275 | 292 | 308 | 329 | 336 |
무형자산 | 441 | 431 | 438 | 451 | 440 | 457 | 459 | 457 | 431 | 460 | 490 | 502 | 515 | 530 | 530 | 555 | 539 | 530 | 524 | 542 | 467 | 493 | 499 | 507 | 533 | 537 | 360 | 331 | 335 | 333 | 325 | 324 | 353 | 359 | 719 | 728 | 759 | 775 | 450 | 464 | 559 |
이연세자산 | 202 | 193 | 186 | 176 | 163 | 152 | 149 | 143 | 130 | 127 | 114 | 102 | 97 | 94 | 92 | 88 | 78 | 79 | 74 | 75 | 69 | 68 | 70 | 71 | 71 | 74 | 78 | 84 | 120 | 125 | 128 | 107 | 91 | 73 | 59 | 62 | 65 | 65 | 63 | 65 | 74 |
기타자산 | 526 | 560 | 609 | 635 | 619 | 580 | 560 | 543 | 505 | 500 | 478 | 400 | 367 | 348 | 319 | 228 | 200 | 212 | 204 | 171 | 179 | 190 | 189 | 166 | 140 | 117 | 121 | 112 | 102 | 102 | 109 | 113 | 102 | 100 | 88 | 86 | 82 | 89 | 104 | 106 | 92 |
자산총계 | 3,770 | 3,632 | 3,411 | 3,487 | 3,371 | 3,395 | 3,383 | 3,501 | 3,320 | 3,488 | 3,609 | 3,809 | 3,762 | 4,001 | 3,720 | 3,652 | 3,437 | 3,249 | 2,820 | 2,787 | 2,699 | 2,672 | 2,617 | 2,707 | 2,882 | 2,932 | 2,995 | 3,110 | 3,089 | 3,030 | 2,842 | 2,762 | 2,366 | 2,408 | 2,549 | 2,549 | 2,662 | 2,693 | 2,512 | 2,539 | 2,695 |
매입채무등 | 158 | 161 | 154 | 180 | 176 | 153 | 142 | 140 | 168 | 176 | 156 | 153 | 155 | 156 | 177 | 134 | 150 | 184 | 130 | 127 | 118 | 103 | 119 | 101 | 108 | 103 | 104 | 86 | 79 | 103 | 121 | 95 | 62 | 103 | 84 | 92 | 82 | 86 | 60 | 48 | 60 |
단기차입금 | 19 | 18 | 17 | 18 | 42 | 53 | 55 | 69 | 32 | 27 | 39 | 39 | 53 | 234 | 31 | 54 | 20 | 20 | 20 | 19 | 18 | 18 | 17 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
장기차입금 | 60 | 62 | 66 | 65 | 69 | 65 | 65 | 64 | 102 | 122 | 131 | 145 | 161 | 193 | 396 | 419 | 448 | 446 | 445 | 441 | 438 | 434 | 422 | 380 | 376 | 373 | 369 | 366 | 363 | 359 | 356 | 353 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
이연수익 | 100 | 103 | 100 | 100 | 109 | 120 | 119 | 148 | 144 | 163 | 156 | 146 | 140 | 149 | 145 | 135 | 129 | 124 | 99 | 105 | 96 | 90 | 85 | 78 | 78 | 82 | 86 | 84 | 112 | 81 | 79 | 84 | 139 | 191 | 72 | 86 | 74 | 77 | 74 | 72 | 60 |
이연세부채 | 77 | 99 | 100 | 93 | 80 | 111 | 139 | 127 | 125 | 169 | 175 | 162 | 147 | 170 | 175 | 166 | 166 | 176 | 153 | 141 | 133 | 152 | 145 | 141 | 194 | 202 | 201 | 214 | 53 | 55 | 36 | 43 | 38 | 40 | 42 | 48 | 79 | 82 | 45 | 43 | 56 |
기타부채 | 452 | 458 | 416 | 505 | 453 | 458 | 413 | 502 | 496 | 532 | 477 | 599 | 565 | 584 | 470 | 534 | 529 | 554 | 424 | 474 | 413 | 395 | 359 | 485 | 459 | 432 | 330 | 406 | 373 | 383 | 331 | 359 | 345 | 328 | 355 | 357 | 382 | 373 | 276 | 297 | 329 |
부채총계 | 867 | 901 | 853 | 961 | 929 | 960 | 934 | 1,050 | 1,066 | 1,190 | 1,135 | 1,245 | 1,222 | 1,486 | 1,394 | 1,442 | 1,443 | 1,505 | 1,270 | 1,307 | 1,216 | 1,192 | 1,146 | 1,184 | 1,215 | 1,192 | 1,090 | 1,156 | 979 | 982 | 922 | 934 | 584 | 662 | 553 | 583 | 616 | 619 | 455 | 460 | 505 |
이익잉여금 | 990 | 889 | 730 | 707 | 654 | 661 | 694 | 726 | 573 | 610 | 762 | 737 | 712 | 685 | 529 | 387 | 208 | 2 | -164 | -242 | -226 | -223 | -216 | -158 | -23 | 74 | 216 | 272 | 438 | 405 | 300 | 230 | 236 | 212 | 476 | 468 | 548 | 588 | 580 | 610 | 727 |
기타포괄익 | -4 | -44 | -40 | -27 | -48 | -30 | -36 | -50 | -85 | -53 | -19 | -6 | 4 | 15 | 9 | 34 | 8 | -9 | -27 | -19 | -24 | -8 | -16 | -13 | 4 | -4 | 26 | 19 | 16 | 6 | -11 | -20 | 3 | 2 | 5 | -8 | 0 | -3 | 6 | 5 | 5 |
자본총계 | 2,903 | 2,731 | 2,558 | 2,526 | 2,441 | 2,435 | 2,449 | 2,451 | 2,254 | 2,299 | 2,475 | 2,562 | 2,537 | 2,493 | 2,325 | 2,207 | 1,994 | 1,745 | 1,551 | 1,480 | 1,483 | 1,479 | 1,470 | 1,522 | 1,668 | 1,740 | 1,905 | 1,954 | 2,110 | 2,049 | 1,920 | 1,829 | 1,782 | 1,746 | 1,996 | 1,966 | 2,046 | 2,074 | 2,057 | 2,079 | 2,190 |
주식수(만주) | 16,425 | 16,347 | 16,234 | 16,430 | 16,405 | 16,475 | 16,630 | 16,973 | 16,673 | 17,115 | 17,557 | 18,362 | 18,198 | 18,675 | 18,774 | 18,304 | 18,433 | 18,025 | 18,073 | 17,945 | 18,049 | 17,859 | 17,697 | 19,260 | 19,050 | 19,490 | 20,348 | 20,164 | 20,077 | 20,152 | 20,193 | 20,257 | 20,392 | 20,301 | 20,573 | 21,332 | 21,173 | 21,549 | 21,881 | 22,255 | 21,833 |
24.09/29 | 24.06/30 | 24.03/31 | 23.12/31 | 23.10/01 | 23.07/02 | 23.04/02 | 22.12/31 | 22.10/02 | 22.07/03 | 22.04/03 | 21.12/31 | 21.10/03 | 21.07/04 | 21.04/04 | 20.12/31 | 20.09/27 | 20.06/28 | 20.03/29 | 19.12/31 | 19.09/29 | 19.06/30 | 19.03/31 | 18.12/31 | 18.09/30 | 18.07/01 | 18.04/01 | 17.12/31 | 17.10/01 | 17.07/02 | 17.04/02 | 16.12/31 | 16.10/02 | 16.07/03 | 16.04/03 | 15.12/31 | 15.10/04 | 15.07/05 | 15.04/05 | 14.12/31 | 14.09/28 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
영업활동 | 638 | 646 | 573 | 585 | 520 | 617 | 590 | 578 | 726 | 977 | 1,068 | 1,098 | 1,028 | 847 | 864 | 869 | 825 | 681 | 604 | 579 | 549 | 590 | 577 | 477 | 438 | 507 | 606 | 626 | 516 | 408 | 358 | 455 | 468 | 446 | 421 | 423 | 548 | 502 | 555 | 492 | 361 |
투자활동 | -585 | -563 | -109 | -180 | -151 | -24 | 32 | 44 | 10 | -26 | 33 | 120 | -121 | -304 | -455 | -570 | -182 | -41 | -6 | -157 | -63 | 215 | 199 | 923 | 645 | -84 | 74 | -263 | -561 | -384 | -585 | -640 | -255 | -80 | 19 | -114 | -205 | -302 | -493 | -333 | -531 |
재무활동 | -180 | -278 | -409 | -502 | -445 | -549 | -768 | -893 | -1,110 | -1,339 | -1,137 | -1,009 | -772 | -314 | -171 | -158 | -290 | -409 | -488 | -574 | -705 | -791 | -929 | -903 | -689 | -543 | -370 | -245 | 165 | 192 | 230 | 228 | -212 | -285 | -340 | -339 | -260 | -154 | -77 | -207 | -191 |
환율변동 | -0.36 | 3 | 3 | -0.88 | 2 | -3 | 1.07 | 4 | 6 | 6 | -0.67 | -2 | 0.13 | -0.22 | -0.35 | -0.66 | -1.44 | -0.98 | 0.33 | -0.57 | -0.62 | -0.27 | -1.37 | 0.44 | 1.34 | 2 | 3 | 3 | 0.30 | 2 | 2 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
현금의증감 | -127 | -191 | 58 | -97 | -74 | 41 | -145 | -267 | -369 | -382 | -37 | 208 | 134 | 229 | 238 | 140 | 351 | 230 | 110 | -153 | -220 | 15 | -154 | 497 | 395 | -118 | 313 | 122 | 121 | 217 | 5 | 43 | 4 | 80 | 100 | -30 | 83 | 46 | -14 | -47 | -361 |
자본적지출 | -185 | -168 | -162 | -160 | -146 | -151 | -157 | -160 | -158 | -148 | -137 | -132 | -141 | -175 | -188 | -185 | -185 | -160 | -146 | -135 | -122 | -111 | -105 | -114 | -120 | -122 | -118 | -105 | -92 | -85 | -87 | -85 | -89 | -90 | -89 | -90 | -89 | -124 | -159 | -169 | -170 |
잉여현금 | 453 | 479 | 411 | 426 | 373 | 466 | 433 | 418 | 568 | 829 | 930 | 966 | 886 | 672 | 676 | 684 | 639 | 522 | 458 | 444 | 427 | 480 | 472 | 363 | 318 | 385 | 488 | 521 | 424 | 323 | 271 | 370 | 379 | 356 | 332 | 333 | 458 | 378 | 396 | 323 | 191 |