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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
매출액 | 1,814 | 1,815 | 1,812 | 1,788 | 1,752 | 1,678 | 1,601 | 1,492 | 1,379 | 1,223 | 1,041 | 902 | 777 | 625 | 449 | 604 | 823 | 1,100 | 1,463 | 1,560 | 1,572 | 1,602 | 1,613 | 1,615 | 1,590 | 1,571 | 1,562 | 1,556 | 1,551 | 1,533 | 1,500 | 1,480 | 1,473 | 1,467 | 1,481 | 1,492 | 1,471 | 1,410 | 1,328 |
매출원가 | 164 | 160 | 155 | 149 | 144 | 133 | 123 | 116 | 105 | 96 | 84 | 74 | 67 | 57 | 48 | 55 | 63 | 75 | 92 | 94 | 92 | 90 | 87 | 86 | 83 | 80 | 76 | 72 | 73 | 72 | 72 | 71 | 67 | 64 | 60 | 58 | 57 | 52 | 45 |
매출총이익 | 1,650 | 1,655 | 1,657 | 1,639 | 1,608 | 1,545 | 1,478 | 1,376 | 1,274 | 1,127 | 957 | 828 | 710 | 568 | 401 | 549 | 760 | 1,025 | 1,371 | 1,466 | 1,480 | 1,512 | 1,526 | 1,529 | 1,507 | 1,491 | 1,486 | 1,484 | 1,478 | 1,461 | 1,428 | 1,409 | 1,406 | 1,403 | 1,421 | 1,434 | 1,414 | 1,358 | 1,283 |
판매관리비 | 1,144 | 1,143 | 1,141 | 1,131 | 1,156 | 1,114 | 1,042 | 956 | 877 | 783 | 707 | 636 | 576 | 496 | 424 | 489 | 565 | 687 | 815 | 859 | 877 | 896 | 934 | 955 | 957 | 1,000 | 1,004 | 1,006 | 1,003 | 962 | 931 | 899 | 935 | 921 | 921 | 902 | 809 | 770 | 693 |
연구개발비 | 292 | 285 | 281 | 273 | 265 | 254 | 236 | 222 | 213 | 210 | 211 | 212 | 215 | 209 | 206 | 220 | 235 | 265 | 288 | 293 | 291 | 287 | 281 | 275 | 266 | 255 | 251 | 243 | 242 | 243 | 242 | 243 | 241 | 233 | 220 | 207 | 199 | 191 | 182 |
영업이익 | 123 | 117 | 125 | 126 | 82 | 88 | 107 | 101 | 85 | 31 | -67 | -131 | -195 | -257 | -386 | -329 | -214 | -100 | 130 | 187 | 188 | 209 | 192 | 183 | 170 | 123 | 120 | 124 | 125 | 149 | 150 | 166 | 130 | 152 | 184 | 232 | 317 | 313 | 334 |
EBITDA | 253 | 249 | 256 | 256 | 208 | 208 | 221 | 208 | 179 | 126 | 30 | -29 | -80 | -138 | -271 | -209 | -91 | 30 | 270 | 327 | 328 | 341 | 315 | 301 | 281 | 232 | 233 | 236 | 234 | 256 | 252 | 264 | 231 | 264 | 300 | 342 | 420 | 390 | 397 |
영업외이익 | 43 | 45 | 43 | 43 | 39 | 31 | 21 | 10 | -5 | -9 | -10 | -9 | -1.00 | 1.00 | -7 | -5 | -5 | 1.00 | 13 | 14 | 17 | 12 | 4 | 2 | -3 | -5 | 1.00 | 1.00 | 0 | 0 | -2 | -3 | 2 | 15 | 20 | 17 | 14 | -6 | -11 |
법인세 | 84 | 94 | 100 | 115 | 101 | 101 | 103 | 47 | 42 | 7 | -21 | -37 | -52 | -64 | -84 | -80 | -42 | -9 | 51 | 68 | 79 | 74 | 50 | 60 | 131 | 126 | 133 | 129 | 46 | 41 | 34 | 31 | -2 | 14 | 28 | 41 | 90 | 87 | 93 |
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 |
순이익 | 36 | 24 | 24 | 10 | -24 | -26 | -19 | 20 | -7 | -31 | -102 | -148 | -191 | -240 | -353 | -289 | -201 | -103 | 84 | 126 | 118 | 137 | 135 | 113 | 22 | -22 | -27 | -19 | 66 | 96 | 103 | 120 | 121 | 140 | 164 | 198 | 231 | 211 | 221 |
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
현금성자산 | 1,112 | 1,176 | 1,171 | 1,067 | 1,124 | 1,141 | 1,132 | 1,021 | 1,066 | 1,045 | 781 | 723 | 682 | 775 | 674 | 418 | 446 | 698 | 798 | 319 | 838 | 901 | 771 | 655 | 663 | 666 | 635 | 673 | 750 | 887 | 731 | 612 | 611 | 766 | 653 | 614 | 567 | 583 | 505 |
단기투자 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 95 | 65 | 40 | 15 | 0 | 12 | 15 | 35 | 13 | 17 | 15 | 118 | 116 | 87 | 39 | 47 | 119 | 128 | 118 |
매출채권등 | 243 | 253 | 248 | 192 | 234 | 240 | 210 | 205 | 205 | 246 | 180 | 142 | 198 | 159 | 97 | 83 | 91 | 74 | 159 | 183 | 218 | 270 | 236 | 212 | 237 | 300 | 281 | 230 | 254 | 252 | 232 | 189 | 221 | 230 | 244 | 180 | 224 | 243 | 229 |
재고자산 | 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 |
장기투자 | 31 | 31 | 32 | 32 | 32 | 33 | 33 | 34 | 34 | 35 | 36 | 36 | 38 | 38 | 39 | 40 | 40 | 41 | 54 | 55 | 0 | 0 | 0 | 12 | 0 | 2 | 5 | 27 | 6 | 4 | 3 | 16 | 29 | 38 | 17 | 37 | 44 | 35 | 19 |
유형자산 | 215 | 208 | 210 | 206 | 211 | 216 | 218 | 221 | 223 | 234 | 248 | 257 | 263 | 271 | 279 | 294 | 310 | 322 | 335 | 344 | 341 | 337 | 330 | 253 | 256 | 258 | 261 | 263 | 266 | 266 | 262 | 260 | 262 | 256 | 252 | 247 | 247 | 247 | 226 |
무형자산 | 871 | 861 | 862 | 872 | 862 | 871 | 874 | 873 | 858 | 878 | 901 | 908 | 915 | 929 | 932 | 948 | 934 | 932 | 927 | 950 | 838 | 856 | 863 | 874 | 889 | 901 | 899 | 900 | 906 | 906 | 902 | 903 | 922 | 902 | 909 | 908 | 921 | 942 | 916 |
이연세자산 | 156 | 140 | 122 | 86 | 86 | 138 | 118 | 78 | 51 | 52 | 103 | 103 | 89 | 86 | 83 | 60 | 55 | 61 | 33 | 11 | 2 | 1.00 | 20 | 27 | 28 | 21 | 18 | 46 | 58 | 47 | 37 | 42 | 44 | 0 | 0 | 25 | 0 | 24 | 0 |
기타자산 | 105 | 110 | 93 | 82 | 87 | 95 | 99 | 137 | 128 | 122 | 123 | 120 | 127 | 129 | 128 | 126 | 120 | 121 | 121 | 122 | 136 | 136 | 135 | 119 | 119 | 144 | 126 | 98 | 95 | 93 | 92 | 98 | 72 | 106 | 100 | 70 | 76 | 75 | 81 |
자산총계 | 2,733 | 2,779 | 2,738 | 2,537 | 2,636 | 2,734 | 2,684 | 2,569 | 2,565 | 2,612 | 2,372 | 2,289 | 2,312 | 2,387 | 2,232 | 1,969 | 1,996 | 2,249 | 2,427 | 1,984 | 2,468 | 2,566 | 2,395 | 2,167 | 2,192 | 2,304 | 2,240 | 2,272 | 2,348 | 2,472 | 2,274 | 2,238 | 2,277 | 2,385 | 2,214 | 2,128 | 2,198 | 2,277 | 2,094 |
매입채무등 | 423 | 483 | 413 | 265 | 399 | 482 | 345 | 242 | 307 | 373 | 209 | 140 | 145 | 188 | 84 | 54 | 52 | 70 | 105 | 170 | 212 | 359 | 274 | 179 | 226 | 364 | 276 | 164 | 218 | 351 | 230 | 142 | 163 | 313 | 194 | 115 | 159 | 280 | 174 |
차입금 | 896 | 901 | 903 | 896 | 899 | 903 | 906 | 909 | 912 | 916 | 922 | 927 | 931 | 937 | 942 | 608 | 490 | 700 | 700 | 142 | 0 | 0 | 0 | 0 | 0 | 0 | 7 | 230 | 272 | 267 | 217 | 171 | 96 | 92 | 111 | 201 | 288 | 288 | 330 |
이연수익 | 61 | 86 | 82 | 49 | 64 | 87 | 81 | 44 | 51 | 70 | 59 | 36 | 39 | 49 | 38 | 28 | 31 | 38 | 60 | 62 | 72 | 98 | 101 | 63 | 73 | 104 | 101 | 60 | 65 | 90 | 87 | 64 | 69 | 97 | 93 | 64 | 67 | 88 | 77 |
이연세부채 | 53 | 44 | 162 | 7 | 27 | 27 | 127 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 2 | 2 | 2 | 10 | 10 | 13 | 16 | 8 | 8 | 12 | 22 | 21 | 20 | 19 | 16 | 14 | 20 | 23 | 19 | 22 | 36 | 29 | 26 | 24 | 42 | 54 | 45 |
기타부채 | 356 | 408 | 353 | 449 | 424 | 454 | 417 | 512 | 481 | 456 | 414 | 396 | 401 | 432 | 381 | 383 | 505 | 516 | 519 | 441 | 528 | 522 | 491 | 433 | 431 | 470 | 450 | 441 | 356 | 387 | 337 | 337 | 333 | 349 | 326 | 312 | 316 | 326 | 289 |
부채총계 | 1,789 | 1,922 | 1,913 | 1,666 | 1,813 | 1,953 | 1,876 | 1,708 | 1,752 | 1,816 | 1,605 | 1,500 | 1,518 | 1,608 | 1,447 | 1,083 | 1,088 | 1,337 | 1,400 | 823 | 820 | 991 | 888 | 696 | 750 | 957 | 850 | 909 | 931 | 1,118 | 890 | 736 | 697 | 880 | 750 | 716 | 872 | 1,036 | 915 |
자본금+ 자본잉여금 |
730 | 699 | 691 | 671 | 673 | 648 | 698 | 682 | 658 | 642 | 620 | 604 | 575 | 553 | 522 | 531 | 502 | 471 | 445 | 543 | 567 | 534 | 499 | 490 | 463 | 432 | 489 | 479 | 454 | 426 | 496 | 634 | 695 | 679 | 665 | 649 | 562 | 542 | 547 |
이익잉여금 | 275 | 236 | 212 | 271 | 239 | 212 | 188 | 261 | 263 | 238 | 207 | 241 | 270 | 269 | 309 | 389 | 461 | 509 | 662 | 681 | 1,156 | 1,106 | 1,072 | 1,043 | 1,035 | 966 | 935 | 926 | 1,010 | 985 | 958 | 945 | 944 | 888 | 853 | 826 | 823 | 749 | 691 |
기타포괄익 | -61 | -78 | -78 | -71 | -89 | -79 | -78 | -82 | -108 | -84 | -60 | -56 | -51 | -43 | -46 | -34 | -55 | -68 | -80 | -63 | -75 | -65 | -64 | -62 | -56 | -51 | -34 | -42 | -47 | -57 | -70 | -77 | -59 | -62 | -54 | -63 | -59 | -50 | -59 |
자본총계 | 944 | 857 | 825 | 871 | 823 | 781 | 808 | 861 | 813 | 796 | 767 | 789 | 794 | 779 | 785 | 886 | 908 | 912 | 1,027 | 1,161 | 1,648 | 1,575 | 1,507 | 1,471 | 1,442 | 1,347 | 1,390 | 1,363 | 1,417 | 1,354 | 1,384 | 1,502 | 1,580 | 1,505 | 1,464 | 1,412 | 1,326 | 1,241 | 1,179 |
주식수(만주) | 14,400 | 14,500 | 13,800 | 14,500 | 14,300 | 14,500 | 14,100 | 14,600 | 14,600 | 14,500 | 13,900 | 13,700 | 14,400 | 13,700 | 13,600 | 13,500 | 13,400 | 13,400 | 13,600 | 14,100 | 14,000 | 14,100 | 14,100 | 14,000 | 14,100 | 14,000 | 14,000 | 14,000 | 13,900 | 14,100 | 14,500 | 14,700 | 14,700 | 14,700 | 14,700 | 14,600 | 14,600 | 14,600 | 14,600 |
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
영업활동 | 128 | 185 | 239 | 235 | 214 | 260 | 449 | 400 | 505 | 382 | 213 | 108 | 29 | 60 | -143 | -194 | -120 | -87 | 172 | 424 | 395 | 408 | 413 | 405 | 392 | 243 | 278 | 238 | 265 | 313 | 331 | 321 | 355 | 482 | 443 | 418 | 420 | 439 | 397 |
투자활동 | -67 | -63 | -63 | -63 | -62 | -57 | -54 | -52 | -50 | -54 | -58 | -54 | -51 | -48 | -46 | -56 | -82 | -123 | -154 | -176 | -171 | -131 | -119 | -49 | -76 | -77 | -64 | 6 | 41 | -9 | -76 | -163 | -72 | -27 | -13 | -58 | -214 | -330 | -140 |
재무활동 | -85 | -77 | -128 | -127 | -101 | -107 | -28 | -27 | -29 | -31 | -34 | 263 | 261 | 61 | 58 | 341 | -201 | 9 | 14 | -580 | -34 | -33 | -136 | -358 | -391 | -386 | -332 | -200 | -173 | -181 | -159 | -143 | -229 | -257 | -284 | -189 | -119 | -98 | -50 |
환율변동 | 12 | -10 | -9 | 1.00 | 7 | 0 | -16 | -23 | -42 | -27 | -14 | -12 | -3 | 4 | 7 | 8 | 11 | -2 | -5 | -4 | -15 | -9 | -22 | -16 | -12 | -1.00 | 22 | 17 | 6 | -2 | -18 | -17 | -10 | -15 | 2 | -12 | -11 | -15 | -21 |
현금의증감 | -12 | 35 | 39 | 46 | 58 | 96 | 351 | 298 | 384 | 270 | 107 | 305 | 236 | 77 | -124 | 99 | -392 | -203 | 27 | -336 | 175 | 235 | 136 | -18 | -87 | -221 | -96 | 61 | 139 | 121 | 78 | -2 | 44 | 183 | 148 | 159 | 76 | -4 | 186 |
자본적지출 | -67 | -63 | -63 | -63 | -62 | -60 | -58 | -56 | -55 | -56 | -58 | -54 | -49 | -44 | -45 | -55 | -69 | -81 | -86 | -83 | -76 | -68 | -63 | -61 | -59 | -60 | -61 | -64 | -65 | -71 | -73 | -72 | -73 | -91 | -95 | -109 | -119 | -93 | -92 |
잉여현금 | 61 | 122 | 176 | 172 | 152 | 200 | 391 | 344 | 450 | 326 | 155 | 54 | -20 | 16 | -188 | -249 | -189 | -168 | 86 | 341 | 319 | 340 | 350 | 344 | 333 | 183 | 217 | 174 | 200 | 242 | 258 | 249 | 282 | 391 | 348 | 309 | 301 | 346 | 305 |