| Á¾¸ñ¸í |
Ƽ¿¥¾¾ |
ÁøÇà»óȲ |
°ø¸ðÁÖ |
| ½ÃÀ屸ºÐ |
°Å·¡¼Ò |
Á¾¸ñÄÚµå |
217590 |
| ¾÷Á¾ |
Àý¿¬¼± ¹× ÄÉÀ̺í Á¦Á¶¾÷ |
| ´ëÇ¥ÀÚ |
¼Û¼ö¹Î,Áö¿µ¿Ï |
±â¾÷±¸ºÐ |
Áß¼ÒÀÏ¹Ý |
| º»Á¡¼ÒÀçÁö |
Ãæ³² õ¾È½Ã ÀÔÀå¸é °¡»ê¸®368-7 |
| ȨÆäÀÌÁö |
www.tmc-cable.com |
´ëÇ¥ÀüÈ |
041-589-6545 |
| ÃÖ´ëÁÖÁÖ |
ÄÉÀÌÇÇ¿¡ÇÁ 68% |
| ¸ÅÃâ¾× |
375,676 (¹é¸¸¿ø) |
¹ýÀμ¼ºñ¿ëÂ÷°¨Àü °è¼Ó»ç¾÷ÀÌÀÍ |
12,706 (¹é¸¸¿ø) |
| ¼øÀÌÀÍ |
9,220 (¹é¸¸¿ø) |
ÀÚº»±Ý |
1,974 (¹é¸¸¿ø) |
| ÃѰø¸ðÁֽļö |
6,100,000 ÁÖ |
¾×¸é°¡ |
100 ¿ø |
| »óÀå°ø¸ð |
½ÅÁÖ¸ðÁý : 6,100,000 ÁÖ (100%)
|
| Èñ¸Á°ø¸ð°¡¾× |
8,000 ~ 9,300 ¿ø |
û¾à°æÀï·ü |
1305.46:1 (ºñ·Ê 2611:1) |
| È®Á¤°ø¸ð°¡ |
9,300 ¿ø |
°ø¸ð±Ý¾× |
56,730 (¹é¸¸¿ø) |
| ÁÖ°£»ç |
¹Ì·¡¿¡¼ÂÁõ±Ç
|
Áֽļö: 1,525,000~1,830,000 ÁÖ / û¾àÇѵµ: 75,000~90,000 ÁÖ |
 |
|
|
| ÁÖ¿äÀÏÁ¤ |
¼ö¿ä¿¹ÃøÀÏ |
2025.11.21 ~ 2025.11.27 |
| °ø¸ðû¾àÀÏ |
2025.12.03 ~ 2025.12.04 |
| ¹èÁ¤°ø°íÀÏ(½Å¹®) |
2025.12.08 (ÁÖ°£»ç ȨÆäÀÌÁö ÂüÁ¶) |
| ³³ÀÔÀÏ |
2025.12.08 |
| ȯºÒÀÏ |
2025.12.08 |
| »óÀåÀÏ |
2025.12.15 |
| °ø¸ð»çÇ× |
| È®Á¤°ø¸ð°¡ |
9,300 ¿ø |
| ÁÖ´ç¾×¸é°¡ : 100 ¿ø |
| Èñ¸Á°ø¸ð°¡¾× : 8,000 ~ 9,300 ¿ø |
|
| ÃѰø¸ðÁֽļö |
6,100,000 ÁÖ |
| °ø¸ð±Ý¾× : 56,730 (¹é¸¸¿ø) |
|
±×
·ì
º°
¹è
Á¤ |
¿ì¸®»çÁÖÁ¶ÇÕ |
1,220,000 ÁÖ (20.0%) |
û¾àÁõ°Å±ÝÀ² : 100% |
| ±â°üÅõÀÚÀÚµî |
3,355,000~4,575,000 ÁÖ (55.0~75.0%) |
ÃÖ°íÇѵµ : - ÁÖ |
| ÀϹÝû¾àÀÚ |
1,525,000~1,830,000 ÁÖ (25.0~30.0%) |
û¾àÁõ°Å±ÝÀ² : 50% |
| û¾à ÃÖ°íÇѵµ : 75,000~90,000 ÁÖ |
ÃÖÀú : - ÁÖ |
|
| IRÀÏÁ¤ |
|
IRÀÏÀÚ
|
2025.11.26 |
IRÀå¼Ò/½Ã°£
|
±â°ü : ¿Â¶óÀÎ-À¯Åõºê AM 10:00
ÀÏ¹Ý :
|
|
| ¼ö¿ä¿¹Ãø°á°ú |
|
±â°ü°æÀï·ü
|
959.96:1 |
Àǹ«º¸À¯È®¾à
|
53.42%
|
|
| ½Å±Ô»óÀå |
|
½Å±Ô»óÀåÀÏ
|
2025.12.15 |
ÇöÀç°¡
|
- ¿ø (%)
|
|
| ±¸ºÐ |
½Åû¼ö·®(´ÜÀ§:ÁÖ) |
| 6°³¿ù È®¾à | 105,836,800 |
| 3°³¿ù È®¾à | 343,675,500 |
| 1°³¿ù È®¾à | 561,757,400 |
| 15ÀÏ È®¾à | 709,130,300 |
| ÇÕ°è | 1,720,400,000 |
| ÃÑ ¼ö·® ´ëºñ ºñÀ²(%) | 53.42% |
| Âü¿©°Ç¼ö (´ÜÀ§:°Ç) |
½ÅûÁֽļö (´ÜÀ§:ÁÖ) |
´Ü¼ø°æÀï |
| 2,136 |
3,220,654,800 |
959.96:1 |
| ±¸ºÐ |
Âü¿©°Ç¼ö (´ÜÀ§:°Ç) |
½ÅûÁֽļö (´ÜÀ§: ÁÖ) |
ºñÀ²(%) |
| ¹ÌÁ¦½Ã | 18 | 36,896,800 | 1.1% | | 9,300¿ø Ãʰú | 81 | 127,229,100 | 4.0% | | 9,300¿ø (»ó´Ü) | 2031 | 3,045,935,600 | 94.6% | | 8,000¿ø Ãʰú 9,300¿ø ¹Ì¸¸ | 6 | 10,593,300 | 0.3% | | ÇÕ°è |
2,136°Ç |
3,220,654,800ÁÖ |
100% |
| ±¸ºÐ |
2024.12.31 | 2023.12.31 | 2023.12.31 |
| ¾ÈÁ¤¼º |
ºÎäºñÀ² |
184.31 % | 206.94 % | 206.94 % |
| À¯µ¿ºñÀ² |
101.36 % | 91.36 % | 91.36 % |
| ¼öÀͼº |
ÀÚ±âÀÚº»¼öÀÍ·ü |
7.68 % | 6.72 % | 6.72 % |
| ¿µ¾÷ÀÌÀÍ·ü |
3.79 % | 4.24 % | 4.24 % |
| ¼ºÀ强 |
¸ÅÃâ¾×Áõ°¡À² |
4.48 % | 13.26 % | 13.26 % |
| ¿µ¾÷ÀÌÀÍÁõ°¡À² |
-6.68 % | 319.73 % | 319.73 % |
|
| ±¸ ºÐ |
2024.12.31 | 2023.12.31 | 2023.12.31 |
| EPS (ÁÖ´ç¼øÀÌÀÍ) |
310 ¿ø | 248 ¿ø | 248 ¿ø |
PER (ÁÖ°¡¼öÀͺñÀ²)
°ø¸ð°¡ ´ëºñ |
29.98 | 37.47 | 37.47 |
| BPS (ÁÖ´ç¼øÀڻ갡ġ) |
4,037 ¿ø | 3,691 ¿ø | 3,691 ¿ø |
| PBR (ÁÖ°¡¼øÀÚ»êºñÀ²) |
2.30 | 2.52 | 2.52 |
| SPS (ÁÖ´ç¸ÅÃâ¾×) |
17,945 ¿ø | 17,177 ¿ø | 17,177 ¿ø |
| PSR (ÁÖ°¡¸ÅÃâ¾×ºñÀ²) |
0.52 | 0.54 | 0.54 |
|
 |
|
|
1.»ç¾÷ÇöȲ
-´ç»ç´Â ÄÉÀ̺í Á¦Á¶ ¾÷ü·Î¼, ¼±¹Ú¿ë, ±¤Åë½Å ÄÉÀÌºí¿¡ Æ¯ÈµÈ ±â¾÷À¸·Î, ¼±¹Ú¿ë ÄÉÀÌºí ½ÃÀå¿¡¼´Â »ó¼±¿ë ¹× ÇØ¾ç¿ë ÄÉÀÌºí µî ´Ù¾çÇÑ
ÄÉÀÌºí »ç¾÷À» ¿µÀ§Çϰí ÀÖ½À´Ï´Ù.
¼±¹Ú¼± »ç¾÷ºÎ¹® - Ƽ¿¥¾¾ÀÇ ¼±¹Ú¼± »ç¾÷ºÎ¹®Àº 2012³â 12¿ù 31ÀÏ ÀÎÀûºÐÇÒ ¹× ¼³¸³ Àü, 1991³â ºÎǰ±â¾÷À¸·Î ½ÃÀÛÇÏ¿© 2000³â
¼±¹Ú¿ë ¹× ±¤ÄÉÀÌºí »ý»êÀ» ½ÃÀÛÇÏ¿´À¸¸ç, 2005³âºÎÅÍ ±¹³»¿Ü ÁÖ¿ä Á¶¼±¼Ò¸¦ ÇÙ½É °í°´À¸·Î È®º¸ÇÏ¿© ¼±¹Ú¿ë ÄÉÀ̺íÀÇ ¿µ¾÷À» Áö¼ÓÀûÀ¸·Î È®´ëÇϰí
ÀÖ½À´Ï´Ù. ±¹³» ½ÃÀå¿¡¼´Â HDÇѱ¹Á¶¼±Çؾç(HDÇö´ëÁß°ø¾÷, HDÇö´ë»ïÈ£, HDÇö´ë¹ÌÆ÷Á¶¼±), ÇÑÈ¿À¼Ç, »ï¼ºÁß°ø¾÷ µî ±¹³» ´ëÇü Á¶¼±¼Ò¸¦ ÁÖ¿ä
¼ö¿äó·Î È®º¸ÇÏ¿© ÄÉÀ̺íÀ» ¾ÈÁ¤ÀûÀ¸·Î ³³Ç°ÇØ ¿À°í ÀÖ½À´Ï´Ù. Ãʱ⿡´Â Á¡À¯À²ÀÌ Á¦ÇÑÀûÀ̾úÀ¸³ª, °¢ Á¶¼±¼Òº° ¿ä±¸»çÇ׿¡ ºÎÇÕÇÏ´Â ¸ÂÃãÇü ÄÉÀ̺í
°³¹ß ¹× ¾ÈÁ¤ÀûÀÎ ³³±â ´ëÀÀ ü°è ±¸ÃàÀ» ÅëÇØ °í°´ ½Å·Ú¸¦ È®º¸ÇÏ¿´À¸¸ç, ÇöÀç´Â ±¹³» ¼±¹Ú¿ë ÄÉÀÌºí ½ÃÀå¿¡¼ ¾à 50% ÀÌ»óÀÇ ½ÃÀå Á¡À¯À²À»
´Þ¼ºÇÏ¿© ¼±µµÀû À§Ä¡¸¦ È®¸³Çϰí ÀÖ½À´Ï´Ù.
±¤ÄÉÀÌºí »ç¾÷ºÎ¹® - Ƽ¿¥¾¾ÀÇ ±¤ÄÉÀÌºí »ç¾÷ºÎ¹®Àº ±¤ÄÉÀÌºí ¹× Àü·Â ÄÉÀÌºí ºÐ¾ßÀÇ ±â¼ú·ÂÀ» ±â¹ÝÀ¸·Î ±Û·Î¹ú Åë½Å ÀÎÇÁ¶ó ½ÃÀå ¹× Æ¯¼ö »ê¾÷
½ÃÀåÀ» ÁÖ¿ä ¸ñÇ¥·Î ¼³Á¤Çϰí Àü·«Àû ÇØ¿Ü È®ÀåÀ» ÃßÁøÇϰí ÀÖ½À´Ï´Ù. ƯÈ÷ ºÏ¹Ì ½ÃÀåÀ» °¡Àå À¯¸ÁÇÑ ¼ºÀå ½ÃÀåÀ¸·Î ÀνÄÇϰí ÀÖÀ¸¸ç, 2022³â
AmphenolÞäÀÇ °ø±Þ¾÷ü·Î ¼±Á¤µÈ ÀÌÈÄ º»°ÝÀûÀÎ ½ÃÀå ÁøÃâÀ» °³½ÃÇÏ¿´½À´Ï´Ù.
´ç»ç´Â 2023³â ¹Ì±¹ Áö»ç¸¦ ¼³¸³Çϰí, 2024³â¿¡´Â ÇöÁö ´ë¸®Á¡ FOTIAS¿ÍÀÇ °Å·¡¸¦ ÅëÇØ ¾à 100¾ï ¿ø ±Ô¸ðÀÇ ¼öÃâ
½ÇÀûÀ» ´Þ¼ºÇÏ¿´½À´Ï´Ù. ºÏ¹Ì ½ÃÀåÀº FTTH º¸±Þ È®´ë, µ¥ÀÌÅͼ¾ÅÍ ÀÎÇÁ¶ó Áõ¼³, Ãʰí¼Ó ÀÎÅÍ³Ý ¼ºñ½º È®»ê, µµ½Ã ±â¹Ý½Ã¼³ÀÇ ½º¸¶Æ®È µîÀ¸·Î
°í¼º´É Àεµ¾î ±¤ÄÉÀÌºí¿¡ ´ëÇÑ ¼ö¿ä°¡ Áö¼ÓÀûÀ¸·Î Áõ°¡Çϰí ÀÖ½À´Ï´Ù. ´ç»ç´Â UL ÀÎÁõ È®º¸ ¹× ÇöÁö ¸ÂÃãÇü ¼³°è¸¦ ÅëÇØ °æÀï·ÂÀ» °ÈÇϰí
ÀÖÀ¸¸ç, AmphenolÞä¿ÍÀÇ ¾ÈÁ¤ÀûÀÎ °Å·¡ °ü°è¸¦ ±â¹ÝÀ¸·Î ³²¹Ì¿Í À¯·´ µîÀ¸·ÎÀÇ ½ÃÀå È®´ë¸¦ ÃßÁøÇϰí ÀÖ½À´Ï´Ù.
2.¸ÅÃâÇöȲ
|
(´ÜÀ§: ¹é¸¸¿ø) |
| ¸ÅÃâ |
ǰ¸ñ |
2025³âµµ ¹Ý±â |
2024³âµµ |
2023³âµµ |
2022³âµµ |
| À¯Çü |
(Á¦14±â ¹Ý±â) |
(Á¦13±â) |
(Á¦12±â) |
(Á¦11±â) |
| ¡¡ |
±Ý¾× |
±Ý¾× |
±Ý¾× |
±Ý¾× |
| Á¦Ç° |
¼±¹Ú¿ëÄÉÀ̺í |
¼öÃâ |
39,020 |
57,978 |
64,441 |
61,759 |
| ³»¼ö |
84,518 |
128,421 |
106,374 |
96,837 |
| ¼Ò°è |
123,538 |
186,399 |
170,815 |
158,596 |
| ÇØ¾ç¿ëÄÉÀ̺í |
¼öÃâ |
9,769 |
41,355 |
52,974 |
26,607 |
| ³»¼ö |
7,913 |
17,921 |
23,632 |
23,021 |
| ¼Ò°è |
17,682 |
59,276 |
76,606 |
49,628 |
| ±âŸ ÄÉÀ̺í |
¼öÃâ |
1,556 |
2,610 |
2,525 |
3,058 |
| ³»¼ö |
4,226 |
24,446 |
18,998 |
22,286 |
| ¼Ò°è |
5,782 |
27,056 |
21,523 |
25,344 |
| ±¤ ÄÉÀ̺í |
¼öÃâ |
9,741 |
15,563 |
7,230 |
7,360 |
| ³»¼ö |
2,094 |
4,509 |
5,279 |
12,950 |
| ¼Ò°è |
11,835 |
20,072 |
12,509 |
20,310 |
| Á¶¸í |
¼öÃâ |
- |
1,084 |
- |
- |
| ³»¼ö |
- |
1,940 |
- |
- |
| ¼Ò°è |
- |
3,024 |
- |
- |
| ±âŸ(ÁÖ1) |
¼öÃâ |
50 |
775 |
2,358 |
3,739 |
| ³»¼ö |
7,393 |
15,446 |
23,222 |
21,504 |
| ¼Ò°è |
7,443 |
16,221 |
25,580 |
25,243 |
| ¼Ò°è |
¼öÃâ |
60,136 |
119,365 |
129,528 |
102,523 |
| ³»¼ö |
106,144 |
192,683 |
177,505 |
176,598 |
| ¼Ò°è |
166,280 |
312,048 |
307,033 |
279,121 |
| »óǰ |
¼±¹Ú¿ëÄÉÀ̺í |
¼öÃâ |
2,172 |
8,220 |
11,863 |
4,955 |
| ³»¼ö |
9,987 |
33,106 |
25,663 |
23,494 |
| ¼Ò°è |
12,159 |
41,326 |
37,526 |
28,449 |
| ±¤ ÄÉÀ̺í |
¼öÃâ |
208 |
30 |
11 |
- |
| ³»¼ö |
2,147 |
4,931 |
8,163 |
5,654 |
| ¼Ò°è |
2,355 |
4,961 |
8,174 |
5,654 |
| Á¶¸í |
¼öÃâ |
- |
22 |
- |
- |
| ³»¼ö |
- |
3,718 |
- |
- |
| ¼Ò°è |
- |
3,740 |
- |
- |
| ±âŸ(ÁÖ1) |
¼öÃâ |
141 |
624 |
416 |
1,616 |
| ³»¼ö |
4,251 |
11,202 |
18,081 |
20,013 |
| ¼Ò°è |
4,392 |
11,826 |
18,497 |
21,629 |
| ¼Ò°è |
¼öÃâ |
2,521 |
8,896 |
12,290 |
6,571 |
| ³»¼ö |
16,385 |
52,957 |
51,907 |
49,161 |
| ¼Ò°è |
18,906 |
61,853 |
64,197 |
55,732 |
| ÀÓ´ë¸ÅÃâ |
¼öÃâ |
- |
- |
- |
- |
| ³»¼ö |
55 |
51 |
43 |
50 |
| ¼Ò°è |
55 |
51 |
43 |
50 |
| ±âŸ |
¼öÃâ |
- |
- |
- |
- |
| ³»¼ö |
- |
1,723 |
982 |
858 |
| ¼Ò°è |
- |
1,723 |
982 |
858 |
| ÇÕ°è |
¼öÃâ |
62,657 |
128,261 |
141,818 |
109,094 |
| ³»¼ö |
122,584 |
247,414 |
230,437 |
226,667 |
| ÇÕ°è |
185,241 |
375,675 |
372,255 |
335,761 |
3.À繫ÇöȲ
|
(1) À繫Àû ¼ºÀ强 |
|
(´ÜÀ§: ¹é¸¸¿ø) |
| ±¸ºÐ |
2022³â |
2023³â |
2024³â |
2024³â ¹Ý±â |
2025³â ¹Ý±â |
| (Á¦11±â) |
(Á¦12±â) |
(Á¦13±â) |
(Á¦13±â ¹Ý±â) |
(Á¦14±â ¹Ý±â) |
| ȸ°è󸮱âÁØ |
K-IFRS |
K-IFRS |
K-IFRS |
K-IFRS |
K-IFRS |
| ¿µ¾÷¼öÀÍ |
335,761 |
372,255 |
375,676 |
197,898 |
185,241 |
| ¿µ¾÷¼öÀͼºÀå·ü |
19.40% |
10.90% |
0.90% |
- |
-6.40% |
| ¿µ¾÷ÀÌÀÍ(¼Õ½Ç) |
-669 |
11,985 |
10,866 |
10,635 |
7,120 |
| ¿µ¾÷ÀÌÀÍ(¼Õ½Ç)·ü |
-0.20% |
3.20% |
2.90% |
5.40% |
3.80% |
| ´ç±â¼øÀÌÀÍ(¼Õ½Ç) |
-5,976 |
6,767 |
9,220 |
6,423 |
1,324 |
| ´ç±â¼øÀÌÀÍ(¼Õ½Ç)·ü |
-1.80% |
1.80% |
2.50% |
3.20% |
0.70% |
|
(2) À繫Àû ¾ÈÁ¤¼º |
| À繫ºñÀ² |
2022³â |
2023³â |
2024³â |
2025³â ¹Ý±â |
2023³â |
| (Á¦11±â) |
(Á¦12±â) |
(Á¦13±â) |
(Á¦14±â ¹Ý±â) |
¾÷Á¾Æò±Õ |
| À¯µ¿ºñÀ² |
91.50% |
87.80% |
98.50% |
96.50% |
139.20% |
| ´çÁºñÀ² |
55.30% |
58.10% |
56.10% |
68.00% |
97.40% |
| ºÎäºñÀ² |
261.30% |
243.60% |
206.90% |
184.20% |
133.10% |
| Â÷ÀÔ±ÝÀÇÁ¸µµ ÁÖ2) |
49.20% |
43.80% |
38.10% |
39.20% |
30.10% |
| ÀÌÀÚº¸»ó¹èÀ²(¹è) |
¿µ¾÷ÀÌÀÍ ÀûÀÚ |
204.30% |
214.80% |
547.90% |
270.90% |
4.°ø¸ðÈÄ À¯Åë°¡´É ¹°·®(º¸È£¿¹¼ö, »óÀåÈÄ
À¯ÅëÁֽļö)
| ±¸ºÐ |
ÁÖÁÖ¸í |
°ü°è |
°ø¸ðÀü º¸À¯ÁÖ½Ä |
°ø¸ðÈÄ |
¸Å°¢Á¦ÇѱⰣ |
| º¸À¯ÁÖ½Ä |
¸Å°¢Á¦Çѹ°·® |
À¯Åë°¡´É¹°·® |
(»óÀåÀÏ ±âÁØ) |
| Áֽļö |
ÁöºÐÀ² |
Áֽļö |
ÁöºÐÀ² |
Áֽļö |
ÁöºÐÀ² |
Áֽļö |
ÁöºÐÀ² |
¡¡ |
| ÃÖ´ëÁÖÁÖµî |
¢ßÄÉÀÌÇÇ¿¡ÇÁ |
ÃÖ´ëÁÖÁÖ |
13,499,215 |
68.37% |
11,749,215 |
48.76% |
11,749,215 |
48.76% |
- |
- |
~6°³¿ù |
| ¼Û¹«Çö |
Ư¼ö°ü°èÀÎ |
1,597,600 |
8.09% |
1,597,600 |
6.63% |
1,597,600 |
6.63% |
- |
- |
~6°³¿ù |
| ¼Û¼ö¹Î |
Ư¼ö°ü°èÀÎ |
234,500 |
1.19% |
234,500 |
0.97% |
234,500 |
0.97% |
- |
- |
~6°³¿ù |
| Áö¿µ¿Ï |
µî±âÀÓ¿ø |
3,415 |
0.02% |
3,415 |
0.01% |
3,415 |
0.01% |
- |
- |
~6°³¿ù |
| Á¤±Í¼ö |
µî±âÀÓ¿ø |
3,415 |
0.02% |
3,415 |
0.01% |
3,415 |
0.01% |
- |
- |
~6°³¿ù |
| ¾È°æÂù |
µî±âÀÓ¿ø |
3,415 |
0.02% |
3,415 |
0.01% |
3,415 |
0.01% |
- |
- |
~6°³¿ù |
| Àü±âȯ |
¹Ìµî±âÀÓ¿ø |
3,415 |
0.02% |
3,415 |
0.01% |
3,415 |
0.01% |
- |
- |
~6°³¿ù |
| ¢ßƼ¿¥¾¾ |
ÀÚ±âÁÖ½Ä |
262,285 |
1.33% |
262,285 |
1.09% |
262,285 |
1.09% |
- |
- |
~6°³¿ù |
| ¼Ò°è |
15,607,260 |
79.05% |
13,857,260 |
57.51% |
13,857,260 |
57.51% |
- |
- |
¡¡ |
| 1% ÀÌ»ó |
ÆåÅõ½º-Á¦À̺ñ¿ì¸® ½Å±â¼ú»ç¾÷ÅõÀÚÁ¶ÇÕ Á¦1È£ |
À繫ÀûÅõÀÚÀÚ |
3,360,224 |
17.02% |
3,360,224 |
13.95% |
3,360,224 |
13.95% |
- |
- |
~6°³¿ù |
| ¼ÒÀ¯ÁÖÁÖ |
¿ì¸®»çÁÖÁ¶ÇÕ |
277,355 |
1.40% |
277,355 |
1.15% |
- |
- |
277,355 |
1.15% |
¡¡ |
| ¡¡ |
2023 ½ÅÇÑ-JB¿ì¸®-´ë½Å »óÀå»ç Mezzanine ½Å±â¼úÅõÀÚÁ¶ÇÕ |
À繫ÀûÅõÀÚÀÚ |
232,288 |
1.18% |
232,288 |
0.96% |
232,288 |
0.96% |
- |
- |
~6°³¿ù |
| ¡¡ |
¼Ò°è |
3,869,867 |
19.60% |
3,869,867 |
16.06% |
3,592,512 |
14.91% |
277,355 |
1.15% |
¡¡ |
| 1% ¹Ì¸¸ |
2024 ´ë½Å-Å·°í Growth Capital ½Å±â¼úÅõÀÚÁ¶ÇÕ |
À繫ÀûÅõÀÚÀÚ |
116,144 |
0.59% |
116,144 |
0.48% |
116,144 |
0.48% |
- |
- |
~6°³¿ù |
| ¼ÒÀ¯ÁÖÁÖ |
Å·°í ¼¼ÄÁ´õ¸® ÅõÀÚÁ¶ÇÕ Á¦1È£ |
À繫ÀûÅõÀÚÀÚ |
116,144 |
0.59% |
116,144 |
0.48% |
116,144 |
0.48% |
- |
- |
~6°³¿ù |
| ¡¡ |
±âŸ ¼Ò¾×ÁÖÁÖ |
34,810 |
0.18% |
34,810 |
0.14% |
- |
- |
34,810 |
0.14% |
¡¡ |
| ¡¡ |
¼Ò°è |
267,098 |
1.35% |
267,098 |
1.11% |
232,288 |
0.96% |
34,810 |
0.14% |
¡¡ |
| °ø¸ðÁÖÁÖ |
¿ì¸®»çÁÖÁ¶ÇÕ(¿ì¼±¹èÁ¤) |
- |
0.00% |
1,220,000 |
5.06% |
1,220,000 |
5.06% |
- |
- |
~1³â |
| ±â°üÅõÀÚÀÚ ¹× ÀϹÝû¾àÀÚ |
- |
0.00% |
4,880,000 |
20.25% |
- |
- |
4,880,000 |
20.25% |
¡¡ |
| ¼Ò°è |
- |
0.00% |
6,100,000 |
25.32% |
1,220,000 |
5.06% |
4,880,000 |
20.25% |
¡¡ |
| ÇÕ°è |
19,744,225 |
100.00% |
24,094,225 |
100.00% |
18,902,060 |
78.45% |
5,192,165 |
21.55% |
¡¡ |
5.¿ä¾àÀ繫Á¦Ç¥
| »ç¾÷¿¬µµ |
2025¿¬µµ |
2025¿¬µµ |
2024¿¬µµ |
2023¿¬µµ |
| ±¸ºÐ |
(3ºÐ±â) |
(¹Ý±â) |
(Á¦13±â) |
(Á¦12±â) |
| ȸ°è󸮱âÁØ |
K-IFRS |
K-IFRS |
K-IFRS |
K-IFRS |
| °¨»çÀÎ(°¨»çÀǰß) |
°ËÅä¹ÞÁö ¾ÊÀº À繫Á¦Ç¥ |
°ËÅä¹ÞÀº À繫Á¦Ç¥ |
»ïÁ¤È¸°è¹ýÀÎ(ÀûÁ¤) |
»ïÀÏȸ°è¹ýÀÎ(ÀûÁ¤) |
| ÀÚ»êÃѰè |
197,591,502,221 |
209,660,828,187 |
235,957,982,702 |
248,068,135,491 |
| ¡¤À¯µ¿ÀÚ»ê |
107,384,750,180 |
108,343,849,825 |
125,016,036,767 |
140,641,210,061 |
| ¡¤´çÁÂÀÚ»ê |
58,085,726,336 |
66,733,501,100 |
71,026,791,587 |
92,882,259,893 |
| ¡¤Àç°íÀÚ»ê |
39,340,548,775 |
32,050,382,024 |
53,857,451,180 |
47,607,156,168 |
| ¡¤±âŸÀ¯µ¿ÀÚ»ê |
47,000,000 |
47,000,000 |
131,794,000 |
151,794,000 |
| ¡¤¸Å°¢¿¹Á¤ÀÚ»ê |
9,911,475,069 |
9,512,966,701 |
- |
- |
| ¡¤ºñÀ¯µ¿ÀÚ»ê |
90,206,752,041 |
101,316,978,362 |
110,941,945,935 |
107,426,925,430 |
| ¡¤ÅõÀÚÀÚ»ê |
12,069,335,609 |
25,055,752,133 |
37,506,662,648 |
34,201,361,024 |
| ¡¤À¯ÇüÀÚ»ê |
70,976,892,049 |
70296259161 |
68,945,195,500 |
69,834,982,218 |
| ¡¤¹«ÇüÀÚ»ê |
7,060,202,080 |
5,881,995,239 |
4,406,471,669 |
2,560,582,188 |
| ¡¤±âŸºñÀ¯µ¿ÀÚ»ê |
100,322,303 |
82,971,829 |
83,616,118 |
830,000,000 |
| ºÎäÃѰè |
122,481,656,682 |
135,885,298,318 |
159,083,563,033 |
175,879,809,053 |
| ¡¤À¯µ¿ºÎä |
103,334,533,191 |
112,265,993,617 |
126,860,062,809 |
160,198,508,425 |
| ¡¤ºñÀ¯µ¿ºÎä |
19,147,123,491 |
23,619,304,701 |
32,223,500,224 |
15,681,300,628 |
| ¿ÜºÎÁÖÁÖÁöºÐ |
- |
- |
- |
- |
| ¡¤³³ÀÔÀÚº» |
22,029,036,982 |
22,029,036,982 |
22,029,036,982 |
22,029,036,982 |
| ¡¤¿¬°áÀÚº»À׿©±Ý |
847,917,000 |
847,917,000 |
847,917,000 |
847,917,000 |
| ¡¤¿¬°áÀÚº»Á¶Á¤ |
-5,221,614,649 |
-5,221,614,649 |
-5,012,325,982 |
-4,299,246,231 |
| ¡¤¿¬°á±âŸÆ÷°ý¼ÕÀÍ´©°è¾× |
7,161,092,561 |
7,088,043,130 |
7,193,514,556 |
8,798,431,267 |
| ¡¤¿¬°áÀÌÀÍÀ׿©±Ý |
50,139,225,361 |
48,859,700,279 |
51,731,371,432 |
44,473,024,577 |
| ¡¤ºñÁö¹èÁöºÐ |
154,188,284 |
172,447,127 |
84,905,681 |
339,162,843 |
| ÀÚº»ÃѰè |
75,109,845,539 |
73,775,529,869 |
76,874,419,669 |
72,188,326,438 |
| ºÎä¿Í ÀÚº»ÃѰè |
197,591,502,221 |
209,660,828,187 |
235,957,982,702 |
248,068,135,491 |
| ±¸ ºÐ |
2025.01.01 ~ |
2025.01.01 ~ |
2024.01.01 ~ |
2023.01.01 ~ |
| 2025.09.30 |
2025.06.30 |
2024.12.31 |
2023.12.31 |
| ¸ÅÃâ¾× |
264,995,126,750 |
185,241,359,966 |
375,675,869,105 |
372,255,408,197 |
| ¸ÅÃâ¿ø°¡ |
241,081,518,773 |
168,068,994,131 |
340,098,575,106 |
336,040,161,372 |
| ¸ÅÃâÃÑÀÌÀÍ |
23,913,607,977 |
17,172,365,835 |
35,577,293,999 |
36,215,246,825 |
| ÆÇ¸Åºñ¿Í °ü¸®ºñ |
15,380,533,574 |
10,052,135,831 |
24,711,481,673 |
24,229,912,850 |
| ¿µ¾÷ÀÌÀÍ(¿µ¾÷¼Õ½Ç) |
8,533,074,403 |
7,120,230,004 |
10,865,812,326 |
11,985,333,975 |
| ¹ýÀμ¼ºñ¿ëÂ÷°¨Àü °è¼Ó»ç¾÷ÀÌÀÍ |
5,259,811,087 |
2,874,812,190 |
12,706,174,189 |
8,431,923,601 |
| Áß´Ü»ç¾÷¼ÕÀÍ |
-1,226,661,358 |
-394,643,265 |
- |
- |
| ¿¬°á´ç±â¼øÀÌÀÍ |
2,480,281,828 |
1,324,249,489 |
9,220,252,017 |
6,767,388,163 |
| (ºñÁö¹èÁöºÐ¼øÀÌÀÍ) |
-91,496,446 |
-73,218,605 |
-237,039,679 |
-159,278,686 |
| ±âŸÆ÷°ý¼ÕÀÍ |
-298,635,758 |
-476,919,089 |
-1,362,611,553 |
292,299,334 |
| ÃÑÆ÷°ýÀÌÀÍ |
2,181,646,070 |
847,330,400 |
7,857,640,464 |
7,059,687,497 |
| (ºñÁö¹èÁöºÐÆ÷°ýÀÌÀÍ) |
-91,443,668 |
-73,184,825 |
-241,410,290 |
-234,464,144 |
6.µ¿Á¾¾÷ü¿ÍÀÇ À繫Á¤º¸ ºñ±³
|
[ºñ±³È¸»ç 2025³â »ó¹Ý±â ¿ä¾à À繫ÇöȲ] |
|
(´ÜÀ§: ¾ï¿ø, ¿ø) |
| ±¸ºÐ |
´ëÇÑÀü¼± |
ÀÏÁøÀü±â |
| ÀÚ»êÃѰè |
29,409 |
14,049 |
| ºÎäÃѰè |
14,366 |
8,721 |
| ÀÚº»ÃѰè |
15,044 |
5,327 |
| ¸ÅÃâ¾× |
17,718 |
9,802 |
| ¿µ¾÷ÀÌÀÍ |
557 |
716 |
| ´ç±â¼øÀÌÀÍ |
63 |
491 |
| ±âº»ÁÖ´ç¼øÀÌÀÍ(¿ø) |
21 |
1,030 |
| Èñ¼®ÁÖ´ç¼øÀÌÀÍ(¿ø) |
21 |
1,030 |
|
|
|
|
|
| IPO °ø¸ðÁÖ Á¤º¸, °ø¸ð°¡, °ø¸ðÁֽļö, °ø¸ðû¾àÀÏÁ¤µîÀº À¯°¡Áõ±Ç½Å°í¼ ¼ö¸®(±Ý°¨À§)°úÁ¤¿¡¼
º¯°æµÉ ¼ö ÀÖ½À´Ï´Ù. |
| Ƽ¿¥¾¾ Àå¿Ü½ÃÀå °Å·¡µ¿Çâ |
| ÆË´Ï´Ù (°¡°ÝÂü°í) |
Èñ¸Á°¡°Ý |
¼ö·® |
³¯Â¥ |
| |
|
|
|
| |
|
|
|
| |
|
|
|
| |
|
|
|
| |
|
|
|
|
|
| »ð´Ï´Ù (°¡°ÝÂü°í) |
Èñ¸Á°¡°Ý |
¼ö·® |
³¯Â¥ |
| |
|
|
|
| |
|
|
|
| |
|
|
|
| |
|
|
|
| |
|
|
|
|
Ƽ¿¥¾¾ IPO°ø¸ð,Ƽ¿¥¾¾ °ø¸ðÀÏÁ¤,Ƽ¿¥¾¾ °ø¸ðÁÖ,Ƽ¿¥¾¾ »óÀå,Ƽ¿¥¾¾ û¾àÀÏÁ¤,Ƽ¿¥¾¾ °ø¸ð°¡,Ƽ¿¥¾¾ û¾à°æÀï·ü,Ƽ¿¥¾¾ °ø¸ðÁֽļö,Ƽ¿¥¾¾ È®Á¤°ø¸ð°¡,Ƽ¿¥¾¾ °ø¸ð±Ý¾×,Ƽ¿¥¾¾ °ø¸ðºÐ¼®,Ƽ¿¥¾¾ °ø¸ðû¾à,°ø¸ðÁֺм®,°ø¸ðÁÖû¾àÀÏÁ¤,°ø¸ðû¾àÀÏÁ¤
¡Ø IPO°ø¸ðÁÖ Á¤º¸, °ø¸ðû¾àÀÏÁ¤ µîÀº Áõ±Ç½Å°í¼ ¼ö¸®°úÁ¤¿¡¼ º¯°æµÉ ¼ö ÀÖÀ¸¸ç ÀԷ¿À·ùµµ ¹èÁ¦ ¸øÇÏ´Ï º»ÀΠåÀÓÇÏ¿¡ ÅõÀÚ¹Ù¶ø´Ï´Ù
|
|
°ø¸ðÁÖ ´º½º
°ø¸ðÁÖ ÀÏÁ¤
|