Á¾¸ñ¸í |
¼¿ºñ¿Â |
ÁøÇà»óȲ |
½Å±Ô»óÀå |
½ÃÀ屸ºÐ |
ÄÚ½º´Ú |
Á¾¸ñÄÚµå |
308430 |
¾÷Á¾ |
ÀǾàÇ° Á¦Á¶¾÷ |
´ëÇ¥ÀÚ |
±è±Ç |
±â¾÷±¸ºÐ |
Áß¼ÒÀÏ¹Ý |
º»Á¡¼ÒÀçÁö |
¼¿ïƯº°½Ã Á¾·Î±¸ ´ëÇзΠ103 ¼¿ï´ëÇб³ ¾Ï¿¬±¸¼Ò »êÇÐÇù·Â°ü 6Ãþ |
ȨÆäÀÌÁö |
www.cellbion.co.kr |
´ëÇ¥ÀüÈ |
02-743-3311 |
ÃÖ´ëÁÖÁÖ |
- |
¸ÅÃâ¾× |
1,471 (¹é¸¸¿ø) |
¹ýÀμ¼ºñ¿ëÂ÷°¨Àü °è¼Ó»ç¾÷ÀÌÀÍ |
-3,633 (¹é¸¸¿ø) |
¼øÀÌÀÍ |
-3,633 (¹é¸¸¿ø) |
ÀÚº»±Ý |
6,369 (¹é¸¸¿ø) |
ÃÑ°ø¸ðÁֽļö |
1,911,000 ÁÖ |
¾×¸é°¡ |
500 ¿ø |
»óÀå°ø¸ð |
½ÅÁÖ¸ðÁý : 1,911,000 ÁÖ (100%)
|
Èñ¸Á°ø¸ð°¡¾× |
10,000 ~ 12,200 ¿ø |
û¾à°æÀï·ü |
1065.46:1 (ºñ·Ê 2131:1) |
È®Á¤°ø¸ð°¡ |
15,000 ¿ø |
°ø¸ð±Ý¾× |
28,665 (¹é¸¸¿ø) |
ÁÖ°£»ç |
´ë½ÅÁõ±Ç
|
Áֽļö: 477,750 ÁÖ / û¾àÇѵµ: 23,500~28,500 ÁÖ |
ÁÖ¿äÀÏÁ¤ |
¼ö¿ä¿¹ÃøÀÏ |
2024.09.24 ~ 2024.09.30 |
°ø¸ðû¾àÀÏ |
2024.10.07 ~ 2024.10.08 |
¹èÁ¤°ø°íÀÏ(½Å¹®) |
2024.10.11 (ÁÖ°£»ç ȨÆäÀÌÁö ÂüÁ¶) |
³³ÀÔÀÏ |
2024.10.11 |
ȯºÒÀÏ |
2024.10.11 |
»óÀåÀÏ |
2024.10.16 |
°ø¸ð»çÇ× |
È®Á¤°ø¸ð°¡ |
15,000 ¿ø |
ÁÖ´ç¾×¸é°¡ : 500 ¿ø |
Èñ¸Á°ø¸ð°¡¾× : 10,000 ~ 12,200 ¿ø |
|
ÃÑ°ø¸ðÁֽļö |
1,911,000 ÁÖ |
°ø¸ð±Ý¾× : 28,665 (¹é¸¸¿ø) |
|
±×
·ì
º°
¹è
Á¤ |
¿ì¸®»çÁÖÁ¶ÇÕ |
ÁÖ |
û¾àÁõ°Å±ÝÀ² : 100% |
±â°üÅõÀÚÀÚµî |
1,433,250 ÁÖ (75.0%) |
ÃÖ°íÇѵµ : - ÁÖ |
ÀϹÝû¾àÀÚ |
477,750 ÁÖ (25.0%) |
û¾àÁõ°Å±ÝÀ² : 50% |
û¾à ÃÖ°íÇѵµ : 23,500~28,500 ÁÖ |
ÃÖÀú : - ÁÖ |
|
IRÀÏÁ¤ |
IRÀÏÀÚ
|
2024.09.27 |
IRÀå¼Ò/½Ã°£
|
±â°ü :
ÀÏ¹Ý : Çѱ¹IRÇùÀÇȸ-¿Â¶óÀÎ PM 04:30
|
|
¼ö¿ä¿¹Ãø°á°ú |
±â°ü°æÀï·ü
|
1050.19:1 |
Àǹ«º¸À¯È®¾à
|
8.64%
|
|
½Å±Ô»óÀå |
½Å±Ô»óÀåÀÏ
|
2024.10.16 |
ÇöÀç°¡
|
15,510 ¿ø (-0.45%)
|
|
±¸ºÐ |
½Åû¼ö·®(´ÜÀ§:ÁÖ) |
6°³¿ù È®¾à | 49,806,000 |
3°³¿ù È®¾à | 59,647,000 |
1°³¿ù È®¾à | 14,213,000 |
2ÁÖÀÏ È®¾à | 6,404,000 |
ÇÕ°è | 130,070,000 |
ÃÑ ¼ö·® ´ëºñ ºñÀ²(%) | 8.64% |
Âü¿©°Ç¼ö (´ÜÀ§:°Ç) |
½ÅûÁֽļö (´ÜÀ§:ÁÖ) |
´Ü¼ø°æÀï |
2,423 |
1,505,191,000 |
1050.19 :1 |
±¸ºÐ |
Âü¿©°Ç¼ö (´ÜÀ§:°Ç) |
½ÅûÁֽļö (´ÜÀ§: ÁÖ) |
ºñÀ²(%) |
°¡°Ý¹ÌÁ¦½Ã | 7 | 4,769,000 | 0.32% | 16,000¿ø ÃÊ°ú | 113 | 62,692,000 | 4.17% | 16,000¿ø | 1429 | 863,871,000 | 57.45% | 15,000¿ø ÃÊ°ú ~ 16,000¿ø ¹Ì¸¸ | 139 | 97,937,000 | 6.51% | 15,000¿ø | 706 | 456,111,000 | 30.33% | 12,200¿ø ÃÊ°ú ~ 15,000¿ø ¹Ì¸¸ | 17 | 12,294,000 | 0.82% | 12,200¿ø | 9 | 6,126,000 | 0.41% | 12,200¿ø ¹Ì¸¸ | 3 | 1,391,000 | 0.09% | ÇÕ°è |
2,423°Ç |
1,505,191,000ÁÖ |
100% |
±¸ºÐ |
2023.12.31 | 2022.12.31 | 2021.12.31 |
¾ÈÁ¤¼º |
ºÎäºñÀ² |
51.33 % | 266.58 % | 63.48 % |
À¯µ¿ºñÀ² |
585.62 % | 143.32 % | 320.61 % |
¼öÀͼº |
ÀÚ±âÀÚº»¼öÀÍ·ü |
-48.46 % | -233.09 % | 56.40 % |
¿µ¾÷ÀÌÀÍ·ü |
-342.83 % | -300.79 % | -496.18 % |
¼ºÀ强 |
¸ÅÃâ¾×Áõ°¡À² |
-16.56 % | 92.26 % | -32.57 % |
¿µ¾÷ÀÌÀÍÁõ°¡À² |
-4.90 % | 16.55 % | 242.88 % |
|
±¸ ºÐ |
2023.12.31 | 2022.12.31 | 2021.12.31 |
EPS (ÁÖ´ç¼øÀÌÀÍ) |
-337 ¿ø | -593 ¿ø | 444 ¿ø |
PER (ÁÖ°¡¼öÀͺñÀ²)
°ø¸ð°¡ ´ëºñ |
-36.17 | -20.59 | 27.50 |
BPS (ÁÖ´ç¼øÀڻ갡ġ) |
696 ¿ø | 254 ¿ø | 787 ¿ø |
PBR (ÁÖ°¡¼øÀÚ»êºñÀ²) |
17.53 | 47.99 | 15.51 |
SPS (ÁÖ´ç¸ÅÃâ¾×) |
137 ¿ø | 164 ¿ø | 85 ¿ø |
PSR (ÁÖ°¡¸ÅÃâ¾×ºñÀ²) |
89.33 | 74.53 | 143.30 |
|
|
|
|
1.»ç¾÷ÇöȲ
-´ç»ç´Â 2010³â ¹æ»ç¼ºÀǾàÇ° ºÐ¾ßÀÇ ±Û·Î¹ú ¸®´õ°¡ µÇ°íÀÚ ÇÏ´Â ¸ñÇ¥¸¦ °¡Áö°í ¼³¸³µÇ¾úÀ¸¸ç Á¤¹ÐÀÇ·á ¹× Ç¥Àû Ä¡·á Ç×¾Ï ½Å¾à
°³¹ß¿¡ ÁßÁ¡À» µÎ°í, ƯÈ÷ Àü¸³¼±¾ÏÀÇ Ä¡·á ¹× Áø´ÜÀ» À§ÇÑ °íµµÀÇ ¿¬±¸¿Í °³¹ß¿¡ Àü³äÇÏ°í ÀÖ½À´Ï´Ù.
´ç»çÀÇ ¿¬±¸ °³¹ß ³ë·ÂÀÇ ÇÙ½ÉÀº ¼±µµ ¹°ÁúÀÎ Lu-177-DGUL¿¡ ÁýÁߵǾî ÀÖ½À´Ï´Ù. Lu-177-DGULÀº Àü¸³¼± ƯÀÌ ¼¼Æ÷¸·
Ç׿ø(PSMA)À» Ç¥ÀûÀ¸·Î ÇÏ´Â Àü¸³¼±¾Ï Ä¡·á ¹× Áø´ÜÀ» À§ÇÑ Theranostics ½Å¾àÀ¸·Î,
KDDF(±¹°¡½Å¾à°³¹ß»ç¾÷´Ü)¿¡¼ Çõ½ÅÄ¡·á±â¼ú·Î¼ 2023³â ±¹°¡½Å¾à°³¹ß ¿ì¼ö 10´ë °úÁ¦·Î ¼±Á¤ÇÏ¿´À¸¸ç, KDDF·ÎºÎÅÍ ºñÀÓ»ó
¹× ÀÓ»ó ´Ü°è ¿¬±¸°³¹ß ºñ¿ë Áö¿øÀ» ¹Þ¾Ò½À´Ï´Ù. ÇöÀç ±¹³»¿¡¼ ÁøÇà ÁßÀÎ ÀÓ»ó 2»ó ½ÃÇè¿¡¼ µ¶¸³Àû¿µ»óÆò°¡À§¿øȸ °á°ú¸¦
ÅëÇØ Lu-177-DGULÀÇ ÀÓ»óÀû À¯È¿¼º°ú ¾ÈÀü¼ºÀ» È®ÀÎÇÏ¿´½À´Ï´Ù. Lu-177-DGUL ¾à¹°Àº Àü¸³¼±¾Ï Çõ½ÅÄ¡·á±â¼ú·Î
½ÄÇ°ÀǾàÇ°¾ÈÀüó·ÎºÎÅÍ °³¹ß ´Ü°è Èñ±ÍÀǾàÇ° ¹× ±Û·Î¹ú Çõ½ÅÁ¦Ç° ½Å¼Ó½É»ç Áö¿ø(GIFT) ÇÁ·Î±×·¥ Á¦11È£ Ç°¸ñÀ¸·Î ÁöÁ¤
¹Þ¾Ò½À´Ï´Ù.
¹æ»ç¼ºÀǾàÇ°Àº Áø´Ü°ú Ä¡·á¸¦ ÅëÇÕÇÏ´Â Theranostics(Therapy+Diagnostics)ÀÇ °³³äÀ» ÅëÇØ È¯ÀÚ ¸ÂÃãÇü
Ä¡·áÀÇ ±æÀ» ³ÐÇô°¡°í ÀÖ½À´Ï´Ù. ¹æ»ç¼ºÀǾàÇ°Àº µ¿ÀÏ ¶Ç´Â À¯»ç ±¸Á¶ÀÇ ¾à¹°¿¡ Áø´Ü¿ë µ¿À§¿ø¼Ò(¿¹: Ga-68)¸¦ °áÇÕ½ÃÄÑ ¾ÏȯÀÚ ¸ö¿¡
ÀÖ´Â ¾Ï¼¼Æ÷ÀÇ Á¤È®ÇÑ À§Ä¡¿Í ºÐÆ÷¸¦ ÆľÇÇÏ°í, Ä¡·á¿ë µ¿À§¿ø¼Ò(¿¹: Lu-177)·Î ġȯÇÏ¿© Áø´ÜµÇ¾ú´ø ¾Ï¼¼Æ÷¸¦ È¿°úÀûÀ¸·Î »ç¸ê½ÃÅ°´Â
ȯÀÚ¸ÂÃãÇü Á¤¹Ð Ç×¾ÏÄ¡·á¸¦ ½ÇÇöÇÕ´Ï´Ù.
ÀÌ·¯ÇÑ ¹æ»ç¼ºÀǾàÇ°ÀÇ °³¹ßÀº Á¤¹ÐÀǷḦ ½ÇÇöÇÒ ¼ö ÀÖ´Â ¹Ì·¡ À¯¸Á ½Å¾à °³¹ß Ç÷§ÆûÀ¸·Î ÇöÀç Æò°¡¹Þ°í ÀÖÀ¸¸ç, ÀüÅëÀûÀÎ °æ±¸¿ë
Ç¥ÀûÄ¡·áÁ¦¿¡ ºñÇØ È¯ÀÚ¿¡°Ô ħ½ÀÀûÀÌÁö ¾Ê°í, ½É¸®Àû ¹× ½ÅüÀû ºÎ´ãÀ» ÁÙÀÏ ¼ö ÀÖ´Â ÀÌÁ¡À» °¡Áý´Ï´Ù. Á¤¸Æ Åõ¿©
ÈÄ PET ¿µ»óÀåºñ¸¦ »ç¿ëÇÏ¿© µ¿À§¿ø¼Ò°¡ ¹æÃâÇÏ´Â °¨¸¶¿¡³ÊÁö¸¦ °ËÃâÇÔÀ¸·Î½á, ¾Ï¼¼Æ÷ÀÇ Àü½Å ÀüÀÌ »óŸ¦ ºñħ½ÀÀûÀ¸·Î
ÆľÇÇÒ ¼ö ÀÖÀ¸¸ç, À̴ ȯÀÚ ¸ÂÃãÇü Á¤¹Ð Ä¡·áÀÇ ¼º°øÀ» ³ôÀÏ ¼ö ÀÖ´Â Ä¡·á ¼±ÅÃÀÇ Á¢±Ù°¡´É¼ºÀ» ¿¾îÁÝ´Ï´Ù.
ÃÖ±Ù ¹Ì±¹ FDA ¹× À¯·´ ÀǾàǰû(EMA)ÀÇ ½ÂÀÎÀ» ¹ÞÀº theranostics ¹æ»ç¼ºÀǾàÇ°µéÀÌ
½ÃÀå¿¡ Ãâ½ÃµÇ¸ç, ÀÌ ºÐ¾ßÀÇ ¿¬±¸¿Í °³¹ßÀÌ È°¹ßÈ÷ ÀÌ·ç¾îÁö°í ÀÖ½À´Ï´Ù. ·çŸÅ׶ó(½Å°æ³»ºÐºñ¾Ï Ä¡·áÁ¦)¿Í Ç÷çºòÅä(Àü¸³¼±¾Ï
Ä¡·áÁ¦) °°Àº Á¦Ç°µéÀº ¹Ì·¡ À¯¸Á±â¼ú·Î¼ ¹æ»ç¼ºÀǾàÇ°ÀÇ ³ôÀº ¾à¹°°¡Ä¡¸¦ ÆľÇÇÑ ´Ù±¹Àû Á¦¾à»ç
³ë¹ÙƼ½º°¡ R&D ¿ª·®À» °ÈÇϱâ À§ÇØ ½Å¾àÀ» °³¹ßÇÏ´ø ȸ»ç M&A¸¦ ÅëÇØ ¼±º¸ÀÎ
¿¹ÀÔ´Ï´Ù. ÀÌ¿Í ´ëºñÇÏ¿©, ±¹³»¿¡¼´Â ´ç»ç°¡ »ê¤ýº´¤ý¿¬ Ŭ·¯½ºÅ͸¦ ÅëÇØ ÃàÀûµÈ ¿¬±¸°³¹ß ¿ª·®À» ¹ÙÅÁÀ¸·Î
Àü¸³¼±¾Ï theranostics ½Å¾à °³¹ß¿¡ ÁýÁßÇÏ°í ÀÖÀ¸¸ç, À̸¦ ÅëÇØ ±¹³» ÀÓ»ó 2»óÀ» ÁøÇà ÁßÀÔ´Ï´Ù.
´ç»ç°¡ °³¹ß ÁßÀÎ ¹æ»ç¼ºÀǾàÇ°À» È°¿ëÇÑ theranostics ½Å¾àÀº PSMA ´Ü¹éÁú
¹ßÇö Àü¸³¼±¾ÏÀ» PET ¿µ»ó Áø´Ü±â¼úÀ» È°¿ëÇÏ¿© ¾Ï ȯÀÚÀÇ Áúȯ »óŸ¦ Á¤È®È÷ ºÐ¼®ÇÏ°í, ÀÌ¿¡ ±â¹ÝÇÑ ÃÖÀûÀÇ ¾à¹°
ó¹æÀ» °¡´ÉÇÏ°Ô ÇÕ´Ï´Ù. ÀÌ °úÁ¤Àº ȯÀÚÀÇ »îÀÇ ÁúÀ» °³¼±ÇÏ°í ÀÇ·á ¼±Áøȸ¦ ÀÌ·ç´Â µ¥ ±â¿©ÇÒ °ÍÀÔ´Ï´Ù. ¹æ»ç¼ºÀǾàÇ°ÀÇ ¿¬±¸¿Í
°³¹ßÀº Á¤¹ÐÀÇ·áÀÇ ¹Ì·¡¸¦ ¹àÈ÷´Â Áß¿äÇÑ ´Ü°è·Î, ȯÀÚ °³Àκ° ¸ÂÃãÇü Ä¡·áÀÇ »õ·Î¿î ÁöÆòÀ» ¿°í ÀÖ½À´Ï´Ù. ÀÌ·¯ÇÑ ÁøÀüÀº
ÀÇ·á°è¿¡ Çõ¸íÀ» °¡Á®¿Ã »Ó¸¸ ¾Æ´Ï¶ó, ȯÀÚÀÇ Áúº´ °ü¸® ¹æ½Ä¿¡µµ ±Ùº»ÀûÀÎ º¯È¸¦ ÀÏÀ¸Å³ °ÍÀÔ´Ï´Ù.
2.¸ÅÃâÇöȲ
(´ÜÀ§: õ¿ø) |
±¸ºÐ |
¼¼ºÎ |
2021³â |
2022³â |
2023³â |
2024³â ¹Ý±â |
(Á¦12±â) |
(Á¦13±â) |
(Á¦14±â) |
(Á¦15±â ¹Ý±â) |
¸ÅÃâ¾× |
ºñÀ² |
¸ÅÃâ¾× |
ºñÀ² |
¸ÅÃâ¾× |
ºñÀ² |
¸ÅÃâ¾× |
ºñÀ² |
Á¦Ç° |
ÁÖ»çÁ¦ ¿Ü |
672,192 |
73% |
1,434,699 |
81% |
1,392,673 |
95% |
349,221 |
64% |
¿ë¿ª |
237,546 |
26% |
200,000 |
11% |
-¡¡ |
0% |
95,319 |
17% |
±âŸ |
7,144 |
1% |
128,184 |
7% |
78,584 |
5% |
100,760 |
18% |
ÇÕ°è |
916,881 |
100% |
1,762,884 |
100% |
1,471,257 |
100% |
545,300 |
100% |
3.À繫ÇöȲ
(1) À繫 ¼ºÀ强 |
(´ÜÀ§ : ¿ø) |
±¸ºÐ |
2021¿¬µµ |
2022¿¬µµ |
2023¿¬µµ |
2024¿¬µµ ¹Ý±â |
(Á¦ 12±â) |
(Á¦ 13±â) |
(Á¦ 14±â) |
(Á¦ 15±â) |
¸ÅÃâ¾× |
916,881,445 |
1,762,883,711 |
1,471,257,198 |
1,090,599,462 |
Áõ°¨·ü(%) |
¡¡ |
47.99% |
-19.82% |
-34.90% |
¸ÅÃâ¿ø°¡ |
1,035,243,496 |
1,554,987,741 |
1,157,740,501 |
814,057,534 |
(¸ÅÃâ¿ø°¡À² %) |
112.91% |
88.21% |
78.69% |
74.64% |
¿µ¾÷ÀÌÀÍ |
-4,550,303,208 |
-5,303,268,234 |
-5,043,268,302 |
(6,447,800,970 ) |
Áõ°¨·ü(%) |
(ÀûÀÚÁö¼Ó) |
(ÀûÀÚÁö¼Ó) |
(ÀûÀÚÁö¼Ó) |
(ÀûÀÚÁö¼Ó) |
´ç±â¼øÀÌÀÍ |
-4,777,671,694 |
-6,382,002,581 |
-3,632,827,379 |
(6,311,568,954 ) |
Áõ°¨·ü(%) |
(ÀûÀÚÁö¼Ó) |
(ÀûÀÚÁö¼Ó) |
(ÀûÀÚÁö¼Ó) |
(ÀûÀÚÁö¼Ó) |
°æ»óÀÌÀÍ·ü(%) |
°æ»óÀûÀÚ |
°æ»óÀûÀÚ |
°æ»óÀûÀÚ |
°æ»óÀûÀÚ |
(2) À繫 ¾ÈÁ¤¼º |
±¸ºÐ |
2021¿¬µµ |
2022¿¬µµ |
2023¿¬µµ |
2024¿¬µµ ¹Ý±â |
µ¿Á¾¾÷°è Æò±Õ |
(Á¦ 12±â) |
(Á¦ 13±â) |
(Á¦ 14±â) |
(Á¦ 15±â) |
À¯µ¿ºñÀ² |
320.64% |
305.76% |
383.91% |
443.65% |
172% |
ºÎäºñÀ² |
63.48% |
266.52% |
51.33% |
120.96% |
72% |
¸ÅÃâä±ÇȸÀüÀ²(ȸ) |
3.91 |
4.24 |
1.3 |
0.7 |
5.23 |
Àç°íÀÚ»êȸÀüÀ²(ȸ) |
0.72 |
0.85 |
0.62 |
0.34 |
5.01 |
4.°ø¸ðÈÄ À¯Åë°¡´É ¹°·®(º¸È£¿¹¼ö, »óÀåÈÄ
À¯ÅëÁֽļö)
ÁÖÁÖ¸í |
ȸ»ç¿ÍÀÇ |
¡¡ |
°ø¸ðÀü |
°ø¸ðÈÄ |
¸Å°¢ |
°ü°è |
Á¾ |
º¸À¯ÁÖ½Ä |
º¸À¯ÁÖ½Ä |
¸Å°¢Á¦Çѹ°·® |
À¯Åë°¡´É¹°·® |
Á¦ÇѱⰣ |
¡¡ |
·ù |
Áֽļö |
ÁöºÐÀ² |
Áֽļö |
ÁöºÐÀ² |
Áֽļö |
ÁöºÐÀ² |
Áֽļö |
ÁöºÐÀ² |
(»óÀåÀϱâÁØ) |
±è±Ç |
ÃÖ´ëÁÖÁÖ |
º¸ÅëÁÖ |
3,879,423 |
36.02% |
3,879,423 |
30.45% |
3,879,423 |
30.45% |
- |
- |
3³â |
±èÁö»ó |
ÃÖ´ëÁÖÁÖÀÇ Æ¯¼ö°ü°èÀÎ |
262,500 |
2.44% |
262,500 |
2.06% |
262,500 |
2.06% |
- |
- |
3³â |
±èÁöÅ |
282,500 |
2.62% |
282,500 |
2.22% |
282,500 |
2.22% |
- |
- |
3³â |
¹Ú¿µ¹Ì |
170,000 |
1.58% |
170,000 |
1.33% |
170,000 |
1.33% |
- |
- |
3³â |
¹ÚÀç¹Î |
±âŸ Ư¼ö°ü°èÀÎ(µî±âÀÓ¿ø) |
50,000 |
0.46% |
50,000 |
0.39% |
50,000 |
0.39% |
- |
- |
2³â |
À̼ºÈ£ |
±âŸ Ư¼ö°ü°èÀÎ(¹Ìµî±âÀÓ¿ø) |
17,500 |
0.16% |
17,500 |
0.14% |
17,500 |
0.14% |
- |
- |
2³â |
±è¼öÁø |
ÀÓÁ÷¿ø |
5,000 |
0.05% |
5,000 |
0.04% |
5,000 |
0.04% |
- |
- |
2³â |
ÀÌ±Ô½Ä |
10,000 |
0.09% |
10,000 |
0.08% |
10,000 |
0.08% |
- |
- |
2³â |
(ÁÖ)È޿½º |
±âŸ ±âÁ¸ÁÖÁÖ |
125,000 |
1.16% |
125,000 |
0.98% |
125,000 |
0.98% |
- |
- |
1³â |
½Å½ÅÁ¦¾à¢ß |
125,000 |
1.16% |
125,000 |
0.98% |
125,000 |
0.98% |
- |
- |
1³â |
µðÁöÅÐÇõ½Å¼ºÀåÆݵå |
313,501 |
2.91% |
313,501 |
2.46% |
120,577 |
0.95% |
57,877 |
0.45% |
1³â |
67,523 |
0.53% |
1°³¿ù |
67,524 |
0.53% |
3°³¿ù |
Æ÷Ä¿½ºÀÚ»ê¿î¿ë¢ß ¿Ü 11ÀÎ |
1,320,880 |
12.26% |
1,320,880 |
10.37% |
655,691 |
5.15% |
9,497 |
0.07% |
1°³¿ù |
655,692 |
5.15% |
3°³¿ù |
NHÅõÀÚÁõ±Ç(ÆķνºÀÚ»ê¿î¿ë-PB) |
163,555 |
1.52% |
163,555 |
1.28% |
81,777 |
0.64% |
- |
- |
1°³¿ù |
81,778 |
0.64% |
3°³¿ù |
SGIÆÛ½ºÆ®Æë±Ï½ºÅ¸Æ®¾÷Æݵå |
308,125 |
2.86% |
308,125 |
2.42% |
107,844 |
0.85% |
92,438 |
0.73% |
1°³¿ù |
107,844 |
0.85% |
3°³¿ù |
´ë½ÅÁõ±Ç |
38,462 |
0.36% |
38,462 |
0.30% |
13,461 |
0.11% |
11,539 |
0.09% |
1°³¿ù |
13,462 |
0.11% |
3°³¿ù |
¹Ì·¡¿¡¼ÂÁÁÀº±â¾÷¼¼ÄÁ´õ¸®ÅõÀÚÁ¶ÇÕ2È£ |
105,760 |
0.98% |
105,760 |
0.83% |
74,032 |
0.58% |
31,728 |
0.25% |
1°³¿ù |
¹Ì·¡¿¡¼ÂijÇÇÅ»(ÁÖ) |
139,093 |
1.29% |
139,093 |
1.09% |
48,682 |
0.38% |
41,728 |
0.33% |
1°³¿ù |
48,683 |
0.38% |
3°³¿ù |
»ïÈ£-ST ¹ÙÀÌ¿À ÅõÀÚÁ¶ÇÕ |
338,940 |
3.15% |
338,940 |
2.66% |
118,629 |
0.93% |
101,682 |
0.80% |
1°³¿ù |
118,629 |
0.93% |
3°³¿ù |
LSK-BNHÄÚ¸®¾Æ¹ÙÀÌ¿ÀÆݵå |
205,760 |
1.91% |
205,760 |
1.62% |
144,032 |
1.13% |
61,728 |
0.48% |
1°³¿ù |
¿¥¹ÙÀÌ¿ÀÇÁ¸®¾ÆÀÌÇÇ¿À1È£°³ÀÎÅõÀÚÁ¶ÇÕ |
146,154 |
1.36% |
146,154 |
1.15% |
51,154 |
0.40% |
43,846 |
0.34% |
1°³¿ù |
51,154 |
0.40% |
3°³¿ù |
À¯¾ÆÀ̺¥Ã³ÅõÀÚÁ¶ÇÕ5È£ |
76,924 |
0.71% |
76,924 |
0.60% |
26,923 |
0.21% |
23,077 |
0.18% |
1°³¿ù |
26,924 |
0.21% |
3°³¿ù |
¢ßÀ¯ÇѾçÇà |
185,185 |
1.72% |
185,185 |
1.45% |
185,185 |
1.45% |
- |
- |
1°³¿ù |
Çѱ¹»ê¾÷ÀºÇà |
411,520 |
3.82% |
411,520 |
3.23% |
144,032 |
1.13% |
123,456 |
0.97% |
1°³¿ù |
144,032 |
1.13% |
3°³¿ù |
ÇѾçÁõ±Ç |
38,462 |
0.36% |
38,462 |
0.30% |
13,461 |
0.11% |
11,539 |
0.09% |
1°³¿ù |
13,462 |
0.11% |
3°³¿ù |
Çö´ëÅõÀÚÆÄÆ®³Ê½º(ÁÖ) |
148,000 |
1.37% |
148,000 |
1.16% |
68,800 |
0.54% |
79,200 |
0.62% |
1°³¿ù |
Çö´ëÅõÀÚÆÄÆ®³Ê½ºÁ¦1È£Àü·«ÅõÀÚÁ¶ÇÕ |
116,000 |
1.08% |
116,000 |
0.91% |
23,600 |
0.19% |
- |
0.00% |
1°³¿ù |
92,400 |
0.73% |
3°³¿ù |
NHÅõÀÚÁõ±Ç(ÆÄÀιë·ùÀÚ»ê-¿ì¸®ÀºÇà) |
96,667 |
0.90% |
96,667 |
0.76% |
14,500 |
0.11% |
38,667 |
0.30% |
1°³¿ù |
43,500 |
0.34% |
3°³¿ù |
±âŸ ±âÁ¸ÁÖÁÖ |
1,690,768 |
15.70% |
1,690,768 |
13.27% |
- |
- |
1,690,768 |
13.27% |
- |
»óÀåÁÖ¼±ÀÎ Àǹ«ÀμöºÐ |
»óÀåÁÖ¼±ÀÎ |
- |
- |
57,330 |
0.45% |
57,330 |
0.45% |
- |
- |
3°³¿ù |
±â°üÅõÀÚÀÚ ¹× ÀϹÝû¾àÀÚ |
°ø¸ðÁÖÁÖ |
- |
- |
1,911,000 |
15.00% |
- |
- |
1,911,000 |
15.00% |
- |
ÇÕ°è |
¡¡- |
- |
10,770,679 |
100.00% |
12,739,009 |
100.00% |
8,409,240 |
66.01% |
4,329,769 |
33.99% |
- |
5.¿ä¾àÀ繫Á¦Ç¥
(´ÜÀ§ : ¹é¸¸¿ø) |
»ç¾÷¿¬µµ |
2021 ³â |
2022 ³â |
2023 ³â |
2024 ³â
¹Ý±â |
±¸ºÐ |
( Á¦12±â) |
( Á¦13±â) |
( Á¦14±â) |
( Á¦15±â ¹Ý±â) |
ȸ°èó¸® ±âÁØ |
K-IFRS |
K-IFRS |
K-IFRS |
K-IFRS |
°¨»çÀÎ(°¨»çÀÇ°ß) |
»ï´öȸ°è¹ýÀÎ |
»ï´öȸ°è¹ýÀÎ |
»ï´öȸ°è¹ýÀÎ |
Á¤µ¿È¸°è¹ýÀÎ |
(ÀûÁ¤) |
(ÀûÁ¤) |
(ÀûÁ¤) |
À¯µ¿ÀÚ»ê |
11,654 |
7,563 |
9,001 |
7,794 |
Çö±Ý¹×Çö±Ý¼ºÀÚ»ê |
807 |
1,236 |
870 |
764 |
´Ü±â±ÝÀ¶ÀÚ»ê |
9,940 |
4,177 |
6,500 |
6,000 |
¸ÅÃâä±Ç |
12 |
196 |
370 |
203 |
Àç°íÀÚ»ê |
362 |
680 |
506 |
542 |
±âŸ |
533 |
1,275 |
755 |
284 |
ºñÀ¯µ¿ÀÚ»ê |
2,197 |
2,474 |
2,345 |
2,087 |
ÅõÀÚÀÚ»ê |
¡¡- |
¡¡- |
- |
- |
À¯ÇüÀÚ»ê |
1,366 |
1,603 |
1,420 |
1,189 |
¹«ÇüÀÚ»ê |
613 |
646 |
689 |
657 |
±âŸ |
218 |
225 |
236 |
240 |
ÀÚ»êÃÑ°è |
13,851 |
10,037 |
11,346 |
9,881 |
À¯µ¿ºÎä |
3,635 |
5,277 |
1,537 |
1,757 |
¸ÅÀÔ乫 |
29 |
202 |
6 |
76 |
´Ü±âÂ÷ÀÔ±Ý |
285 |
254 |
254 |
254 |
±âŸ |
672 |
867 |
761 |
919 |
Àüȯ»çä |
1,116 |
1,407 |
295 |
329 |
´ç±â¼ÕÀÍ°øÁ¤°¡Ä¡±Ý |
1,533 |
2,547 |
221 |
179 |
ºñÀ¯µ¿ºÎä |
1,744 |
2,022 |
2,311 |
3,652 |
»óȯÀüȯ¿ì¼±ÁÖºÎä |
¡¡- |
- |
- |
- |
±âŸ |
1,744 |
2,022 |
2,311 |
3,652 |
ºÎäÃÑ°è |
5,378 |
7,299 |
3,848 |
5,409 |
ÀÚº»±Ý |
4,851 |
4,853 |
5,385 |
5,385 |
ÀÚº»À׿©±Ý |
29,461 |
29,483 |
37,368 |
37,368 |
ÀÚº»Á¶Á¤ |
379 |
913 |
930 |
1,112 |
±âŸÆ÷°ýÀû¼ÕÀÍ´©°è¾× |
¡¡ |
¡¡ |
¡¡ |
¡¡ |
ÀÌÀÍÀ׿©±Ý |
(26,219 ) |
(32,511 ) |
(36,185 ) |
-39,393 |
ÀÚº»ÃÑ°è |
8,472 |
2,738 |
7,497 |
4,472 |
±â°£ |
2021.01.01~2021.12.31 |
2022.01.01~2022.12.31 |
2023.01.01~2023.12.31 |
2024.01.01~2024.06.30 |
¸ÅÃâ¾× |
917 |
1,763 |
1,471 |
545 |
¿µ¾÷ÀÌÀÍ(¼Õ½Ç) |
(4,550 ) |
(5,303 ) |
(5,043 ) |
-3,224 |
´ç±â¼øÀÌÀÍ(¼Õ½Ç) |
(4,778 ) |
(6,382 ) |
(3,633 ) |
-3,156 |
±âº»ÁÖ´çÀÌÀÍ(´ÜÀ§: ¿ø) |
(543 ) |
(658 ) |
(366 ) |
-293 |
Èñ¼®ÁÖ´çÀÌÀÍ(´ÜÀ§: ¿ø) |
(543 ) |
(658 ) |
(366 ) |
-293 |
6.µ¿Á¾¾÷ü¿ÍÀÇ À繫Á¤º¸ ºñ±³
¡¼
µ¿»ç ¹× À¯»çȸ»ç 2024³â ¹Ý±â ±âÁØ ¿ä¾à À繫Çö Ȳ ¡½ |
(´ÜÀ§: ¹é¸¸¿ø) |
±¸ ºÐ |
¼¿ºñ¿Â |
Çѹ̾àÇ° |
À¯ÇѾçÇà |
º¸·É |
JWÁß¿ÜÁ¦¾à |
CMGÁ¦¾à |
ȸ°è±âÁØ |
K-IFRS º°µµ |
K-IFRS ¿¬°á |
K-IFRS ¿¬°á |
K-IFRS ¿¬°á |
K-IFRS ¿¬°á |
K-IFRS ¿¬°á |
ÀÚ»êÃÑ°è |
9,881 |
1,975,727 |
2,885,724 |
1,029,652 |
663,894 |
257,259 |
ºÎäÃÑ°è |
5,409 |
756,211 |
770,578 |
439,481 |
380,413 |
58,563 |
ÀÚ±âÀÚº» |
4,472 |
1,219,515 |
2,115,146 |
590,171 |
283,480 |
198,697 |
¸ÅÃâ¾× |
545 |
781,817 |
972,906 |
489,163 |
352,870 |
47,667 |
¿µ¾÷ÀÌÀÍ |
- 3,224 |
134,754 |
19,120 |
36,467 |
37,887 |
426 |
´ç±â¼øÀÌÀÍ |
- 3,156 |
95,273 |
44,772 |
47,046 |
28,599 |
8,223 |
|
|
|
|
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. |
ÁÖ½Äȸ»ç ¼¿ºñ¿Â |
(´ÜÀ§: ¿ø) |
°ú ¸ñ |
2023³â 12¿ù 31ÀÏ |
2022³â 12¿ù 31ÀÏ |
ÀÚ »ê |
|
|
À¯µ¿ÀÚ»ê |
9,001,014,374 |
7,563,335,800 |
ºñÀ¯µ¿ÀÚ»ê |
2,344,563,451 |
2,473,602,204 |
ÀÚ »ê ÃÑ °è |
11,345,577,825 |
10,036,938,004 |
ºÎ ä
|
¡¡ |
¡¡ |
À¯µ¿ºÎä |
1,537,468,694 |
5,276,935,357 |
ºñÀ¯µ¿ºÎä |
2,310,625,223 |
2,021,569,996 |
ºÎ ä ÃÑ °è |
3,848,093,917 |
7,298,505,353 |
ÀÚ º» |
¡¡ |
¡¡ |
ÀÚº»±Ý |
5,385,339,500 |
4,852,839,500 |
ÀÚº»À׿©±Ý |
37,367,708,431 |
29,482,890,939 |
ÀÚº»Á¶Á¤ |
929,729,350 |
913,205,723 |
°á¼Õ±Ý |
(36,185,293,373) |
(32,510,503,511) |
ÀÚ º» ÃÑ °è |
7,497,483,908 |
2,738,432,651 |
ºÎä ¹× ÀÚº» ÃÑ°è |
11,345,577,825 |
10,036,938,004 |
ÁÖ½Äȸ»ç ¼¿ºñ¿Â |
(´ÜÀ§: ¿ø) |
°ú ¸ñ |
2023³â 12¿ù 31ÀÏ |
2022³â 12¿ù 31ÀÏ |
¸ÅÃâ¾× |
1,471,257,198 |
1,762,883,711 |
¸ÅÃâ¿ø°¡ |
(1,157,740,501) |
(1,554,987,741) |
¸ÅÃâÃÑÀÌÀÍ(¼Õ½Ç) |
313,516,697 |
207,895,970 |
ÆǸźñ¿Í°ü¸®ºñ |
(5,356,784,999) |
(5,511,164,204) |
¿µ¾÷¼Õ½Ç |
(5,043,268,302) |
(5,303,268,234) |
±ÝÀ¶¼ÕÀÍ |
1,401,376,400 |
(1,242,769,511) |
±âŸ¿µ¾÷¿Ü¼ÕÀÍ |
9,064,523 |
164,035,164 |
¹ýÀμ¼ºñ¿ëÂ÷°¨Àü¼ø¼Õ½Ç |
(3,632,827,379) |
(6,382,002,581) |
¹ýÀμ¼ºñ¿ë |
- |
- |
´ç±â¼ø¼Õ½Ç |
(3,632,827,379) |
(6,382,002,581) |
±âŸÆ÷°ý¼ÕÀÍ |
(41,962,483) |
90,057,351 |
ÃÑÆ÷°ý¼Õ½Ç |
(3,674,789,862) |
(6,291,945,230) |
ÁÖ½Äȸ»ç ¼¿ºñ¿Â |
(´ÜÀ§: ¿ø) |
°ú ¸ñ |
ÀÚº»±Ý |
ÀÚº»À׿©±Ý |
ÀÚº»Á¶Á¤ |
°á¼Õ±Ý |
ÃÑ °è |
2022.1.1(Àü±âÃÊ) |
4,850,874,500 |
29,460,960,748 |
379,030,265 |
(26,218,558,281) |
8,472,307,232 |
´ç±â¼ø¼Õ½Ç |
- |
- |
- |
(6,382,002,581) |
(6,382,002,581) |
Áֽļ±ÅÃ±Ç |
1,965,000 |
21,930,191 |
534,175,458 |
- |
558,070,649 |
È®Á¤±Þ¿©Á¦µµÀÇ ÀçÃøÁ¤¿ä¼Ò |
- |
- |
- |
90,057,351 |
90,057,351 |
2022.12.31(Àü±â¸») |
4,852,839,500 |
29,482,890,939 |
913,205,723 |
(32,510,503,511) |
2,738,432,651 |
2023.1.1(´ç±âÃÊ)
|
4,852,839,500 |
29,482,890,939 |
913,205,723 |
(32,510,503,511) |
2,738,432,651 |
´ç±â¼ø¼Õ½Ç |
- |
- |
- |
(3,632,827,379) |
(3,632,827,379) |
Áֽļ±ÅÃ±Ç |
32,500,000 |
391,116,292 |
16,523,627 |
- |
440,139,919 |
À¯»óÁõÀÚ |
500,000,000 |
7,493,701,200 |
- |
- |
7,993,701,200 |
È®Á¤±Þ¿©Á¦µµÀÇ ÀçÃøÁ¤¿ä¼Ò |
- |
- |
- |
(41,962,483) |
(41,962,483) |
2023.12.31(´ç±â¸») |
5,385,339,500 |
37,367,708,431 |
929,729,350 |
(36,185,293,373) |
7,497,483,908 |
|
¼¿ºñ¿Â IPO°ø¸ð,¼¿ºñ¿Â °ø¸ðÀÏÁ¤,¼¿ºñ¿Â °ø¸ðÁÖ,¼¿ºñ¿Â »óÀå,¼¿ºñ¿Â û¾àÀÏÁ¤,¼¿ºñ¿Â °ø¸ð°¡,¼¿ºñ¿Â û¾à°æÀï·ü,¼¿ºñ¿Â °ø¸ðÁֽļö,¼¿ºñ¿Â È®Á¤°ø¸ð°¡,¼¿ºñ¿Â °ø¸ð±Ý¾×,¼¿ºñ¿Â °ø¸ðºÐ¼®,¼¿ºñ¿Â °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¤
|