| 
   
    | Á¾¸ñ¸í | ÇѶóij½ºÆ® | ÁøÇà»óȲ | ½Å±Ô»óÀå |   
    | ½ÃÀ屸ºÐ | ÄÚ½º´Ú | Á¾¸ñÄÚµå | 125490 |   
    | ¾÷Á¾ | ÁÖÇü ¹× ±ÝÇü Á¦Á¶¾÷ |   
    | ´ëÇ¥ÀÚ | ¿ÀÁ¾µÎ | ±â¾÷±¸ºÐ | Áß¼ÒÀÏ¹Ý |   
    | º»Á¡¼ÒÀçÁö | ÀÎõ±¤¿ª½Ã ³²µ¿±¸ ÀººÀ·Î105¹ø±æ 59 (³íÇöµ¿) |   
    | ȨÆäÀÌÁö | www.hlcast.co.kr | ´ëÇ¥ÀüÈ | 032-815-3388 |   
    | ÃÖ´ëÁÖÁÖ | - |   
    | ¸ÅÃâ¾× | 121,980 (¹é¸¸¿ø) | ¹ýÀμ¼ºñ¿ëÂ÷°¨Àü °è¼Ó»ç¾÷ÀÌÀÍ
 | -2,899 (¹é¸¸¿ø) |   
    | ¼øÀÌÀÍ | -3,767 (¹é¸¸¿ø) | ÀÚº»±Ý | 3,650 (¹é¸¸¿ø) |  
 
   
    | ÃѰø¸ðÁֽļö | 7,500,000 ÁÖ | ¾×¸é°¡ | 100 ¿ø |   
    | »óÀå°ø¸ð | ½ÅÁÖ¸ðÁý : 7,500,000 ÁÖ (100%) |   
    | Èñ¸Á°ø¸ð°¡¾× | 5,100 ~ 5,800 ¿ø | û¾à°æÀï·ü | 927.37:1 (ºñ·Ê 1855:1) |   
    | È®Á¤°ø¸ð°¡ | 5,800 ¿ø | °ø¸ð±Ý¾× | 43,500 (¹é¸¸¿ø) |   
    | ÁÖ°£»ç | ´ë½ÅÁõ±Ç | Áֽļö: 1,875,000 ÁÖ   /   û¾àÇѵµ: 62,000~75,000 ÁÖ |  
 
   
    | ÁÖ¿äÀÏÁ¤ | ¼ö¿ä¿¹ÃøÀÏ | 2025.07.30	  ~   2025.08.05 |   
    | °ø¸ðû¾àÀÏ | 2025.08.11  ~   2025.08.12 |   
    | ¹èÁ¤°ø°íÀÏ(½Å¹®) | 2025.08.14      (ÁÖ°£»ç ȨÆäÀÌÁö ÂüÁ¶) |   
    | ³³ÀÔÀÏ | 2025.08.14 |   
    | ȯºÒÀÏ | 2025.08.14 |   
    | »óÀåÀÏ | 2025.08.20 |   
    | °ø¸ð»çÇ× | 
    | È®Á¤°ø¸ð°¡ | 5,800 ¿ø | 
         
          | ÁÖ´ç¾×¸é°¡ :  100            ¿ø |   
          | Èñ¸Á°ø¸ð°¡¾× :  5,100             ~ 5,800 ¿ø |  |   
    | ÃѰø¸ðÁֽļö | 7,500,000 ÁÖ | 
         
          | °ø¸ð±Ý¾× : 43,500          (¹é¸¸¿ø) |  |   
    | ±× ·ì
 º°
 ¹è
 Á¤
 | ¿ì¸®»çÁÖÁ¶ÇÕ | ÁÖ | û¾àÁõ°Å±ÝÀ² : 100% |   
    | ±â°üÅõÀÚÀÚµî | 5,625,000 ÁÖ  (75.0%) | ÃÖ°íÇѵµ :  - ÁÖ |   
    | ÀϹÝû¾àÀÚ | 1,875,000 ÁÖ  (25.0%) | û¾àÁõ°Å±ÝÀ² : 50% |   
    | û¾à ÃÖ°íÇѵµ :  62,000~75,000 ÁÖ | ÃÖÀú :  - ÁÖ | 
 |   
    | IRÀÏÁ¤ | 
		 
		| IRÀÏÀÚ | 2025.08.05 | IRÀå¼Ò/½Ã°£ | ±â°ü : ¿©Àǵµ CCMMºôµù PM 12:30 ÀÏ¹Ý :
 |  |   
    | ¼ö¿ä¿¹Ãø°á°ú | 
		 
		| ±â°ü°æÀï·ü | 832.89:1 | Àǹ«º¸À¯È®¾à | 5.82% |  |   
    | ½Å±Ô»óÀå | 
		 
		| ½Å±Ô»óÀåÀÏ | 2025.08.20 | ÇöÀç°¡ | 11,820 ¿ø (-2.31%) |  |  
 
| ±¸ºÐ | ½Åû¼ö·®(´ÜÀ§:ÁÖ) |  | 6°³¿ù È®¾à | 37,430,000 |  | 3°³¿ù È®¾à | 160,689,000 |  | 1°³¿ù È®¾à | 35,162,000 |  | 2ÁÖ È®¾à | 39,481,000 |  | ÇÕ°è | 272,762,000 |  | ÃÑ ¼ö·® ´ëºñ ºñÀ²(%) | 5.82% |  
 
  
    | Âü¿©°Ç¼ö (´ÜÀ§:°Ç) | ½ÅûÁֽļö (´ÜÀ§:ÁÖ) | ´Ü¼ø°æÀï |  
    | 2,401 | 4,684,992,000 | 832.89:1 |  
 
| ±¸ºÐ | Âü¿©°Ç¼ö (´ÜÀ§:°Ç) | ½ÅûÁֽļö (´ÜÀ§: ÁÖ) | ºñÀ²(%) |  | °¡°Ý¹ÌÁ¦½Ã | 10 | 45,852,000 | 0.98% |  | 5,800¿ø Ãʰú | 164 | 292,126,000 | 6.24% |  | 5,800¿ø(»ó´Ü) | 2200 | 4,320,166,000 | 92.21% |  | 5,100¿ø Ãʰú ~ 5,800¿ø ¹Ì¸¸ | 1 | 558,000 | 0.01% |  | 5,100¿ø(ÇÏ´Ü) | 4 | 13,170,000 | 0.28% |  | 5,100¿ø ¹Ì¸¸ | 22 | 13,120,000 | 0.28% |  | ÇÕ°è | 2,401°Ç | 4,684,992,000ÁÖ | 100% | 
 
 
 
			
				| 
					
						
							| ±¸ºÐ | 2024.12.31 | 2023.12.31 | 2022.12.31 |  
							| ¾ÈÁ¤¼º | ºÎäºñÀ² | 0.00 % | 0.00 % | 0.00 % |  
							| À¯µ¿ºñÀ² | 26.11 % | 20.65 % | 61.73 % |  
							| ¼öÀͼº | ÀÚ±âÀÚº»¼öÀÍ·ü | -46.36 % | 63.40 % | 87.78 % |  
							| ¿µ¾÷ÀÌÀÍ·ü | 6.55 % | 10.63 % | 4.58 % |  
							| ¼ºÀ强 | ¸ÅÃâ¾×Áõ°¡À² | 14.67 % | 20.89 % | 13.90 % |  
							| ¿µ¾÷ÀÌÀÍÁõ°¡À² | -29.26 % | 180.28 % | 249.36 % |  |  
 
 
			
				| 
						
						
							| ±¸ ºÐ | 2024.12.31 | 2023.12.31 | 2022.12.31 |  
							| EPS (ÁÖ´ç¼øÀÌÀÍ) | 184 ¿ø | -365 ¿ø | -181 ¿ø |  
							| PER (ÁÖ°¡¼öÀͺñÀ²) °ø¸ð°¡ ´ëºñ
 | 31.60 | -15.91 | -32.11 |  
							| BPS (ÁÖ´ç¼øÀڻ갡ġ) | -396 ¿ø | -575 ¿ø | -206 ¿ø |  
							| PBR (ÁÖ°¡¼øÀÚ»êºñÀ²) | -14.65 | -10.09 | -28.19 |  
							| SPS (ÁÖ´ç¸ÅÃâ¾×) | 1,708 ¿ø | 1,490 ¿ø | 1,232 ¿ø |  
							| PSR (ÁÖ°¡¸ÅÃâ¾×ºñÀ²) | 3.40 | 3.89 | 4.71 |  |  
 
   
    |  |  
	|  |  
	|  |  
   
    | 
	| 
 1.»ç¾÷ÇöȲ -´ç»çÀÇ Á¦Ç°Àº »ç¿ëó¿¡ µû¶ó Å©°Ô ÀÚµ¿Â÷ºÎǰ, ·Îº¿ºÎǰ ¹× °¡ÀüºÎǰ µîÀ¸·Î ºÐ·ùµË´Ï´Ù. ´ÙÀÌij½ºÆÃÀÇ ¿ø¼ÒÀç¿¡ µû¶ó ¸¶±×³×½·, ¾Ë·ç¹Ì´½, 
¾Æ¿¬ Á¦Ç°À¸·Î ±¸ºÐµÇ¸ç ÀÌ ¿ø¼ÒÀç´Â ´ç»ç°¡ ¸ÅÀÔÇÏ´Â ±Ý¾×ÀÇ ¸¹Àº ºÎºÐÀ» Â÷ÁöÇÕ´Ï´Ù. 2024³â ±âÁØÀ¸·Î ÀÚµ¿Â÷ºÎǰ Áß¿¡µµ ´ç»ç°¡ ÁÖ·Î ¿µÀ§Çϰí 
ÀÖ´Â ºÎºÐÀÌ ÀÚµ¿Â÷ ÀüÀåºÎǰÀ¸·Î µð½ºÇ÷¹ÀÌ, ÀÚÀ²ÁÖÇà ±×¸®°í ¹èÅ͸® Á¦Ç°ÀÌ ÁÖ·ù¸¦ ÀÌ·ç°í ÀÖ´Â »óȲÀ̸ç, Ãß°¡·Î Àü±âÀÚµ¿Â÷ÀÇ Àü±âº¯È¯ ºÎǰÀÌ 
2025³âºÎÅÍ´Â Ãß°¡µÇ°í ÀÖ½À´Ï´Ù.  ´ç»ç°¡ º¸À¯ÇÑ Çٽɱâ¼úÀ» ¹ÙÅÁÀ¸·Î ÀÚµ¿Â÷ ºÎǰÀÇ ÁÖ·ÂÁ¦Ç°ÀÎ µð½ºÇ÷¹ÀÌ, ÀÚÀ²ÁÖÇà, ¹èÅ͸® Ä¿¹ö µîÀÇ ºÎǰµéÀ» Á¦Ç°ÈÇÏ¿© °ø±ÞÇϰí ÀÖ½À´Ï´Ù. 
ÇöÀç ÀÚµ¿Â÷ºÎǰ ¸ðµâ Á¦Á¶¾÷üÀÎ LGÀüÀÚ, Çö´ë¸ðºñ½º, »ï¼ºÀü±â µîÀ» ÅëÇÏ¿© ¸ÞÀÌÀú ¿Ï¼ºÂ÷ ¾÷üÀÎ Çö´ëÀÚµ¿Â÷, ±â¾ÆÀÚµ¿Â÷, º¥Ã÷, BMW, 
¾Æ¿ìµð, ·£µå·Î¹ö, ¸£³ë, º¼º¸, ½ºÅÚ¶õƼ½º, Àç±Ô¾î, Æø½º¹Ù°Õ, GM ¹× ±Û·Î¹ú AI ÀÚµ¿Â÷ ¾÷ü¿¡ °ø±ÞµÇ°í 
ÀÖ½À´Ï´Ù. 
 2.¸ÅÃâÇöȲ 
| (´ÜÀ§: õ¿ø) |  
| ¸ÅÃâÀ¯Çü | ǰ  ¸ñ | 2025³â   1ºÐ±â | 2024³â | 2023³â | 2022³â |  
| ÀÚµ¿Â÷ºÎǰ | ÀÚÀ²ÁÖÇàÂ÷ | 9,354,972 | 34,756,474 | 18,785,598 | 4,484,592 |  
| µð½ºÇ÷¹ÀÌ | 13,568,212 | 46,627,837 | 44,601,665 | 46,194,091 |  
| ¹èÅ͸® | 1,871,483 | 6,709,477 | 0 | 0 |  
| ±âŸ | 1,959,375 | 10,610,355 | 12,523,991 | 20,059,699 |  
| ¼Ò°è | 26,754,042 | 98,704,143 | 75,911,254 | 70,738,381 |  
| ±âŸ Á¦Ç° | ±âŸ(±ÝÇü  ¹× °¡Àü) | 13,624,834 | 45,584,600 | 41,181,405 | 30,259,748 |  
| ±âŸ | °íö  ¿Ü | 184,401 | 152,786 | 4,886,986 | 2,054 |  
| ÇÕ °è | 40,563,277 | 144,441,529 | 121,979,644 | 101,000,184 |  
 3.À繫ÇöȲ 
| (1) À繫Àû ¼ºÀ强 |  
| (´ÜÀ§ : ¹é¸¸¿ø) |  
| ±¸ºÐ | 2025³â   1ºÐ±â | 2024³â | 2023³â | 2022³â |  
| ¸ÅÃâ¾× | 40,563 | 144,441 | 121,979 | 101,000 |  
| ¸ÅÃâ¿ø°¡ | 34,097 | 123,647 | 99,941 | 89,628 |  
| ¸ÅÃâÃÑÀÌÀÍ | 6,466 | 20,794 | 22,038 | 11,372 |  
| ÆÇ¸Åºñ¿Í°ü¸®ºñ | 2,177 | 8,520 | 7,129 | 5,603 |  
| ¿µ¾÷ÀÌÀÍ | 4,289 | 12,275 | 14,909 | 5,769 |  
| ´ç±â¼øÀÌÀÍ | 1,351 | 10,298 | -3,767 | -3,553 |  
| ¸ÅÃâ¾× Áõ°¡À² | 12.30% | 18.40% | 20.80% | 24.90% |  
| ¸ÅÃâÃÑÀÌÀÍ·ü | 15.90% | 14.40% | 18.10% | 11.30% |  
| ¿µ¾÷ÀÌÀÍ·ü | 10.60% | 8.50% | 12.20% | 5.70% |  
| ´ç±â¼øÀÌÀÍ·ü | 3.30% | 7.10% | -3.10% | -3.50% |  
 
| (2) À繫Àû ¾ÈÁ¤¼º |  
| (´ÜÀ§ : %, ¹è) |  
| ±¸ºÐ | 2022³â | 2023³â | 2024³â | 2025³â   1ºÐ±â | ¾÷Á¾Æò±Õ |  
| À¯µ¿ºñÀ² | 70.66% | 43.09% | 53.19% | 97.63% | 124.28% |  
| ºÎäºñÀ² | N/A | N/A | 2121.30% | 148.20% | 97.69% |  
| Â÷ÀÔ±ÝÀÇÁ¸µµ | 77.03% | 82.90% | 71.10% | 37.03% | 23.93% |  
| ÀÌÀÚº¸»ó¹èÀ² | 1.0¹è | 2.0¹è | 2.0¹è | 2.7¹è | 2.79¹è |  
| ´çÁºñÀ² | 53.61% | 29.20% | 34.82% | 62.09% | 99.61% |  
 4.°ø¸ðÈÄ À¯Åë°¡´É ¹°·®(º¸È£¿¹¼ö, »óÀåÈÄ                        
 À¯ÅëÁֽļö) 
| ±¸ºÐ | ÁÖÁÖ¸í | ȸ»ç¿ÍÀÇ | °ø¸ðÀü | °ø¸ðÈÄ | À¯Åë°¡´É¹°·® | ¸Å°¢Á¦Çѹ°·® | »óÀåÈÄ ¸Å°¢ |  
| °ü°è | Áֽļö | ÁöºÐÀ² | Áֽļö | ÁöºÐÀ² | Áֽļö | ÁöºÐÀ² | Áֽļö | ÁöºÐÀ² | Á¦ÇѱⰣ |  
| ÃÖ´ëÁÖÁÖµî | ¿ÀÁ¾µÎ | ÃÖ´ëÁÖÁÖ | 12,322,500 | 42.74% | 12,322,500 | 33.74% | - | - | 12,322,500 | 33.74% | 24°³¿ù |  
| ±è¿µ½É | ÃÖ´ëÁÖÁÖÀÇ | 675,000 | 2.34% | 675,000 | 1.85% | - | - | 675,000 | 1.85% | 24°³¿ù |  
| ¹è¿ìÀÚ |  
| À̼ö±Ç | ÀÓ¿ø | 1,500,000 | 5.20% | 1,500,000 | 4.11% | - | - | 1,500,000 | 4.11% | 18°³¿ù |  
| ¼Ò°è | 14,497,500 | 50.29% | 14,497,500 | 39.69% | - | - | 14,497,500 | 39.69% | - |  
| 5% ÀÌ»ó | ¿£ºêÀ̸ÞÀÚ´ÑÇ÷¯½º | Àü¹®ÅõÀÚÀÚ | 3,424,700 | 11.88% | 3,424,700 | 9.38% | 3,424,700 | 9.38% | - | - | - |  
| ¼ÒÀ¯ÁÖÁÖ | »ç¸ðÅõÀÚÇÕÀÚȸ»ç |  
| ¡¡ | ¾ÆÀ̺ñÄÉÀÌŰ¿ò | Àü¹®ÅõÀÚÀÚ | 2,413,850 | 8.37% | 2,413,850 | 6.61% | 824,697 | 2.26% | 1,589,153 | 4.35% | 1°³¿ù |  
| ¡¡ | »ç¾÷ÀçÆí»ç¸ðÅõÀÚ ÇÕÀÚȸ»ç |  
| ¡¡ | ÇÁ·ÎµðÁö  Á¦24È£ ÅõÀÚÁ¶ÇÕ | º¥Ã³±ÝÀ¶ | 2,638,339 | 9.15% | 2,638,339 | 7.22% | 901,618 | 2.47% | 1,736,721 | 4.75% | 1°³¿ù |  
| ¡¡ | ¼Ò°è | 8,476,889 | 29.40% | 8,476,889 | 23.21% | 5,151,015 | 14.10% | 3,325,874 | 9.11% | - |  
| 1% ÀÌ»ó | ½º¸¶ÀϰÔÀÌÆ®ÆÐ½ºÆ® | º¥Ã³±ÝÀ¶ | 502,500 | 1.74% | 502,500 | 1.38% | 171,680 | 0.47% | 330,820 | 0.91% | 1°³¿ù |  
| ¼ÒÀ¯ÁÖÁÖ | ¹«¹ö1È£ÅõÀÚÁ¶ÇÕ |  
| ¡¡ | ¸ÞµðÄ¡   2020-2 | º¥Ã³±ÝÀ¶ | 502,500 | 1.74% | 502,500 | 1.38% | 171,680 | 0.47% | 330,820 | 0.91% | 1°³¿ù |  
| ¡¡ | ½ºÄÉÀϾ÷ÅõÀÚÁ¶ÇÕ |  
| ¡¡ | ¾ÆÀÌ¿¥¿¥  ¼¼ÄÁ´õ¸® | º¥Ã³±ÝÀ¶ | 502,500 | 1.74% | 502,500 | 1.38% | 171,680 | 0.47% | 330,820 | 0.91% | 1°³¿ù |  
| ¡¡ | º¥Ã³ÆÝµå Á¦6È£ |  
| ¡¡ | ¿£¿¡ÀÌÄ¡ÅõÀÚÁõ±Ç  ÁÖ½Äȸ»ç | Àü¹®ÅõÀÚÀÚ | 502,500 | 1.74% | 502,500 | 1.38% | 502,500 | 1.38% | - | - | - |  
| ¡¡ | (µð¿¡½º   Secondary.01 |  
| ¡¡ | ÄÚ½º´Úº¥Ã³ |  
| ¡¡ | ÀÏ¹Ý »ç¸ðÅõÀÚ½ÅŹ) |  
| ¡¡ | ³óÇùÀºÇà  ÁÖ½Äȸ»ç | Àü¹®ÅõÀÚÀÚ | 502,500 | 1.74% | 502,500 | 1.38% | - | - | 502,500 | 1.38% | 6°³¿ù |  
| ¡¡ | (½ÅÇѺ¥Ã³¼¼ÄÁ´õ¸® |  
| ¡¡ | ÀϹݻç¸ðÅõÀÚ½ÅŹ Á¦1È£) |  
| ¡¡ | ¿ÀÇ¿öÅÍ·°Å°1È£Á¶ÇÕ | º¥Ã³±ÝÀ¶ | 1,034,400 | 3.59% | 1,034,400 | 2.83% | - | - | 1,034,400 | 2.83% | 6°³¿ù |  
| ¡¡ | ½ÅÇÑŸÀÓ¼¼ÄÁ´õ¸®ºí¶óÀεå | º¥Ã³±ÝÀ¶ | 376,900 | 1.31% | 376,900 | 1.03% | - | - | 376,900 | 1.03% | 6°³¿ù |  
| ¡¡ | ½Å±â¼úÅõÀÚÁ¶ÇÕ |  
| ¡¡ | Á¦À̺ñ¿ì¸®Ä³ÇÇÅ»  ÁÖ½Äȸ»ç | Àü¹®ÅõÀÚÀÚ | 376,850 | 1.31% | 376,850 | 1.03% | - | - | 376,850 | 1.03% | 6°³¿ù |  
| ¡¡ | ÇѺûÀκ£½ºÆ®¸ÕÆ®  ÁÖ½Äȸ»ç | Àü¹®ÅõÀÚÀÚ | 311,850 | 1.08% | 311,850 | 0.85% | - | - | 311,850 | 0.85% | 6°³¿ù |  
| ¡¡ | ¼Ò°è | 4,612,500 | 16.00% | 4,612,500 | 12.63% | 1,017,540 | 2.79% | 3,594,960 | 9.84% | - |  
| 1% ¹Ì¸¸ | ÁÖ½Äȸ»ç  ¼¼¾Æ±â¼úÅõÀÚ | Àü¹®ÅõÀÚÀÚ | 25,600 | 0.09% | 25,600 | 0.07% | - | - | 25,600 | 0.07% | 6°³¿ù |  
| ¼ÒÀ¯ÁÖÁÖ | °00 | °³ÀÎ | 62,990 | 0.22% | 62,990 | 0.17% | - | - | 62,990 | 0.17% | 6°³¿ù |  
| ¡¡ | Àü00 | °³ÀÎ | 31,870 | 0.11% | 31,870 | 0.09% | - | - | 31,870 | 0.09% | 6°³¿ù |  
| ¡¡ | ¼00 | °³ÀÎ | 1,840 | 0.01% | 1,840 | 0.01% | - | - | 1,840 | 0.01% | 6°³¿ù |  
| ¡¡ | Çã00 | °³ÀÎ | 3,300 | 0.01% | 3,300 | 0.01% | - | - | 3,300 | 0.01% | 6°³¿ù |  
| ¡¡ | ½ÅÇÑÅõÀÚÁõ±Ç  ÁÖ½Äȸ»ç | Àü¹®ÅõÀÚÀÚ | 251,200 | 0.87% | 251,200 | 0.69% | - | - | 251,200 | 0.69% | 6°³¿ù |  
| ¡¡ | »ï¼ºÁõ±Ç  ÁÖ½Äȸ»ç | Àü¹®ÅõÀÚÀÚ | 125,600 | 0.44% | 125,600 | 0.34% | - | - | 125,600 | 0.34% | 6°³¿ù |  
| ¡¡ | (NH¾Û¼Ö·çÆ® ¸®ÅÏ |  
| ¡¡ | ÀϹݻç¸ðÅõÀÚ½ÅŹ |  
| ¡¡ | Á¦1È£ÀÇ ½Åʾ÷ÀÚ ÁöÀ§) |  
| ¡¡ | ¿¡½ºÁö¾¾  ÄÉÀÌ¾Ë ³ÝÁ¦·Î ÅõÀÚÁ¶ÇÕ | º¥Ã³±ÝÀ¶ | 251,250 | 0.87% | 251,250 | 0.69% | - | - | 251,250 | 0.69% | 6°³¿ù |  
| ¡¡ | Ǫ¸¥  ¸ÞÅ» ½Å±â¼úÅõÀÚÁ¶ÇÕ Á¦1È£ | º¥Ã³±ÝÀ¶ | 115,000 | 0.40% | 115,000 | 0.31% | - | - | 115,000 | 0.31% | 6°³¿ù |  
| ¡¡ | ´ë½ÅÁõ±Ç   ÁÖ½Äȸ»ç | Àü¹®ÅõÀÚÀÚ | 251,200 | 0.87% | 251,200 | 0.69% | - | - | 251,200 | 0.69% | 1°³¿ù |  
| ¡¡ | ±â¼úº¸Áõ±â±Ý | Àü¹®ÅõÀÚÀÚ | 123,200 | 0.43% | 123,200 | 0.34% | 123,200 | 0.34% | - | - | - |  
| ¡¡ | ¼Ò°è | 1,243,050 | 4.31% | 1,243,050 | 3.40% | 123,200 | 0.34% | 1,119,850 | 3.07% | - |  
| °ø¸ðÁÖ½Ä | °ø¸ðÁÖÁÖ | ±â°üÅõÀÚÀÚ, | 0 | 0.00% | 7,500,000 | 20.53% | 7,500,000 | 20.53% | - | - | - |  
| ÀϹÝû¾àÀÚ |  
| Àǹ«Àμö | ´ë½ÅÁõ±Ç  ÁÖ½Äȸ»ç | ´ëÇ¥ÁÖ°üȸ»ç | 0 | 0.00% | 196,078 | 0.54% | - | - | 196,078 | 0.54% | 3°³¿ù |  
| ÇÕ°è | 28,829,939 | 100.00% | 36,526,017 | 100.00% | 13,791,755 | 37.76% | 22,734,262 | 62.24% | - |  
 5.¿ä¾àÀ繫Á¦Ç¥ 
| (´ÜÀ§: 
õ¿ø) |  
| »ç¾÷¿¬µµ | 2025¿¬µµ 1ºÐ±â | 2024¿¬µµ | 2023¿¬µµ | 2022¿¬µµ |  
| ±¸ºÐ | (Á¦21±â) | (Á¦20±â) | (Á¦19±â) | (Á¦18±â) |  
| ȸ°èó¸® ±âÁØ | K-IFRS | K-IFRS | K-IFRS | K-IFRS |  
| (°¨»ç¹ÞÁö ¾ÊÀº | (°¨»ç¹ÞÁö ¾ÊÀº |  
| À繫Á¦Ç¥) | À繫Á¦Ç¥) |  
| À¯µ¿ÀÚ»ê | 66,008,931 | 65,196,544 | 46,672,600 | 38,673,683 |  
| ´çÁÂÀÚ»ê | 41,983,815 | 42,681,507 | 31,635,677 | 29,343,375 |  
| Àç°íÀÚ»ê | 24,025,116 | 22,515,037 | 15,036,923 | 9,330,308 |  
| ºñÀ¯µ¿ÀÚ»ê | 85,974,900 | 83,933,180 | 73,876,884 | 70,183,879 |  
| ÅõÀÚÀÚ»ê | 1,004,504 | 372,544 | 276,613 | 302,006 |  
| À¯ÇüÀÚ»ê | 79,660,618 | 78,186,434 | 68,143,696 | 63,777,005 |  
| ¹«ÇüÀÚ»ê | 1,845,602 | 1,911,787 | 1,664,649 | 1,200,370 |  
| ±âŸºñÀ¯µ¿ÀÚ»ê | 3,464,176 | 3,462,415 | 3,791,926 | 4,904,498 |  
| ÀÚ»êÃѰè | 151,983,831 | 149,129,724 | 120,549,484 | 108,857,562 |  
| À¯µ¿ºÎä | 67,613,057 | 122,573,116 | 108,323,336 | 54,734,983 |  
| ºñÀ¯µ¿ºÎä | 23,133,941 | 19,842,899 | 17,319,256 | 55,011,392 |  
| ºÎäÃѰè | 90,746,999 | 142,416,015 | 125,642,592 | 109,746,375 |  
| ÀÚº»±Ý | 3,546,629 | 2,175,955 | 2,175,955 | 2,175,955 |  
| ¿¬°áÀÚº»À׿©±Ý | 31,678,378 | 126,589 | 3,263,933 | 3,263,933 |  
| ¿¬°áÀÚº»Á¶Á¤ | 0 | -20,399,134 | -20,399,134 | -20,399,134 |  
| ¿¬°á±âŸÆ÷°ý¼ÕÀÍ´©°è¾× | 6,842,355 | 6,991,902 | 5,351,867 | 5,646,213 |  
| ¿¬°áÀÌÀÍÀ׿©±Ý | 19,169,470 | 17,818,396 | 4,514,272 | 8,424,220 |  
| ºñÁö¹è±â¾÷ÁöºÐ | ¡¡ | ¡¡ | ¡¡ | ¡¡ |  
| ÀÚº»ÃѰè | 61,236,833 | 6,713,708 | -5,093,107 | -888,813 |  
| ¸ÅÃâ¾× | 40,563,277 | 144,441,529 | 121,979,644 | 101,000,184 |  
| ¿µ¾÷ÀÌÀÍ(¼Õ½Ç) | 4,289,499 | 12,275,101 | 14,909,233 | 5,768,913 |  
| ¿¬°á´ç±â¼øÀÌÀÍ(¼Õ½Ç) | 1,351,074 | 10,297,878 | -3,767,124 | -3,553,350 |  
| ÃÑÆ÷°ýÀÌÀÍ(¼Õ½Ç) | 1,201,528 | 11,806,815 | -4,204,295 | -3,208,071 |  
| ±âº»ÁÖ´ç¼øÀÌÀÍ(¼Õ½Ç) | 86 | 681 | -249 | -235 |  
| Èñ¼®ÁÖ´ç¼øÀÌÀÍ(¼Õ½Ç) | 46 | 402 | -249 | -235 |  
| »ç¾÷¿¬µµ | 2025¿¬µµ   1ºÐ±â | 2024¿¬µµ | 2023¿¬µµ | 2022¿¬µµ |  
| ±¸ºÐ | (Á¦21±â) | (Á¦20±â) | (Á¦19±â) | (Á¦18±â) |  
| ȸ°èó¸® ±âÁØ | K-IFRS | K-IFRS | K-IFRS | K-IFRS |  
| (°¨»ç¹ÞÁö ¾ÊÀº | (°¨»ç¹ÞÁö ¾ÊÀº |  
| À繫Á¦Ç¥) | À繫Á¦Ç¥) |  
| À¯µ¿ÀÚ»ê | 23,309,257 | 18,892,832 | 14,864,470 | 14,898,074 |  
| ´çÁÂÀÚ»ê | 15,599,136 | 12,833,492 | 10,612,711 | 11,481,122 |  
| Àç°íÀÚ»ê | 7,710,120 | 6,059,340 | 4,251,759 | 3,416,952 |  
| ºñÀ¯µ¿ÀÚ»ê | 57,571,456 | 55,874,119 | 51,284,605 | 51,166,277 |  
| ÅõÀÚÀÚ»ê | 21,506,020 | 21,380,092 | 19,153,733 | 19,065,718 |  
| À¯ÇüÀÚ»ê | 30,831,242 | 29,178,551 | 26,071,636 | 25,101,268 |  
| ¹«ÇüÀÚ»ê | 1,123,932 | 1,143,597 | 1,215,786 | 1,178,428 |  
| ±âŸºñÀ¯µ¿ÀÚ»ê | 4,110,261 | 4,171,879 | 4,843,450 | 5,820,863 |  
| ÀÚ»êÃѰè | 80,880,712 | 74,766,951 | 66,149,075 | 66,064,351 |  
| À¯µ¿ºÎä | 18,680,977 | 72,353,917 | 71,977,634 | 24,133,357 |  
| ºñÀ¯µ¿ºÎä | 21,141,473 | 13,828,643 | 10,748,360 | 47,862,600 |  
| ºÎäÃѰè | 39,822,450 | 86,182,560 | 82,725,994 | 71,995,957 |  
| ÀÚº»±Ý | 3,546,629 | 2,175,955 | 2,175,955 | 2,175,955 |  
| ÀÚº»À׿©±Ý | 31,678,378 | 126,589 | 3,263,933 | 3,263,933 |  
| ÀÚº»Á¶Á¤ | 0 | -20,399,134 | -20,399,134 | -20,399,134 |  
| ±âŸÆ÷°ý¼ÕÀÍ´©°è¾× | 5,376,005 | 5,376,005 | 5,376,005 | 5,369,208 |  
| ÀÌÀÍÀ׿©±Ý | 457,251 | 1,304,976 | -6,993,677 | 3,658,429 |  
| ºñÁö¹è±â¾÷ÁöºÐ | ¡¡ | ¡¡ | ¡¡ | ¡¡ |  
| ÀÚº»ÃѰè | 41,058,262 | -11,415,609 | -16,576,918 | -5,931,609 |  
| ¸ÅÃâ¾× | 12,269,259 | 49,244,987 | 42,945,091 | 35,523,767 |  
| ¿µ¾÷ÀÌÀÍ(¼Õ½Ç) | 935,569 | 3,227,771 | 4,562,871 | 1,628,272 |  
| ´ç±â¼øÀÌÀÍ(¼Õ½Ç) | -847,725 | 5,292,407 | -10,509,283 | -5,206,978 |  
| ÃÑÆ÷°ýÀÌÀÍ(¼Õ½Ç) | -847,725 | 5,161,309 | -10,645,311 | -4,999,025 |  
| ±âº»ÁÖ´ç¼øÀÌÀÍ(¼Õ½Ç) | -54 | 350 | -695 | -344 |  
| Èñ¼®ÁÖ´ç¼øÀÌÀÍ(¼Õ½Ç) | -54 | 229 | -695 | -344 |  
 6.µ¿Á¾¾÷ü¿ÍÀÇ À繫Á¤º¸ ºñ±³ 
| [2025³â 1ºÐ±â¸» LTM ±âÁØ ºñ±³±â¾÷ PER »êÃâ] |  
| (´ÜÀ§: õ¿ø, ÁÖ, ¿ø, ¹è) |  
| ±¸ºÐ | Àû¿ë  ´ç±â¼øÀÌÀÍ(A) | Àû¿ëÁֽļö(B) | ÁÖ´ç¼øÀÌÀÍ | ±âÁØÁÖ°¡ | PER | Æò±Õ |  
| (ÁÖ1) | (ÁÖ2) | (C=A/B) | (D) | (E=D/C) |  
| »ïÇö | 8,929 | 31,707,567 | 282 | 12,033 | 42.73 | 25.61 |  
| ¾Ë·çÄÚ | 18,626 | 96,830,132 | 192 | 2,176 | 11.31 |  
| Á¶ÀϾ˹̴½ | 16,823 | 126,631,721 | 133 | 1,542 | 11.61 |  
| ¼Áø½Ã½ºÅÛ | 48,087 | 56,247,954 | 855 | 20,800 | 24.33 |  
| ÆÄ¿ö·ÎÁ÷½º | 4,384 | 36,610,755 | 120 | 4,557 | 38.06 |  | 
 |   
    |  |   
    |   |   
    | 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. |   
 
 
 
 
 ÇѶóij½ºÆ® IPO°ø¸ð,ÇѶóij½ºÆ® °ø¸ðÀÏÁ¤,ÇѶóij½ºÆ® °ø¸ðÁÖ,ÇѶóij½ºÆ® »óÀå,ÇѶóij½ºÆ® û¾àÀÏÁ¤,ÇѶóij½ºÆ® °ø¸ð°¡,ÇѶóij½ºÆ® û¾à°æÀï·ü,ÇѶóij½ºÆ® °ø¸ðÁֽļö,ÇѶóij½ºÆ® È®Á¤°ø¸ð°¡,ÇѶóij½ºÆ® °ø¸ð±Ý¾×,ÇѶóij½ºÆ® °ø¸ðºÐ¼®,ÇѶóij½ºÆ® °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¤ |