Á¾¸ñ¸í |
¿¡½º¿¡ÀÌ¿¥Áö¿£ÅÍÅ×ÀθÕÆ® |
ÁøÇà»óȲ |
½Å±Ô»óÀå |
½ÃÀ屸ºÐ |
ÄÚ½º´Ú |
Á¾¸ñÄÚµå |
419530 |
¾÷Á¾ |
¿µÈ, ºñµð¿À¹°, ¹æ¼ÛÇÁ·Î±×·¥ Á¦ÀÛ ¹× ¹è±Þ¾÷ |
´ëÇ¥ÀÚ |
±è¼öÈÆ |
±â¾÷±¸ºÐ |
Áß¼ÒÀÏ¹Ý |
º»Á¡¼ÒÀçÁö |
¼¿ïƯº°½Ã °³²±¸ Å×Çì¶õ·Î 325 8Ãþ(¿ª»ïµ¿) |
ȨÆäÀÌÁö |
www.samg.net |
´ëÇ¥ÀüÈ |
02-535-6773 |
ÃÖ´ëÁÖÁÖ |
- |
¸ÅÃâ¾× |
38,374 (¹é¸¸¿ø) |
¹ýÀμ¼ºñ¿ëÂ÷°¨Àü °è¼Ó»ç¾÷ÀÌÀÍ |
-11,087 (¹é¸¸¿ø) |
¼øÀÌÀÍ |
-11,087 (¹é¸¸¿ø) |
ÀÚº»±Ý |
4,295 (¹é¸¸¿ø) |
ÃÑ°ø¸ðÁֽļö |
1,750,000 ÁÖ |
¾×¸é°¡ |
500 ¿ø |
»óÀå°ø¸ð |
½ÅÁÖ¸ðÁý : 1,750,000 ÁÖ (100%)
|
Èñ¸Á°ø¸ð°¡¾× |
21,600 ~ 26,700 ¿ø |
û¾à°æÀï·ü |
6.90:1 (ºñ·Ê 14:1) |
È®Á¤°ø¸ð°¡ |
17,000 ¿ø |
°ø¸ð±Ý¾× |
29,750 (¹é¸¸¿ø) |
ÁÖ°£»ç |
NHÅõÀÚÁõ±Ç
|
Áֽļö: 437,500~525,000 ÁÖ / û¾àÇѵµ: 437,500~525,000 ÁÖ |
|
|
|
ÁÖ¿äÀÏÁ¤ |
¼ö¿ä¿¹ÃøÀÏ |
2022.11.17 ~ 2022.11.18 |
°ø¸ðû¾àÀÏ |
2022.11.24 ~ 2022.11.25 |
¹èÁ¤°ø°íÀÏ(½Å¹®) |
2022.11.29 (ÁÖ°£»ç ȨÆäÀÌÁö ÂüÁ¶) |
³³ÀÔÀÏ |
2022.11.29 |
ȯºÒÀÏ |
2022.11.29 |
»óÀåÀÏ |
2022.12.06 |
°ø¸ð»çÇ× |
È®Á¤°ø¸ð°¡ |
17,000 ¿ø |
ÁÖ´ç¾×¸é°¡ : 500 ¿ø |
Èñ¸Á°ø¸ð°¡¾× : 21,600 ~ 26,700 ¿ø |
|
ÃÑ°ø¸ðÁֽļö |
1,750,000 ÁÖ |
°ø¸ð±Ý¾× : 29,750 (¹é¸¸¿ø) |
|
±×
·ì
º°
¹è
Á¤ |
¿ì¸®»çÁÖÁ¶ÇÕ |
52,500 ÁÖ (3%) |
û¾àÁõ°Å±ÝÀ² : 100% |
±â°üÅõÀÚÀÚµî |
1,172,500~1,312,500 ÁÖ (67~75%) |
ÃÖ°íÇѵµ : - ÁÖ |
ÀϹÝû¾àÀÚ |
437,500~525,000 ÁÖ (25~30%) |
û¾àÁõ°Å±ÝÀ² : 50% |
û¾à ÃÖ°íÇѵµ : 437,500~525,000 ÁÖ |
ÃÖÀú : - ÁÖ |
|
IRÀÏÁ¤ |
IRÀÏÀÚ
|
2022.11.17 |
IRÀå¼Ò/½Ã°£
|
±â°ü : Çѱ¹IRÇùÀÇȸ-¿Â¶óÀÎ PM 03:10
ÀÏ¹Ý : Çѱ¹IRÇùÀÇȸ-¿Â¶óÀÎ PM 03:10
|
|
¼ö¿ä¿¹Ãø°á°ú |
±â°ü°æÀï·ü
|
44.73:1 |
Àǹ«º¸À¯È®¾à
|
0.05%
|
|
½Å±Ô»óÀå |
½Å±Ô»óÀåÀÏ
|
2022.12.06 |
ÇöÀç°¡
|
13,050 ¿ø (-2.83%)
|
|
±¸ºÐ |
½Åû¼ö·®(´ÜÀ§:ÁÖ) |
15ÀÏ È®¾à | 26,000 |
¹ÌÈ®¾à | 44,594,000 |
ÇÕ°è | 44,620,000 |
ÃÑ ¼ö·® ´ëºñ ºñÀ²(%) | 0.05% |
Âü¿©°Ç¼ö (´ÜÀ§:°Ç) |
½ÅûÁֽļö (´ÜÀ§:ÁÖ) |
´Ü¼ø°æÀï |
289 |
44,620,000 |
44.73:1 |
±¸ºÐ |
Âü¿©°Ç¼ö (´ÜÀ§:°Ç) |
½ÅûÁֽļö (´ÜÀ§: ÁÖ) |
ºñÀ²(%) |
26,700¿ø ÀÌ»ó | 11 | 4,514,000 | 10.12% | 21,600¿ø ÃÊ°ú ~ 26,700¿ø ¹Ì¸¸ | - | - | - | 21,600¿ø | 17 | 178,000 | 0.40% | 21,600¿ø ¹Ì¸¸ | 258 | 39,920,000 | 89.47% | °¡°Ý ¹ÌÁ¦½Ã | 3 | 8,000 | 0.02% | ÇÕ°è |
289°Ç |
44,620,000ÁÖ |
100% |
|
|
|
¿¡½º¿¡ÀÌ¿¥Áö¿£ÅÍÅ×ÀθÕÆ® |
Àç ¹« ºñ À² |
|
±¸ºÐ |
2021.12.31 | 2020.12.31 | 2019.12.31 |
¾ÈÁ¤¼º |
ºÎäºñÀ² |
269.72 % | 374.69 % | 2,144.49 % |
À¯µ¿ºñÀ² |
128.51 % | 139.47 % | 45.71 % |
¼öÀͼº |
ÀÚ±âÀÚº»¼öÀÍ·ü |
-48.89 % | -88.58 % | -300.82 % |
¿µ¾÷ÀÌÀÍ·ü |
8.75 % | -4.36 % | -6.52 % |
¼ºÀ强 |
¸ÅÃâ¾×Áõ°¡À² |
62.88 % | 42.70 % | -15.96 % |
¿µ¾÷ÀÌÀÍÁõ°¡À² |
-427.29 % | -4.74 % | -150.92 % |
|
ºÎäºñÀ² (%) |
|
|
À¯µ¿ºñÀ² (%) |
|
|
|
ÀÚ±âÀÚº»¼öÀÍ·ü (%) |
|
|
¿µ¾÷ÀÌÀÍ·ü (%) |
|
|
|
¸ÅÃâ¾×Áõ°¡À² (%) |
|
|
¿µ¾÷ÀÌÀÍÁõ°¡À² (%) |
|
|
¿¡½º¿¡ÀÌ¿¥Áö¿£ÅÍÅ×ÀθÕÆ® |
ÁÖ °¡ Áö Ç¥ |
|
±¸ ºÐ |
2021.12.31 | 2020.12.31 | 2019.12.31 |
EPS (ÁÖ´ç¼øÀÌÀÍ) |
-4,151 ¿ø | -19,542 ¿ø | -7,570 ¿ø |
PER (ÁÖ°¡¼öÀͺñÀ²)
°ø¸ð°¡ ´ëºñ |
-6.43 | -1.37 | -3.53 |
BPS (ÁÖ´ç¼øÀڻ갡ġ) |
8,491 ¿ø | 22,060 ¿ø | 2,516 ¿ø |
PBR (ÁÖ°¡¼øÀÚ»êºñÀ²) |
3.14 | 1.21 | 10.61 |
SPS (ÁÖ´ç¸ÅÃâ¾×) |
14,370 ¿ø | 44,111 ¿ø | 30,911 ¿ø |
PSR (ÁÖ°¡¸ÅÃâ¾×ºñÀ²) |
1.86 | 0.61 | 0.86 |
|
EPS (ÁÖ´ç¼øÀÌÀÍ) (¿ø) |
|
|
PER (ÁÖ°¡¼öÀͺñÀ²) |
|
|
|
BPS (ÁÖ´ç¼øÀڻ갡ġ) (¿ø) |
|
|
PBR (ÁÖ°¡¼øÀÚ»êºñÀ²) |
|
|
|
SPS (ÁÖ´ç¸ÅÃâ¾×) (¿ø) |
|
|
PSR (ÁÖ°¡¸ÅÃâ¾×ºñÀ²) |
|
|
|
|
|
|
1.»ç¾÷ÇöȲ
-´ç»ç´Â Á¾ÇÕ ºê·£µå 'À̸ð¼Çij½½'À» Ãâ½ÃÇÏ¿©
´ç»çÀÇ ¿Â¿ÀÇÁ¶óÀÎ »ç¾÷À» È®´ëÇÒ ¿¹Á¤¿¡ ÀÖ½À´Ï´Ù. 'À̸ð¼Çij½½'Àº OTTÇ÷§Æû 'À̸ð¼Çij½½ ½Ã³×¸¶', °ø°£»ç¾÷ 'À̸ð¼Çij½½ ¾îµåº¥ÃÄ', ±³À°»ç¾÷
'À̸ð¼Çij½½ ¿¡µàÄÉÀ̼Ç', ÀÌÄ¿¸Ó½º 'À̸ð¼Çij½½ ½ºÅä¾î'¸¦ ¾Æ¿ì¸£´Â ºê·£µåÀÔ´Ï´Ù.
2.¸ÅÃâÇöȲ
(´ÜÀ§
: õ¿ø) |
¸ÅÃâÀ¯Çü |
Á¦23±â ¹Ý±â |
Á¦22±â |
Á¦21±â |
Á¦20±â |
(2022³â 6¿ù) |
(2021³â) |
(2020³â) |
(2019³â) |
»óÇ° |
±¹³» |
380,802 |
306,788 |
1,301 |
1,595 |
¼öÃâ |
- |
1,332 |
- |
- |
°è |
380,802 |
308,120 |
1,301 |
1,595 |
Á¦Ç° |
±¹³» |
22,327,892 |
23,344,916 |
12,364,978 |
8,787,554 |
¼öÃâ |
743,914 |
1,043,503 |
590,961 |
- |
°è |
23,071,806 |
24,388,419 |
12,955,939 |
8,787,554 |
ÄÜÅÙÃ÷Á¦ÀÛ |
±¹³» |
- |
- |
64,122 |
1,919,575 |
¼öÃâ |
2,494,114 |
7,047,472 |
4,818,172 |
1,867,948 |
°è |
2,494,114 |
7,047,472 |
4,882,294 |
3,787,523 |
¶óÀ̼±½º |
±¹³» |
3,502,287 |
2,994,207 |
2,557,510 |
690,491 |
¼öÃâ |
2,421,988 |
3,605,563 |
3,155,446 |
3,183,429 |
°è |
5,924,275 |
6,599,770 |
5,712,956 |
3,873,920 |
±âŸ |
±¹³» |
39,257 |
30,381 |
6,951 |
58,877 |
ÇÕ°è |
31,910,254 |
38,374,162 |
23,559,441 |
16,509,469 |
3.À繫ÇöȲ
(1) À繫Àû ¼ºÀ强 |
|
|
|
|
|
µ¿»çÀÇ ¸ÅÃâ¾×Àº 2019³â 165¾ï¿ø, 2020³â 236¾ï¿ø, 2021³â
384¾ï¿øÀ¸·Î Áö¼ÓÀûÀÎ ÀÚü IP °³¹ß¿¡ ÅõÀÚÇÑ °á°ú, ÀÚü IP ÈïÇà¿¡ ¼º°øÇÏ¿© ±â·ÏÀûÀÎ ¸ÅÃâ ¼ºÀå¼¼¿¡ ÀÖ½À´Ï´Ù. ÈļÓÀûÀÎ IP °³¹ßÀ» À§ÇÑ
ÀçÅõÀÚ·Î 2020³â±îÁö´Â ¿µ¾÷¼Õ½ÇÀ» ±â·ÏÇßÀ¸¸ç, 2021³â¿¡ ÃÖÃÊ·Î ¿µ¾÷ÀÌÀÍ ÈæÀÚ¸¦ ½ÃÇöÇÏ¿´½À´Ï´Ù. ´Ù¸¸, 2020³â K-IFRS Àüȯ¿¡ µû¸¥
»óȯÀüȯ¿ì¼±ÁÖ ºÎä°è»ó ¹× ¹«ÇüÀÚ»ê(°³¹ßºñ µî)¼Õ»óÂ÷¼ÕÀ¸·Î ÀÎÇØ 2020³â, 2021³â ¸ðµÎ ¼ø¼Õ½ÇÀ» ±â·ÏÇÏ¿´½À´Ï´Ù. ÀÌ·Î ÀÎÇÏ¿© ¼öÀͼº
ÁöÇ¥´Â À¯ÀǹÌÇÑ ¼öÄ¡¸¦ ´Þ¼ºÇÏÁö ¸øÇÏ¿´½À´Ï´Ù. µ¿»ç´Â ÇâÈÄ »ç¾÷°èȹ »ó 2023³â¿¡´Â À¯ÀǹÌÇÑ ¼öÁØÀÇ ¼øÀÌÀÍÀÇ ´Þ¼ºÀ» ¿¹»óÇÏ°í ÀÖÀ¸¸ç
¼öÀͼºÁöÇ¥ÀÇ ÀüüÀûÀÎ °³¼±À» ¿¹»óÇÏ°í ÀÖ½À´Ï´Ù. |
(´ÜÀ§: ¹é¸¸¿ø) |
±¸ºÐ |
2022³â »ó¹Ý±â |
2021³â |
2020³â |
2019³â |
2019³â |
(Á¦23±â) |
(Á¦22±â) |
(Á¦21±â) |
(Á¦20±â) |
(Á¦20±â) |
ȸ°èó¸® ±âÁØ |
K-IFRS |
K-IFRS |
K-IFRS |
K-IFRS |
K-GAAP |
¸ÅÃâ¾× |
31,910 |
38,374 |
23,559 |
16,509 |
19,856 |
¿µ¾÷ÀÌÀÍ |
1,980 |
3,359 |
-1,027 |
-1,078 |
2,444 |
¹ýÀμ¼ºñ¿ëÂ÷°¨Àü°è¼Ó»ç¾÷ÀÌÀÍ |
-17,791 |
-11,087 |
-10,379 |
-3,952 |
150 |
´ç±â¼øÀÌÀÍ |
-17,791 |
-11,087 |
-10,438 |
-4,044 |
58 |
ÁÖ´ç¼øÀÌÀÍ(¿ø) |
-3,803 |
-4,152 |
-3,909 |
-1,514 |
22 |
(2) À繫Àû ¾ÈÁ¤¼º |
|
|
|
|
(´ÜÀ§: %, ȸ, ¹é¸¸¿ø) |
|
|
|
|
±¸ºÐ |
2022³âµµ |
2021³âµµ |
2020³âµµ |
2019³âµµ |
»ó¹Ý±â |
ºÎäºñÀ²(%) |
59.63% |
ÀÚº»Àá½Ä |
ÀÚº»Àá½Ä |
ÀÚº»Àá½Ä |
ÀÚº»Àá½Ä·ü(%) |
N/A |
1798.31% |
4512.11% |
603.52% |
Àç°íÀÚ»ê ȸÀüÀ²(ȸ) |
18.46ȸ |
55.48ȸ |
191.31ȸ |
90.65ȸ |
¸ÅÃâä±Ç ȸÀüÀ²(ȸ) |
6.05ȸ |
3.42ȸ |
3.39ȸ |
3.44ȸ |
¿µ¾÷È°µ¿À¸·Î ÀÎÇÑ Çö±ÝÈ帧 |
4,188 |
-3,292 |
419 |
5,257 |
ƯÁ¤Àο¡ ´ëÇÑ ÀÚ±ÝÀÇÁ¸ |
N/A |
N/A |
N/A |
N/A |
ƯÁ¤Àο¡ ´ëÇÑ Àڱݴ뿩 |
N/A |
3,000 |
3,000 |
3,000 |
4.°ø¸ðÈÄ À¯Åë°¡´É ¹°·®(º¸È£¿¹¼ö, »óÀåÈÄ
À¯ÅëÁֽļö)
±¸ºÐ |
ÁÖÁÖ¸í |
°ø¸ð
ÈÄ |
¸Å°¢Á¦ÇÑÁÖ½Ä |
À¯Åë°¡´ÉÁÖ½Ä |
¸Å°¢Á¦ÇѱⰣ |
Àǹ«
º¸È£¿¹¼ö |
ÀÚ¹ßÀû |
°è |
ÁöºÐÀ² |
ÁÖ½Ä ¼ö |
ÁöºÐÀ² |
º¸È£¿¹¼ö ÁÖ7) |
ÁÖ½Ä ¼ö |
ÁöºÐÀ² |
Áֽļö |
±Ù°ÅÁ¶Ç× |
ÁÖ½Ä ¼ö |
¡¡ |
ÃÖ´ëÁÖÁÖ µî |
±è¼öÈÆ |
1,444,360 |
16.15% |
1,444,360 |
ÁÖ1) |
- |
1,444,360 |
16.15% |
- |
0.00% |
36°³¿ù |
ÀÌ¿µÁØ |
20,000 |
0.22% |
20,000 |
ÁÖ1) |
- |
20,000 |
0.22% |
- |
0.00% |
12°³¿ù |
¢ß¿¡½º¿¡ÀÌ¿¥Áö¿£ÅÍÅ×ÀθÕÆ® |
646,580 |
7.23% |
646,580 |
ÁÖ1) |
- |
646,580 |
7.23% |
- |
0.00% |
12°³¿ù |
ÃÖ´ëÁÖÁÖ µî ¼Ò°è |
2,110,940 |
23.60% |
2,110,940 |
¡¡ |
- |
2,110,940 |
23.60% |
- |
0.00% |
- |
±âÁ¸ÁÖÁÖ |
µ¨Å¸À¯´ÏÄÜÅõÀÚÁ¶ÇÕ4È£ |
1,474,000 |
16.48% |
323,653 |
ÁÖ2) |
293,338 |
616,991 |
6.90% |
172,553 |
1.93% |
1°³¿ù |
- |
¡¡ |
293,338 |
293,338 |
3.28% |
2°³¿ù |
- |
¡¡ |
391,118 |
391,118 |
4.37% |
3°³¿ù |
¿£¿¡ÀÌÄ¡´º±×·Î¾²»ç¸ðÅõÀÚÇÕÀÚȸ»ç |
493,600 |
5.52% |
108,382 |
ÁÖ2) |
98,231 |
206,613 |
2.31% |
57,782 |
0.65% |
1°³¿ù |
- |
¡¡ |
98,231 |
98,231 |
1.10% |
2°³¿ù |
- |
¡¡ |
130,974 |
130,974 |
1.46% |
3°³¿ù |
À̺£½ºÆ®-ÇѺû½Å±â¼úÅõÀÚÁ¶ÇÕÁ¦83È£ |
467,290 |
5.22% |
102,605 |
ÁÖ2) |
92,995 |
195,600 |
2.19% |
54,702 |
0.61% |
1°³¿ù |
- |
¡¡ |
92,995 |
92,995 |
1.04% |
2°³¿ù |
- |
¡¡ |
123,993 |
123,993 |
1.39% |
3°³¿ù |
´ë½Å¿¡½ºÄÉÀÌ¿¡½ºÀ̳뺣À̼ÇÁ¦2È£ |
426,810 |
4.77% |
93,717 |
ÁÖ2) |
84,939 |
178,656 |
2.00% |
49,963 |
0.56% |
1°³¿ù |
»ç¸ðÅõÀÚÇÕÀÚȸ»ç |
- |
¡¡ |
84,939 |
84,939 |
0.95% |
2°³¿ù |
¡¡ |
- |
¡¡ |
113,252 |
113,252 |
1.27% |
3°³¿ù |
ÆÄÆ®³Ê½º9È£ |
292,050 |
3.26% |
64,127 |
ÁÖ2) |
58,120 |
122,247 |
1.37% |
34,189 |
0.38% |
1°³¿ù |
ÅõÀÚÁ¶ÇÕ |
- |
¡¡ |
58,120 |
58,120 |
0.65% |
2°³¿ù |
¡¡ |
- |
¡¡ |
77,494 |
77,494 |
0.87% |
3°³¿ù |
Ƽ±×¸®½ºÅõÀÚÁ¶ÇÕ 49È£ |
266,525 |
2.98% |
58,522 |
ÁÖ2) |
53,041 |
111,563 |
1.25% |
31,200 |
0.35% |
1°³¿ù |
- |
¡¡ |
53,041 |
53,041 |
0.59% |
2°³¿ù |
- |
¡¡ |
70,721 |
70,721 |
0.79% |
3°³¿ù |
HUAYI-IDV ±Û·Î¹úÄÜÅÙÃ÷ÅõÀÚÁ¶ÇÕ |
168,880 |
1.89% |
37,082 |
ÁÖ2) |
33,609 |
70,691 |
0.79% |
19,769 |
0.22% |
1°³¿ù |
- |
¡¡ |
33,609 |
33,609 |
0.38% |
2°³¿ù |
- |
¡¡ |
44,811 |
44,811 |
0.50% |
3°³¿ù |
»ó»óÄÜÅÙÃ÷ÅõÀÚÁ¶ÇÕ |
126,670 |
1.42% |
27,814 |
ÁÖ2) |
25,208 |
53,022 |
0.59% |
14,829 |
0.17% |
1°³¿ù |
- |
¡¡ |
25,208 |
25,208 |
0.28% |
2°³¿ù |
- |
¡¡ |
33,611 |
33,611 |
0.38% |
3°³¿ù |
°¡À̾ƸðÇèÄÜÅÙÃ÷ÅõÀÚÁ¶ÇÕ |
148,100 |
1.66% |
32,519 |
ÁÖ2) |
29,473 |
61,992 |
0.69% |
17,337 |
0.19% |
1°³¿ù |
- |
¡¡ |
29,473 |
29,473 |
0.33% |
2°³¿ù |
- |
¡¡ |
39,298 |
39,298 |
0.44% |
3°³¿ù |
Ç϶û½Å±â¼úÅõÀÚÁ¶ÇÕ13È£ |
100,000 |
1.12% |
21,957 |
ÁÖ2) |
19,901 |
41,858 |
0.47% |
11,707 |
0.13% |
1°³¿ù |
- |
¡¡ |
19,901 |
19,901 |
0.22% |
2°³¿ù |
- |
¡¡ |
26,534 |
26,534 |
0.30% |
3°³¿ù |
¿¡½ºÆ¼-È÷½ºÅ丮2020-4 |
98,700 |
1.10% |
21,672 |
ÁÖ2) |
19,642 |
41,314 |
0.46% |
11,554 |
0.13% |
1°³¿ù |
ÄÜÅÙÃ÷ÅõÀÚÁ¶ÇÕ |
- |
¡¡ |
19,642 |
19,642 |
0.22% |
2°³¿ù |
¡¡ |
- |
¡¡ |
26,190 |
26,190 |
0.29% |
3°³¿ù |
¿¡ÀÌƼÀ¯-¿¡À̽ºÄÃÃÄÅ×Å©1È£ |
216,150 |
2.42% |
216,150 |
ÁÖ3) |
- |
216,150 |
2.42% |
- |
0.00% |
12°³¿ù |
¿äÁ-ATU °ÔÀÓüÀÎÀúÆݵå1È£ |
40,890 |
0.46% |
40,890 |
ÁÖ3) |
- |
40,890 |
0.46% |
- |
0.00% |
12°³¿ù |
¹ÚÁ¤¹« |
7,594 |
0.08% |
7,594 |
ÁÖ3) |
- |
7,594 |
0.08% |
- |
0.00% |
12°³¿ù |
¹Ú¼ö¿¬ |
5,841 |
0.07% |
5,841 |
ÁÖ3) |
- |
5,841 |
0.07% |
- |
0.00% |
12°³¿ù |
ÀÌ¿µÈñ |
825 |
0.01% |
825 |
ÁÖ3) |
- |
825 |
0.01% |
- |
0.00% |
12°³¿ù |
ÁÖ½Äȸ»ç¿ì¹Ì±Û·Î¹ú |
70,090 |
0.78% |
70,090 |
ÁÖ4) |
- |
70,090 |
0.78% |
- |
0.00% |
12°³¿ù |
ÁÖ½Äȸ»ç¿¤ÁöÀ¯Ç÷¯½º |
70,090 |
0.78% |
70,090 |
ÁÖ4) |
- |
70,090 |
0.78% |
- |
0.00% |
12°³¿ù |
NHÅõÀÚÁõ±Ç(ÄýÁî°¡µå) |
266,525 |
2.98% |
- |
¡¡ |
226,546 |
226,546 |
2.53% |
39,979 |
0.45% |
1°³¿ù |
Àü¹®ÅõÀÚÇü»ç¸ðÅõÀÚ½ÅŹ |
ijÇÇÅ»¿ø¿©¼ºÃ¢Á¶±â¾÷ |
47,360 |
0.53% |
- |
¡¡ |
40,256 |
40,256 |
0.45% |
7,104 |
0.08% |
1°³¿ù |
ÅõÀÚÁ¶ÇÕ |
¿£¿¡ÀÌÄ¡ÅõÀÚÁõ±ÇÁÖ½Äȸ»ç |
58,500 |
0.65% |
- |
¡¡ |
29,250 |
29,250 |
0.33% |
- |
0.00% |
2°³¿ù |
(À¯°æÄÚ½º´Úº¥Ã³Ç÷¯½ºÀü¹®ÅõÀÚÇü»ç¸ðÅõÀÚ½ÅŹÀǽÅŹ¾÷ÀÚÁöÀ§¿¡¼) |
- |
¡¡ |
29,250 |
29,250 |
0.33% |
3°³¿ù |
À̺´¿ì |
60,000 |
0.67% |
- |
¡¡ |
- |
- |
0.00% |
60,000 |
0.67% |
¡¡ |
ÁÖ½Äȸ»ç ÆäÀ̼ÈÄÚ¸®¾Æ |
50,000 |
0.56% |
- |
¡¡ |
- |
- |
0.00% |
50,000 |
0.56% |
¡¡ |
ÁÖ½Äȸ»ç »þÀÌ´×½ºÅ¸ÆÄÆ®³Ê½º |
41,500 |
0.46% |
- |
¡¡ |
- |
- |
0.00% |
41,500 |
0.46% |
¡¡ |
±è¿µÁø |
20,000 |
0.22% |
- |
¡¡ |
- |
- |
0.00% |
20,000 |
0.22% |
¡¡ |
±è¿õÁÖ |
20,000 |
0.22% |
- |
¡¡ |
- |
- |
0.00% |
20,000 |
0.22% |
¡¡ |
±âÁ¸ÁÖÁÖ ¼Ò°è |
5,037,990 |
56.32% |
1,303,530 |
¡¡ |
3,020,292 |
4,323,822 |
48.34% |
714,168 |
7.98% |
- |
½Å±ÔÁÖÁÖ |
IPO °ø¸ðÁÖÁÖ(ÀϹݰø¸ð) |
1,697,500 |
18.98% |
- |
¡¡ |
- |
- |
0.00% |
1,697,500 |
18.98% |
- |
IPO °ø¸ðÁÖÁÖ(¿ì¸®»çÁÖÁ¶ÇÕ) |
52,500 |
0.59% |
52,500 |
ÁÖ5) |
- |
52,500 |
0.59% |
- |
0.00% |
12°³¿ù |
»óÀåÁÖ¼±ÀÎ(Àǹ«ÀμöºÐ) |
46,296 |
0.52% |
46,296 |
ÁÖ6) |
- |
46,296 |
0.52% |
- |
0.00% |
3°³¿ù |
½Å±ÔÁÖÁÖ ¼Ò°è |
1,796,296 |
20.08% |
98,796 |
¡¡ |
- |
98,796 |
1.10% |
1,697,500 |
18.98% |
- |
ÇÕ°è |
8,945,226 |
100.00% |
3,513,266 |
¡¡ |
3,020,292 |
6,533,558 |
73.04% |
2,411,668 |
26.96% |
- |
5.¿ä¾àÀ繫Á¦Ç¥
(´ÜÀ§: ¿ø) |
±¸ ºÐ |
Á¦23±â 3ºÐ±â¸» |
Á¦23±â ´ç¹Ý±â¸» |
Á¦22±â Àü±â¸» |
Á¦21±â ÀüÀü±â¸» |
Á¦20±â ÀüÀüÀü±â¸» |
Á¦20±â ÀüÀüÀü±â¸» |
<°ËÅä¹ÞÁö ¾ÊÀº À繫Á¦Ç¥> |
<°¨»ç¹ÞÁö ¾ÊÀº À繫Á¦Ç¥> |
»ç¾÷¿¬µµ |
2022³â 9¿ù¸» |
2022³â 6¿ù¸» |
2021³â 12¿ù¸» |
2020³â 12¿ù¸» |
2019³â 12¿ù¸» |
2019³â 12¿ù¸» |
ȸ°èó¸® ±âÁØ |
K-IFRS |
K-IFRS |
K-IFRS |
K-IFRS |
K-IFRS |
K-GAAP |
[À¯µ¿ÀÚ»ê] |
24,404,970,700 |
25,478,957,507 |
23,667,936,467 |
20,571,452,182 |
6,773,638,012 |
8,757,522,431 |
¤ýÇö±Ý¹×Çö±Ý¼ºÀÚ»ê |
813,285,199 |
4,091,404,234 |
1,298,975,695 |
3,754,928,470 |
716,106,504 |
716,106,504 |
¤ý¸ÅÃâä±Ç¹×±âŸä±Ç |
7,060,738,797 |
5,865,656,725 |
13,915,345,217 |
6,394,946,481 |
5,550,985,570 |
7,534,869,989 |
¤ýÀç°íÀÚ»ê |
8,643,903,806 |
5,624,381,875 |
1,348,717,757 |
34,541,413 |
211,757,483 |
50,048,299 |
¤ý´ç±â¹ýÀμ¼ÀÚ»ê |
12,598,400 |
5,370,930 |
14,134,840 |
2,705,070 |
- |
- |
¤ý±âŸÀ¯µ¿±ÝÀ¶ÀÚ»ê |
2,545,242,301 |
5,550,012,450 |
3,306,683,755 |
9,000,807,090 |
2,286,592 |
2,286,592 |
¤ý±âŸÀ¯µ¿ÀÚ»ê |
5,329,202,197 |
4,342,131,293 |
3,784,079,203 |
1,383,523,658 |
292,501,863 |
454,211,047 |
[ºñÀ¯µ¿ÀÚ»ê] |
22,975,514,828 |
18,109,617,995 |
14,815,979,715 |
11,793,180,436 |
20,704,541,702 |
18,360,961,258 |
¤ýÀ¯ÇüÀÚ»ê |
7,550,934,103 |
5,550,904,741 |
1,631,602,079 |
1,612,193,952 |
3,223,810,221 |
808,851,288 |
¤ý¹«ÇüÀÚ»ê |
12,541,544,765 |
11,448,974,479 |
9,813,408,466 |
6,405,246,452 |
10,740,079,838 |
10,750,654,010 |
¤ý°ü°è±â¾÷ÅõÀÚÀÚ»ê |
1,490,899,745 |
- |
- |
- |
- |
- |
¤ý±âŸºñÀ¯µ¿±ÝÀ¶ÀÚ»ê |
1,392,136,215 |
1,109,738,775 |
3,370,969,170 |
3,775,740,032 |
6,740,651,643 |
6,801,455,960 |
ÀÚ»êÃÑ°è |
47,380,485,528 |
43,588,575,502 |
38,483,916,182 |
32,364,632,618 |
27,478,179,714 |
27,118,483,689 |
[À¯µ¿ºÎä] |
17,226,323,301 |
13,606,680,266 |
18,416,975,776 |
14,749,511,316 |
14,818,330,334 |
9,992,405,266 |
[ºñÀ¯µ¿ºÎä] |
3,516,215,344 |
2,675,252,246 |
42,742,812,301 |
29,397,228,914 |
14,004,448,717 |
14,000,000,000 |
ºÎäÃÑ°è |
20,742,538,645 |
16,281,932,512 |
61,159,788,077 |
44,146,740,230 |
28,822,779,051 |
23,992,405,266 |
Áö¹è±â¾÷¼ÒÀ¯ÁÖÁöºÐ |
26,613,618,355 |
27,306,642,990 |
-22,675,871,895 |
-11,782,107,612 |
-1,344,599,337 |
3,126,078,423 |
[ÀÚº»±Ý] |
3,574,465,000 |
3,574,465,000 |
1,335,200,000 |
267,040,000 |
267,040,000 |
267,040,000 |
[ÀÚº»À׿©±Ý] |
68,024,530,271 |
68,024,530,271 |
2,401,390,295 |
3,476,935,100 |
3,476,935,100 |
3,476,935,100 |
[±âŸÀÚº»±¸¼º¿ä¼Ò] |
1,172,981,709 |
422,471,978 |
510,931,928 |
310,462,734 |
310,462,734 |
-1,355,602,616 |
[ÀÌÀÍÀ׿©±Ý(°á¼Õ±Ý)] |
-46,158,358,625 |
-44,714,824,259 |
-26,923,394,118 |
-15,836,545,446 |
-5,399,037,171 |
737,705,939 |
ºñÁö¹èÁöºÐ |
24,328,528 |
- |
- |
- |
- |
- |
ÀÚº»ÃÑ°è |
26,637,946,883 |
27,306,642,990 |
-22,675,871,895 |
-11,782,107,612 |
-1,344,599,337 |
3,126,078,423 |
±¸ ºÐ |
2022³â 1¿ù~9¿ù |
2022³â 1¿ù~6¿ù |
2021³â 1¿ù~12¿ù |
2020³â 1¿ù~12¿ù |
2019³â 1¿ù~12¿ù |
2019³â 1¿ù~12¿ù |
¸ÅÃâ¾× |
42,645,255,327 |
31,910,254,166 |
38,374,161,626 |
23,559,441,317 |
16,509,469,260 |
19,855,953,687 |
¸ÅÃâÃÑÀÌÀÍ |
13,059,702,094 |
9,209,092,191 |
10,014,993,542 |
3,877,000,398 |
1,575,472,105 |
5,164,376,192 |
¿µ¾÷ÀÌÀÍ(¼Õ½Ç) |
383,913,949 |
1,979,950,427 |
3,358,685,206 |
-1,026,530,423 |
-1,077,877,311 |
2,443,733,718 |
´ç±â¼øÀÌÀÍ(¼Õ½Ç) |
-19,235,635,979 |
-17,791,430,141 |
-11,086,848,672 |
-10,437,508,275 |
-4,043,795,844 |
57,575,800 |
Áö¹è±â¾÷¼ÒÀ¯ÁÖÁöºÐ |
-19,234,964,507 |
- |
- |
- |
- |
- |
ºñÁö¹èÁöºÐ |
-671,472 |
- |
- |
- |
- |
- |
ÃÑÆ÷°ýÀÌÀÍ(¼Õ½Ç) |
-19,235,635,979 |
-17,791,430,141 |
-11,086,848,672 |
-10,437,508,275 |
-4,043,795,844 |
57,575,800 |
Áö¹è±â¾÷¼ÒÀ¯ÁÖÁöºÐ |
-19,234,964,507 |
- |
- |
- |
- |
- |
ºñÁö¹èÁöºÐ |
-671,472 |
- |
- |
- |
- |
- |
±âº»ÁÖ´çÀÌÀÍ(¼Õ½Ç) |
-4,448 |
-3,803 |
-4,152 |
-3,909 |
-1,514 |
22 |
Èñ¼®ÁÖ´çÀÌÀÍ(¼Õ½Ç) |
-4,448 |
-3,803 |
-4,152 |
-3,909 |
-1,514 |
22 |
¿¬°á¿¡ Æ÷ÇÔµÈ È¸»ç¼ö |
3°³ |
2°³ |
- |
- |
- |
- |
6.µ¿Á¾¾÷ü¿ÍÀÇ À繫Á¤º¸ ºñ±³
(´ÜÀ§:
¹é¸¸¿ø) |
±¸ºÐ |
¢ß¿¡½º¿¡ÀÌ¿¥Áö |
´ë¿ø¹Ìµð¾î¢ß |
¢ßÆÒ¿£ÅÍÅ×ÀθÕÆ® |
¢ß¿¡À̽ºÅ丮 |
½ºÆ©µð¿Àµå·¡°ï¢ß |
¿£ÅÍÅ×ÀθÕÆ® |
ȸ°è±âÁØ |
K-IFRS ¿¬°á |
K-IFRS ¿¬°á |
K-IFRS °³º° |
K-IFRS ¿¬°á |
K-IFRS ¿¬°á |
[À¯µ¿ÀÚ»ê] |
25,479 |
105,483 |
36,415 |
79,622 |
296,286 |
[ºñÀ¯µ¿ÀÚ»ê] |
18,110 |
89,423 |
79,320 |
20,062 |
725,683 |
ÀÚ»êÃÑ°è |
43,589 |
194,905 |
115,735 |
99,683 |
1,021,968 |
[À¯µ¿ºÎä] |
13,607 |
57,601 |
32,769 |
38,676 |
315,926 |
[ºñÀ¯µ¿ºÎä] |
2,675 |
6,193 |
7,941 |
323 |
31,989 |
ºÎäÃÑ°è |
16,282 |
63,793 |
40,710 |
38,999 |
347,915 |
[ÀÚº»±Ý] |
3,574 |
6,319 |
13,847 |
4,766 |
15,007 |
ÀÚº»ÃÑ°è |
27,307 |
131,112 |
75,025 |
60,684 |
674,054 |
¸ÅÃâ¾× |
31,910 |
150,836 |
3,774 |
59,378 |
278,579 |
¿µ¾÷ÀÌÀÍ |
1,980 |
14,496 |
87 |
8,803 |
45,105 |
¹Ý±â¼øÀÌÀÍ |
-17,791 |
10,587 |
1,321 |
6,564 |
41,194 |
¹Ý±â¼øÀÌÀÍ(Áö¹è) |
-17,791 |
8,116 |
1,321 |
6,564 |
41,194 |
|
|
|
|
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. |
¿¡½º¿¡ÀÌ¿¥Áö¿£ÅÍÅ×ÀθÕÆ® IPO°ø¸ð,¿¡½º¿¡ÀÌ¿¥Áö¿£ÅÍÅ×ÀθÕÆ® °ø¸ðÀÏÁ¤,¿¡½º¿¡ÀÌ¿¥Áö¿£ÅÍÅ×ÀθÕÆ® °ø¸ðÁÖ,¿¡½º¿¡ÀÌ¿¥Áö¿£ÅÍÅ×ÀθÕÆ® »óÀå,¿¡½º¿¡ÀÌ¿¥Áö¿£ÅÍÅ×ÀθÕÆ® û¾àÀÏÁ¤,¿¡½º¿¡ÀÌ¿¥Áö¿£ÅÍÅ×ÀθÕÆ® °ø¸ð°¡,¿¡½º¿¡ÀÌ¿¥Áö¿£ÅÍÅ×ÀθÕÆ® û¾à°æÀï·ü,¿¡½º¿¡ÀÌ¿¥Áö¿£ÅÍÅ×ÀθÕÆ® °ø¸ðÁֽļö,¿¡½º¿¡ÀÌ¿¥Áö¿£ÅÍÅ×ÀθÕÆ® È®Á¤°ø¸ð°¡,¿¡½º¿¡ÀÌ¿¥Áö¿£ÅÍÅ×ÀθÕÆ® °ø¸ð±Ý¾×,¿¡½º¿¡ÀÌ¿¥Áö¿£ÅÍÅ×ÀθÕÆ® °ø¸ðºÐ¼®,¿¡½º¿¡ÀÌ¿¥Áö¿£ÅÍÅ×ÀθÕÆ® °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¤
|