Á¾¸ñ¸í |
´å¹Ð |
ÁøÇà»óȲ |
½Å±Ô»óÀå |
½ÃÀ屸ºÐ |
ÄÚ½º´Ú |
Á¾¸ñÄÚµå |
464580 |
¾÷Á¾ |
½Ç°¨¹Ìµð¾î, ¿£ÅÍÅ×ÀθÕÆ® |
´ëÇ¥ÀÚ |
Á¤ÇØ¿î |
±â¾÷±¸ºÐ |
Áß¼ÒÀÏ¹Ý |
º»Á¡¼ÒÀçÁö |
¼¿ïƯº°½Ã ¸¶Æ÷±¸ µ¿±³·Î41±æ 41 Áö1Ãþ, 1Ãþ, 2Ãþ |
ȨÆäÀÌÁö |
www.dot-mill.com/ |
´ëÇ¥ÀüÈ |
02-6203-6640 |
ÃÖ´ëÁÖÁÖ |
- |
¸ÅÃâ¾× |
18,780 (¹é¸¸¿ø) |
¹ýÀμ¼ºñ¿ëÂ÷°¨Àü °è¼Ó»ç¾÷ÀÌÀÍ |
-1,293 (¹é¸¸¿ø) |
¼øÀÌÀÍ |
1,437 (¹é¸¸¿ø) |
ÀÚº»±Ý |
4,573 (¹é¸¸¿ø) |
ÃÑ°ø¸ðÁֽļö |
1,200,000 ÁÖ |
¾×¸é°¡ |
500 ¿ø |
»óÀå°ø¸ð |
½ÅÁÖ¸ðÁý : 1,200,000 ÁÖ (100%)
|
Èñ¸Á°ø¸ð°¡¾× |
11,000 ~ 13,000 ¿ø |
û¾à°æÀï·ü |
58.40:1 (ºñ·Ê 117:1) |
È®Á¤°ø¸ð°¡ |
13,000 ¿ø |
°ø¸ð±Ý¾× |
15,600 (¹é¸¸¿ø) |
ÁÖ°£»ç |
¹Ì·¡¿¡¼ÂÁõ±Ç
|
Áֽļö: 300,000 ÁÖ / û¾àÇѵµ: 15,000~18,000 ÁÖ |
ÁÖ¿äÀÏÁ¤ |
¼ö¿ä¿¹ÃøÀÏ |
2024.10.24 ~ 2024.10.30 |
°ø¸ðû¾àÀÏ |
2024.11.04 ~ 2024.11.05 |
¹èÁ¤°ø°íÀÏ(½Å¹®) |
2024.11.07 (ÁÖ°£»ç ȨÆäÀÌÁö ÂüÁ¶) |
³³ÀÔÀÏ |
2024.11.07 |
ȯºÒÀÏ |
2024.11.07 |
»óÀåÀÏ |
2024.11.13 |
°ø¸ð»çÇ× |
È®Á¤°ø¸ð°¡ |
13,000 ¿ø |
ÁÖ´ç¾×¸é°¡ : 500 ¿ø |
Èñ¸Á°ø¸ð°¡¾× : 11,000 ~ 13,000 ¿ø |
|
ÃÑ°ø¸ðÁֽļö |
1,200,000 ÁÖ |
°ø¸ð±Ý¾× : 15,600 (¹é¸¸¿ø) |
|
±×
·ì
º°
¹è
Á¤ |
¿ì¸®»çÁÖÁ¶ÇÕ |
ÁÖ |
û¾àÁõ°Å±ÝÀ² : 100% |
±â°üÅõÀÚÀÚµî |
900,000 ÁÖ (75%) |
ÃÖ°íÇѵµ : - ÁÖ |
ÀϹÝû¾àÀÚ |
300,000 ÁÖ (25%) |
û¾àÁõ°Å±ÝÀ² : 50% |
û¾à ÃÖ°íÇѵµ : 15,000~18,000 ÁÖ |
ÃÖÀú : - ÁÖ |
|
IRÀÏÁ¤ |
IRÀÏÀÚ
|
2024.10.29 |
IRÀå¼Ò/½Ã°£
|
±â°ü :
ÀÏ¹Ý : Çѱ¹IRÇùÀÇȸ-¿Â¶óÀÎ PM 04:30
|
|
¼ö¿ä¿¹Ãø°á°ú |
±â°ü°æÀï·ü
|
1082.35:1 |
Àǹ«º¸À¯È®¾à
|
0.22%
|
|
½Å±Ô»óÀå |
½Å±Ô»óÀåÀÏ
|
2024.11.13 |
ÇöÀç°¡
|
7,270 ¿ø (-4.22%)
|
|
±¸ºÐ |
½Åû¼ö·®(´ÜÀ§:ÁÖ) |
6°³¿ù È®¾à | 2,188,000 |
ÇÕ°è | 2,188,000 |
ÃÑ ¼ö·® ´ëºñ ºñÀ²(%) | 0.22% |
Âü¿©°Ç¼ö (´ÜÀ§:°Ç) |
½ÅûÁֽļö (´ÜÀ§:ÁÖ) |
´Ü¼ø°æÀï |
2,151 |
974,114,600 |
1,082.35:1 |
±¸ºÐ |
Âü¿©°Ç¼ö (´ÜÀ§:°Ç) |
½ÅûÁֽļö (´ÜÀ§: ÁÖ) |
ºñÀ²(%) |
13,000¿ø ÀÌ»ó | 1282 | 541,739,300 | 55.61% | 13,000¿ø (¹êµå»ó´Ü) | 818 | 406,334,700 | 41.71% | 11,000¿ø ÀÌ»ó ~ 13,000¿ø ¹Ì¸¸ | 10 | 5,012,300 | 0.51% | 11,000¿ø (¹êµåÇÏ´Ü) | 15 | 2,973,700 | 0.31% | 11,000¿ø ¹Ì¸¸ | 6 | 3,185,000 | 0.33% | °¡°Ý ¹ÌÁ¦½Ã | 20 | 14,869,600 | 1.53% | ÇÕ°è |
2,151°Ç |
974,114,600ÁÖ |
100% |
±¸ºÐ |
2023.12.31 | 2022.12.31 | 2021.12.31 |
¾ÈÁ¤¼º |
ºÎäºñÀ² |
4,149.69 % | 753.96 % | 18,789.13 % |
À¯µ¿ºñÀ² |
150.09 % | 23.08 % | 143.28 % |
¼öÀͼº |
ÀÚ±âÀÚº»¼öÀÍ·ü |
-221.76 % | -84.74 % | 271.74 % |
¿µ¾÷ÀÌÀÍ·ü |
4.39 % | -21.43 % | 9.06 % |
¼ºÀ强 |
¸ÅÃâ¾×Áõ°¡À² |
76.87 % | 12.45 % | 34.42 % |
¿µ¾÷ÀÌÀÍÁõ°¡À² |
-136.22 % | -366.08 % | -150.59 % |
|
±¸ ºÐ |
2023.12.31 | 2022.12.31 | 2021.12.31 |
EPS (ÁÖ´ç¼øÀÌÀÍ) |
-182 ¿ø | -204 ¿ø | 16 ¿ø |
PER (ÁÖ°¡¼öÀͺñÀ²)
°ø¸ð°¡ ´ëºñ |
-71.58 | -63.65 | 822.84 |
BPS (ÁÖ´ç¼øÀڻ갡ġ) |
82 ¿ø | 241 ¿ø | 6 ¿ø |
PBR (ÁÖ°¡¼øÀÚ»êºñÀ²) |
158.73 | 53.94 | 2,235.99 |
SPS (ÁÖ´ç¸ÅÃâ¾×) |
2,374 ¿ø | 1,342 ¿ø | 1,193 ¿ø |
PSR (ÁÖ°¡¸ÅÃâ¾×ºñÀ²) |
5.48 | 9.69 | 10.89 |
|
|
|
|
1.»ç¾÷ÇöȲ
-´ç»çÀÇ »ç¾÷±¸Á¶´Â '½Ç°¨¹Ìµð¾î ±â¹ÝÀÇ B2B, B2G ¼öÁÖ', '½Ç°¨¹Ìµð¾î ±â¹ÝÀÇ Å׸¶ÆÄÅ© ±¸Ãà ¹× ¿î¿µ(B2C)'·Î ±¸ºÐµÉ
¼ö ÀÖ½À´Ï´Ù. ½Ç°¨¹Ìµð¾î ±â¹ÝÀÇ B2B, B2G ¼öÁÖÀÇ °æ¿ì¿¡´Â ½Ç°¨¹Ìµð¾î ±â¹ÝÀÇ Á¦ÀÛ, °ø°£¼³°è, ±¸Ãà, ¿î¿µ ¹× º¸¼ö±îÁö ¸ðµç °úÁ¤¿¡ ´ëÇÑ
¾ÈÁ¤ÀûÀÎ ÇÁ·Î¼¼½º¸¦ Á¦°øÇÏ°í ÀÖÀ¸¸ç ½Ç°¨¹Ìµð¾î ÄÜÅÙÃ÷µµ ³³Ç°ÇÏ°í ÀÖ½À´Ï´Ù. B2CÀÇ Å׸¶ÆÄÅ©¿¡¼´Â ȯ°æ ÈѼÕÀ» ÃÖ¼ÒÈÇÏ¿© ¿ÏÀüÈ÷ »õ·Î¿î dz°æÀ»
¸¸µé¾î³»´Â '¾ß¿ÜÇü ½Ç°¨¹Ìµð¾î Å׸¶ÆÄÅ©'¿Í ÇÑÁ¤µÈ °ø°£À» È°¿ëÇÏ¿© ºñÀÏ»óÀû üÇèÀ» ±Ø´ëÈÇÏ´Â '½Ç°¨Çü Å׸¶ÆÄÅ©' µÎ Á¾·ù¸¦ ¿î¿µÇÏ°í
ÀÖ½À´Ï´Ù.
(1) ½Ç°¨¹Ìµð¾î B2G ¼öÁÖ»ç¾÷
´ç»ç´Â ½Ç°¨¹Ìµð¾î ±â¹ÝÀÇ ÄÜÅÙÃ÷ Á¦ÀÛ, °ø°£¼³°è, ±¸Ãà, ¿î¿µ ¹× À¯Áöº¸¼ö±îÁö ¸ðµç °úÁ¤¿¡ ´ëÇÑ ¾ÈÁ¤ÀûÀÎ ÇÁ·Î¼¼½º¸¦ Á¦°øÇÏ¸é¼ ´Ù¼öÀÇ
°ø°ø±â°ü ¹× ÁöÀÚü¿ÍÀÇ Çù¾÷À» ÁøÇàÇÏ°í ÀÖ½À´Ï´Ù. ƯÈ÷ ±Û·Î¹ú Top tier ¼öÁØÀÇ ±â¼ú·ÂÀ» ÀÎÁ¤¹Þ¾Æ 2018 Æò⵿°è¿Ã¸²ÇÈ °³Æóȸ½Ä ÇÁ·ÎÁ§¼Ç
¸ÊÇÎ ½Ç°¨¹Ìµð¾î ÄÜÅÙÃ÷¸¦ ³³Ç°ÇÏ¿© ½ÃÀå¿¡ Æø¹ßÀûÀÎ ¹ÝÇâÀ» ÀÏÀ¸Ä×À¸¸ç, À̸¦ ±âÁ¡À¸·Î ±¹³» ½Ç°¨¹Ìµð¾î B2G(Business to
Government) ½ÃÀåÀÇ ¼±µµÀÚÀû ÀÔÁö¸¦ À̾°í ÀÖ½À´Ï´Ù.
(2) ½Ç°¨¹Ìµð¾î B2B ¼öÁÖ»ç¾÷
´ç»ç´Â Á¦Àϱâȹ, ´ëÈ«±âȹ, »ï¼ºÀüÀÚ, CJ E&M, Çö´ëÂ÷, ±¸±Û(À¯Æ©ºê), µðÁî´Ï, ´ë¿ì°Ç¼³, DL E&C µî ±Û·Î¹ú
±â¾÷µéÀ» ¿øûÀ¸·ÎÇÏ´Â ½Ç°¨¹Ìµð¾î ÄÜÅÙÃ÷¸¦ ³³Ç°ÇÏ°í ÀÖ½À´Ï´Ù. ¿Á¿Ü Àü±¤ÆÇ, ¿µ»ó ARÄÜÅÙÃ÷ µîÀÇ ÄÜÅÙÃ÷ ³³Ç°»Ó¸¸ ¾Æ´Ï¶ó ¸Þ°¡ À̺¥Æ® ¿¬Ãâ ¹×
¿î¿µ, ½Ç°¨¹Ìµð¾î Å׸¶ÆÄÅ© ±¸Ãà±îÁö Àü¹æÀ§ÀûÀÎ ½Ç°¨¹Ìµð¾î ¼ºñ½º¸¦ Á¦°øÇϸç B2B »ç¾÷¿¡¼ ¾ÈÁ¤ÀûÀÎ ½ÇÀûÀ» À̾°¡´Â
ÁßÀÔ´Ï´Ù.
(3) ½Ç°¨¹Ìµð¾î Å׸¶ÆÄÅ© »ç¾÷(B2C)
Å׸¶ÆÄÅ©¶õ ƯÁ¤ÇÑ ÁÖÁ¦¸¦ Á¤ÇÏ¿© ³îÀ̽ü³À̳ª À̺¥Æ® µîÀ» ±âȹÇÔÀ¸·Î½á ¹æ¹®°´¿¡°Ô °¨µ¿°ú Áñ°Å¿òÀ» Á¦°øÇÏ´Â ºñÀÏ»óÀûÀÎ °ü±¤/·¹Àú »óÇ°À»
¶æÇÕ´Ï´Ù. ´ç»ç´Â ÀÌ·¯ÇÑ Å׸¶ÆÄÅ©ÀÇ À帣Àû Áñ°Å¿ò¿¡ ´ç»çÀÇ ½Ç°¨¹Ìµð¾î ±â¼ú·Â°ú ¿¬ÃâÀ» ´õÇÑ ½Ç°¨¹Ìµð¾î Å׸¶ÆÄÅ©¸¦ Á÷Á¢ ±¸Ãà/¿î¿µ
ÁßÀÔ´Ï´Ù.
2.¸ÅÃâÇöȲ
(´ÜÀ§
: ¹é¸¸¿ø) |
¸ÅÃâÀ¯Çü |
Ç° ¸ñ |
2024¿¬µµ ¹Ý±â |
2023¿¬µµ |
2022¿¬µµ |
2021¿¬µµ |
(Á¦ 9±â ¹Ý±â) |
(Á¦ 8±â) |
(Á¦ 7±â) |
(Á¦ 6±â) |
¿ë¿ª¸ÅÃâ |
¼öÃâ |
42 |
4,266 |
495 |
- |
³»¼ö |
6,808 |
8,340 |
8,785 |
9,133 |
¼Ò°è |
6,850 |
12,606 |
9,280 |
9,133 |
¿î¿µ¸ÅÃâ |
¼öÃâ |
- |
- |
- |
- |
³»¼ö |
3,160 |
6,174 |
1,338 |
309 |
¼Ò°è |
3,160 |
6,174 |
1,338 |
309 |
ÇÕ °è |
¼öÃâ |
42 |
4,266 |
495 |
- |
³»¼ö |
9,968 |
14,514 |
10,123 |
9,442 |
ÇÕ°è |
10,010 |
18,780 |
10,618 |
9,442 |
3.À繫ÇöȲ
(3) À繫Àû ¼ºÀ强 |
(´ÜÀ§: õ¿ø, %) |
°ú¸ñ |
2024³â2ºÐ±â |
2023³â |
2022³â |
2021³â |
K-IFRS |
K-IFRS |
K-IFRS |
K-IFRS |
¸ÅÃâ¾× |
10,010,175 |
18,780,048 |
10,618,198 |
9,442,035 |
¸ÅÃâ¿ø°¡ |
7,207,694 |
12,705,885 |
8,975,843 |
6,326,233 |
¸ÅÃâÃÑÀÌÀÍ |
2,802,481 |
6,074,163 |
1,642,355 |
3,115,802 |
¸ÅÃâÃÑÀÌÀÍ·ü |
28.00% |
32.34% |
15.47% |
33.00% |
ÆǸźñ¿Í °ü¸®ºñ |
2,754,498 |
5,264,785 |
4,167,113 |
2,263,570 |
¿µ¾÷ÀÌÀÍ |
47,983 |
809,378 |
-2,524,757 |
852,232 |
¿µ¾÷ÀÌÀÍ·ü |
0.48% |
4.31% |
(-)23.78% |
9.03% |
¹ýÀμ¼ºñ¿ëÂ÷°¨Àü¼øÀÌÀÍ |
-257,080 |
-1,293,187 |
-2,865,658 |
269,803 |
´ç±â¼øÀÌÀÍ |
119,876 |
-1,213,002 |
-1,865,653 |
164,773 |
´ç±â¼øÀÌÀÍ·ü |
1.20% |
(-)6.46% |
(-)17.57% |
1.75% |
¿µ¾÷È°µ¿À¸·Î ÀÎÇÑ Çö±ÝÈ帧 |
3,900,364 |
-2,345,937 |
-685,516 |
1,163,767 |
(1) À繫Àû ¾ÈÁ¤¼º |
(´ÜÀ§:
%) |
±¸ºÐ |
2024³â ¹Ý±â |
2023³â |
2022³â |
2021³â |
µ¿»ç |
¾÷Á¾ Æò±Õ |
µ¿»ç |
¾÷Á¾ Æò±Õ |
µ¿»ç |
¾÷Á¾ Æò±Õ |
µ¿»ç |
¾÷Á¾ Æò±Õ |
(ÁÖ2) |
(ÁÖ2) |
(ÁÖ1) |
(ÁÖ1) |
ºÎäºñÀ² |
75.79% |
- |
4147.81% |
- |
753.94% |
139.80% |
18930.75% |
126.12% |
Â÷ÀÔ±ÝÀÇÁ¸µµ |
13.02% |
- |
15.31% |
- |
27.79% |
26.77% |
23.02% |
25.33% |
À¯µ¿ºñÀ² |
99.92% |
- |
150.08% |
- |
23.07% |
100.34% |
143.27% |
121.07% |
´çÁºñÀ² |
68.51% |
- |
106.06% |
- |
9.74% |
92.05% |
136.81% |
111.30% |
4.°ø¸ðÈÄ À¯Åë°¡´É ¹°·®(º¸È£¿¹¼ö, »óÀåÈÄ
À¯ÅëÁֽļö)
º¸È£¿¹¼ö |
±¸ ºÐ |
ÁÖ ÁÖ ¸í |
°ø¸ð Àü |
°ø¸ð ÈÄ |
°ø¸ð ÈÄ |
Àǹ«º¸À¯ ±â°£ |
±¸ºÐ |
(Áֽĸżö¼±ÅÃ±Ç Çà»çÀü) |
(Áֽĸżö¼±ÅÃ±Ç Çà»çÈÄ) |
¡¡ |
Áֽļö |
ÁöºÐÀ² |
Áֽļö |
ÁöºÐÀ² |
Áֽļö |
ÁöºÐÀ² |
À¯ÅëÁ¦ÇÑ |
ÃÖ´ëÁÖÁÖµî |
Á¤ÇØ¿î |
2,809,000 |
35.50% |
2,809,000 |
30.71% |
2,809,000 |
29.76% |
»óÀåÀϷκÎÅÍ 1³â(561,800ÁÖ) |
»óÀåÀϷκÎÅÍ 2³â (2,247,200ÁÖ) |
±èÅÂÈñ |
322,680 |
4.08% |
322,680 |
3.53% |
322,680 |
3.42% |
»óÀåÀϷκÎÅÍ 1³â |
¼Ò°è |
3,131,680 |
39.58% |
3,131,680 |
34.23% |
3,131,680 |
33.18% |
- |
º¥Ã³±ÝÀ¶ |
¾ÆÁÖÁÁÀº¼ºÀåÁö¿øÆݵå |
254,590 |
3.22% |
254,590 |
2.78% |
254,590 |
2.70% |
»óÀåÀϷκÎÅÍ 1°³¿ù |
¿£¿¡ÀÌÄ¡º¥Ã³-¾ÆÁÖ¾ÆÀ̺ñ ´º±×·Î¾²Æݵå |
70,000 |
0.88% |
70,000 |
0.77% |
70,000 |
0.74% |
»óÀåÀϷκÎÅÍ 1°³¿ù |
227,657 |
2.88% |
227,657 |
2.49% |
227,657 |
2.41% |
»óÀåÀϷκÎÅÍ 1°³¿ù |
¼¿ï-µðÁöÅÐÄÜÅÙÃ÷ ½Å±â¼úÁ¶ÇÕ |
170,771 |
2.16% |
170,771 |
1.87% |
170,771 |
1.81% |
»óÀåÀϷκÎÅÍ 1°³¿ù |
171,440 |
2.17% |
171,440 |
1.87% |
171,440 |
1.82% |
»óÀåÀϷκÎÅÍ 6°³¿ù |
Å°¿ò´ºÈ÷¾î·Î4È£½ºÄÉÀϾ÷Æݵå |
170,742 |
2.16% |
170,742 |
1.87% |
170,742 |
1.81% |
»óÀåÀϷκÎÅÍ 1°³¿ù |
171,420 |
2.17% |
171,420 |
1.87% |
171,420 |
1.82% |
»óÀåÀϷκÎÅÍ 6°³¿ù |
¼Ö¸®´õ½º ½º¸¶Æ®¹ÙÀÌ¿À ÅõÀÚÁ¶ÇÕ |
170,742 |
2.16% |
170,742 |
1.87% |
170,742 |
1.81% |
»óÀåÀϷκÎÅÍ 1°³¿ù |
171,420 |
2.17% |
171,420 |
1.87% |
171,420 |
1.82% |
»óÀåÀϷκÎÅÍ 6°³¿ù |
½º¸¶ÀÏ°ÔÀÌÆ®¿¢½º¾ËÄÜÅÙÃ÷Æݵå |
56,914 |
0.72% |
56,914 |
0.62% |
56,914 |
0.60% |
»óÀåÀϷκÎÅÍ 1°³¿ù |
56,580 |
0.72% |
56,580 |
0.62% |
56,580 |
0.60% |
»óÀåÀϷκÎÅÍ 1°³¿ù |
½º¸¶ÀÏ°ÔÀÌÆ®ÆнºÆ®¹«¹ö1È£ÅõÀÚÁ¶ÇÕ |
113,857 |
1.44% |
113,857 |
1.24% |
113,857 |
1.21% |
»óÀåÀϷκÎÅÍ 1°³¿ù |
114,840 |
1.45% |
114,840 |
1.26% |
114,840 |
1.22% |
»óÀåÀϷκÎÅÍ 1°³¿ù |
¿¡½º¾Ø¿¡½º2022ÆÝ´õ¸àÅ»ÅõÀÚÁ¶ÇÕ |
16,960 |
0.21% |
16,960 |
0.19% |
16,960 |
0.18% |
»óÀåÀϷκÎÅÍ 1°³¿ù |
113,828 |
1.44% |
113,828 |
1.24% |
113,828 |
1.21% |
»óÀåÀϷκÎÅÍ 1°³¿ù |
40,180 |
0.51% |
40,180 |
0.44% |
40,180 |
0.43% |
»óÀåÀϷκÎÅÍ 6°³¿ù |
¼Ò°è |
2,091,941 |
26.44% |
2,091,941 |
22.87% |
2,091,941 |
22.16% |
- |
Àü¹®ÅõÀÚÀÚ |
Çѱ¹»ê¾÷ÀºÇà |
341,485 |
4.32% |
341,485 |
3.73% |
341,485 |
3.62% |
»óÀåÀϷκÎÅÍ 1°³¿ù |
½Å¿ëº¸Áõ±â±Ý |
127,260 |
1.61% |
127,260 |
1.39% |
127,260 |
1.35% |
»óÀåÀϷκÎÅÍ 1°³¿ù |
Áß¼Ò±â¾÷ÀºÇà |
113,828 |
1.44% |
113,828 |
1.24% |
113,828 |
1.21% |
»óÀåÀϷκÎÅÍ 1°³¿ù |
¹Ì·¡¿¡¼ÂÁõ±Ç¢ß |
34,142 |
0.43% |
34,142 |
0.37% |
34,142 |
0.36% |
»óÀåÀϷκÎÅÍ 1°³¿ù |
80,000 |
1.01% |
80,000 |
0.87% |
80,000 |
0.85% |
»óÀåÀϷκÎÅÍ 6°³¿ù |
¼Ò°è |
696,715 |
8.81% |
696,715 |
7.62% |
696,715 |
7.38% |
- |
±âŸ ±âÁ¸ÁÖÁÖ |
¼¿ï°æÁ¦ÁøÈï¿ø |
34,142 |
0.43% |
34,142 |
0.37% |
34,142 |
0.36% |
»óÀåÀϷκÎÅÍ 6°³¿ù |
¼Ò°è |
34,142 |
0.43% |
34,142 |
0.43% |
34,142 |
0.36% |
- |
Áֽĸżö¼±ÅÃ±Ç |
- |
- |
- |
- |
290,106 |
3.07% |
- |
»óÀåÁÖ¼±ÀÎ Àǹ«Àμö |
- |
- |
36,000 |
0.39% |
36,000 |
0.38% |
»óÀåÀϷκÎÅÍ 3°³¿ù |
À¯ÅëÁ¦ÇÑ ¼Ò°è |
5,954,478 |
75.26% |
5,990,478 |
65.48% |
6,280,584 |
66.55% |
- |
À¯Åë°¡´É |
º¥Ã³±ÝÀ¶ |
¾ÆÁÖÁÁÀº¼ºÀåÁö¿øÆݵå |
231,362 |
2.92% |
231,362 |
2.53% |
231,362 |
2.45% |
- |
¿£¿¡ÀÌÄ¡º¥Ã³-¾ÆÁÖ¾ÆÀ̺ñ ´º±×·Î¾²Æݵå |
53,228 |
0.67% |
53,228 |
0.58% |
53,228 |
0.56% |
- |
¾Ë¹ÙÆ®·Î½ºÀκ£½ºÆ®¸ÕÆ® |
140,000 |
1.77% |
140,000 |
1.53% |
140,000 |
1.48% |
- |
¼Ò°è |
424,590 |
5.37% |
424,590 |
4.64% |
424,590 |
4.50% |
- |
Àü¹®ÅõÀÚÀÚ |
½Å¿ëº¸Áõ±â±Ý |
127,260 |
1.61% |
127,260 |
1.39% |
127,260 |
1.35% |
- |
¼Ò°è |
127,260 |
1.61% |
127,260 |
1.39% |
127,260 |
1.35% |
- |
1% ÀÌ»óÁÖÁÖ |
±âŸ ±âÁ¸ÁÖÁÖ(6ÀÎ) |
709,900 |
8.97% |
709,900 |
7.76% |
709,900 |
7.52% |
- |
¼Ò°è |
709,900 |
8.97% |
709,900 |
7.76% |
709,900 |
7.52% |
- |
1% ¹Ì¸¸ÁÖÁÖ |
±âŸ ±âÁ¸ÁÖÁÖ (39ÀÎ) |
695,720 |
8.79% |
695,720 |
7.61% |
695,720 |
7.37% |
- |
¼Ò°è |
695,720 |
8.79% |
695,720 |
7.61% |
695,720 |
7.37% |
- |
°ø¸ðÁÖ½Ä |
°ø¸ðÁÖÁÖ |
- |
- |
1,200,000 |
13.12% |
1,200,000 |
12.71% |
- |
(±â°ü ¹× ÀϹÝÅõÀÚÀÚ) |
À¯Åë°¡´É ¼Ò°è |
1,957,470 |
24.74% |
3,157,470 |
34.52% |
3,157,470 |
33.45% |
- |
ÇÕ °è |
7,911,948 |
100.00% |
9,147,948 |
100.00% |
9,438,054 |
100.00% |
- |
5.¿ä¾àÀ繫Á¦Ç¥
±¸ºÐ/ »ç¾÷¿¬µµ |
2024³â ¹Ý±â(Á¦ 9 ±â) |
2023³â(Á¦ 8 ±â) |
2022³â (Á¦ 7 ±â) |
2021³â (Á¦ 6 ±â) |
ȸ°è󸮱âÁØ |
K-IFRS |
K-IFRS |
K-IFRS |
K-IFRS |
°¨»çÀÎ(°¨»çÀÇ°ß) |
»ï´öȸ°è¹ýÀÎ(°ËÅä) |
ÀÌÃÌȸ°è¹ýÀÎ(ÀûÁ¤) |
ÀÌÃÌȸ°è¹ýÀÎ(ÀûÁ¤) |
°¨»ç¹ÞÁö ¾ÊÀº À繫Á¦Ç¥ |
À¯µ¿ÀÚ»ê |
9,327,001,956 |
13,545,103,288 |
2,075,037,916 |
5,855,953,647 |
Çö±Ý¹×Çö±Ý¼ºÀÚ»ê |
4,210,356,016 |
4,146,198,264 |
671,419,287 |
4,762,582,511 |
´Ü±â±ÝÀ¶»óÇ° |
- |
3,000,000,000 |
- |
- |
¸ÅÃâä±Ç |
1,259,151,838 |
1,744,042,522 |
219,120,714 |
550,430,769 |
°è¾àÀÚ»ê |
2,529,488,700 |
2,263,476,001 |
695,430,909 |
192,372,825 |
±âŸÀ¯µ¿±ÝÀ¶ÀÚ»ê |
925,023,305 |
751,208,381 |
124,034,437 |
278,951,280 |
±âŸÀ¯µ¿ÀÚ»ê |
167,142,088 |
1,509,104,040 |
259,701,883 |
71,130,152 |
´ç±â¹ýÀμ¼ÀÚ»ê |
81,657,266 |
47,718,470 |
1,207,300 |
486,110 |
Àç°íÀÚ»ê |
154,182,743 |
83,355,610 |
104,123,386 |
- |
ºñÀ¯µ¿ÀÚ»ê |
20,359,283,663 |
14,017,705,175 |
14,028,081,468 |
2,832,561,893 |
±âŸºñÀ¯µ¿±ÝÀ¶ÀÚ»ê |
1,718,798,754 |
1,649,345,995 |
1,499,587,592 |
614,254,790 |
À¯ÇüÀÚ»ê |
12,424,213,670 |
6,359,883,465 |
6,170,733,021 |
609,362,871 |
¹«ÇüÀÚ»ê |
83,617,876 |
82,452,790 |
15,799,006 |
19,937,931 |
»ç¿ë±ÇÀÚ»ê |
3,715,335,472 |
3,861,575,636 |
4,311,513,619 |
437,581,287 |
ÀÌ¿¬¹ýÀμ¼ÀÚ»ê |
2,417,317,891 |
2,064,447,289 |
2,030,448,230 |
1,151,425,014 |
ÀÚ »ê ÃÑ °è |
29,686,285,619 |
27,562,808,463 |
16,103,119,384 |
8,688,515,540 |
À¯µ¿ºÎä |
9,334,398,112 |
8,864,498,874 |
7,936,495,888 |
4,087,304,065 |
ºñÀ¯µ¿ºÎä |
3,464,777,631 |
18,025,910,249 |
6,459,127,589 |
4,555,556,331 |
ºÎ ä ÃÑ °è |
12,799,175,743 |
26,890,409,123 |
14,395,623,477 |
8,642,860,396 |
Áö¹è±â¾÷ÁöºÐ |
16,887,109,876 |
648,303,419 |
1,682,455,799 |
45,655,144 |
ÀÚº»±Ý |
3,955,974,000 |
3,054,660,000 |
1,527,330,000 |
200,005,000 |
ÀÚº»À׿©±Ý |
17,192,727,924 |
2,066,215,884 |
3,593,545,884 |
1,898,498,925 |
±âŸÀÚº»±¸¼º¿ä¼Ò |
688,210,343 |
597,056,043 |
390,922,402 |
- |
ÀÌÀÍÀ׿©±Ý(°á¼Õ±Ý) |
-4,949,802,391 |
-5,069,628,508 |
-3,829,342,487 |
-2,052,848,781 |
ºñÁö¹èÁöºÐ |
- |
24,095,921 |
25,040,108 |
- |
ÀÚ º» ÃÑ °è |
16,887,109,876 |
672,399,340 |
1,707,495,907 |
45,655,144 |
±¸ºÐ |
2024³â 1¿ù~6¿ù |
2023³â 1¿ù~12¿ù |
2022³â 1¿ù~12¿ù |
2021³â 1¿ù~12¿ù |
¸ÅÃâ¾× |
10,010,175,106 |
18,780,047,895 |
10,618,198,449 |
9,442,035,211 |
¿µ¾÷ÀÌÀÍ(¼Õ½Ç) |
47,982,526 |
809,377,781 |
-2,524,757,434 |
852,232,361 |
¹ýÀμ¼ºñ¿ëÂ÷°¨Àü¼øÀÌÀÍ(¼Õ½Ç) |
-257,079,548 |
-1,293,186,837 |
-2,865,657,945 |
269,802,869 |
°è¼Ó»ç¾÷ÀÌÀÍ(¼Õ½Ç) |
119,876,072 |
-1,213,001,596 |
-1,865,652,987 |
125,036,163 |
Áß´Ü»ç¾÷ÀÌÀÍ |
- |
- |
- |
39,737,166 |
¿¬°á ´ç±â¼øÀÌÀÍ(¼Õ½Ç) |
119,876,072 |
-1,213,001,596 |
-1,865,652,987 |
164,773,329 |
Áö¹èÁöºÐ¼øÀÌÀÍ(¼Õ½Ç) |
119,871,076 |
-1,212,057,409 |
-1,840,693,095 |
166,223,190 |
ºñÁö¹èÁöºÐ¼øÀÌÀÍ(¼Õ½Ç) |
4,996 |
-944,187 |
-24,959,892 |
-1,449,861 |
¿¬°á ´ç±âÃÑÆ÷°ýÀÌÀÍ(¼Õ½Ç) |
119,876,072 |
-1,241,230,208 |
-1,801,453,598 |
315,891,593 |
Áö¹è±â¾÷ ÁöºÐ ±âº»ÁÖ´ç¼øÀÌÀÍ(¼Õ½Ç) |
18 |
-216 |
-329 |
30 |
Áö¹è±â¾÷ ÁöºÐ Èñ¼®ÁÖ´ç¼øÀÌÀÍ(¼Õ½Ç) |
18 |
-216 |
-329 |
30 |
¿¬°á¿¡ Æ÷ÇÔµÈ È¸»ç¼ö(*) |
1 |
1 |
1 |
1 |
6.µ¿Á¾¾÷ü¿ÍÀÇ À繫Á¤º¸ ºñ±³
[À¯»ç±â¾÷ 2024³â ¹Ý±â ±âÁØ ¿ä¾à ¿¬°áÀ繫ÇöȲ] |
(´ÜÀ§:
õ¿ø) |
±¸ºÐ |
¢ßÀ§ÁöÀ¨½ºÆ©µð¿À |
SANRIO Co., Ltd. |
FALCON'S BEYOND GLOBAL INC-A |
ȸ°è±âÁØ |
K-IFRS(ÁÖ1) |
J-GAAP(1ÁÖ) |
US-GAAP(1ÁÖ) |
°á»ê¿ù |
12¿ù |
3¿ù(ÁÖ2) |
12¿ù |
À¯µ¿ÀÚ»ê |
75,465,785 |
1,003,800,000 |
3,828,493 |
ºñÀ¯µ¿ÀÚ»ê |
258,927,727 |
381,400,000 |
87,098,207 |
ÀÚ»êÃÑ°è |
334,393,512 |
1,385,200,000 |
90,926,700 |
À¯µ¿ºÎä |
101,955,537 |
324,948,900 |
161,137,338 |
ºñÀ¯µ¿ºÎä |
14,071,506 |
422,916,200 |
342,804,555 |
ºÎäÃÑ°è |
116,027,043 |
747,865,100 |
503,941,893 |
ÀÚº»±Ý |
85,524,442 |
87,978,600 |
9,654 |
ÀÚº»ÃÑ°è |
218,366,469 |
637,345,300 |
-413,015,193 |
¸ÅÃâ¾× |
23,895,628 |
501,373,400 |
4,482,618 |
¿µ¾÷ÀÌÀÍ |
-8,491,655 |
144,422,600 |
-11,898,379 |
´ç±â¼øÀÌÀÍ |
-18,334,482 |
103,602,000 |
24,533,795 |
|
|
|
|
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. |
Àç ¹« »ó Å ǥ |
ÁÖ½Äȸ»ç ´å¹Ð |
(´ÜÀ§ : ¿ø) |
°ú ¸ñ |
2023³â 12¿ù 31ÀÏ |
2022³â 12¿ù 31ÀÏ |
ÀÚ »ê |
|
|
I. À¯µ¿ÀÚ»ê |
13,304,144,074 |
1,827,688,133 |
II. ºñÀ¯µ¿ÀÚ»ê |
14,234,568,468 |
14,457,693,847 |
ÀÚ »ê ÃÑ °è |
27,538,712,542 |
16,285,381,980 |
ºÎ ä |
|
|
I. À¯µ¿ºÎä |
8,864,498,874 |
7,920,745,211 |
II. ºñÀ¯µ¿ºÎä |
18,025,910,249 |
6,457,541,938 |
ºÎ ä ÃÑ °è |
26,890,409,123 |
14,378,287,149 |
ÀÚ º» |
|
|
ÀÚ º» ÃÑ °è |
648,303,419 |
1,907,094,831 |
ºÎä¿ÍÀÚº»ÃÑ°è |
27,538,712,542 |
16,285,381,980 |
Æ÷ °ý ¼Õ ÀÍ °è »ê ¼ |
ÁÖ½Äȸ»ç ´å¹Ð |
(´ÜÀ§ : ¿ø) |
°ú ¸ñ |
2023³â 12¿ù 31ÀÏ |
2022³â 12¿ù 31ÀÏ |
I. ¸ÅÃâ¾× |
18,780,047,895 |
10,618,198,449 |
II. ¸ÅÃâ¿ø°¡ |
12,705,885,362 |
8,975,842,928 |
III. ¸ÅÃâÃÑÀÌÀÍ |
6,074,162,533 |
1,642,355,521 |
IV. ÆǸźñ¿Í°ü¸®ºñ |
5,250,068,715 |
3,917,661,929 |
V. ¿µ¾÷ÀÌÀÍ(¼Õ½Ç) |
824,093,818 |
(2,275,306,408) |
VI. ¹ýÀμ¼ºñ¿ëÂ÷°¨Àü¼øÀÌÀÍ(¼Õ½Ç) |
(1,516,881,682) |
(2,616,059,021) |
VII. ¹ýÀμ¼ºñ¿ë(¼öÀÍ) |
(80,185,241) |
(1,000,004,958) |
VIII. ´ç±â¼øÀÌÀÍ(¼Õ½Ç) |
(1,436,696,441) |
(1,616,054,063) |
IX. ±âŸÆ÷°ý¼ÕÀÍ |
(28,228,612) |
64,199,389 |
X. ÃÑÆ÷°ý¼ÕÀÍ |
(1,464,925,053) |
(1,551,854,674) |
ÀÚ º» º¯ µ¿ Ç¥ |
ÁÖ½Äȸ»ç ´å¹Ð |
(´ÜÀ§ : ¿ø) |
°ú ¸ñ |
ÀÚ º» ±Ý |
ÀÚº»À׿©±Ý |
±âŸÀÚº» |
°á ¼Õ ±Ý |
ÀÚº» ÇÕ°è |
2022.01.01(Àü±âÃÊ) |
200,005,000 |
1,898,498,925 |
- |
(2,052,848,781) |
45,655,144 |
1. ÃÑÆ÷°ý¼ÕÀÍ: |
´ç±â¼øÀÌÀÍ(¼Õ½Ç) |
- |
- |
- |
(1,616,054,063) |
(1,616,054,063) |
È®Á¤±Þ¿©Á¦µµÀÇ ÀçÃøÁ¤¿ä¼Ò |
- |
- |
- |
64,199,389 |
64,199,389 |
2. ÀÚº»¿¡ Á÷Á¢ ¹Ý¿µµÈ ÁÖÁÖ¿ÍÀÇ °Å·¡: |
¹«»óÁõÀÚ |
1,309,140,000 |
(1,317,150,000) |
- |
- |
(8,010,000) |
Àüȯ»óȯ¿ì¼±ÁÖÀÇ Àüȯ |
18,185,000 |
3,012,196,959 |
- |
- |
3,030,381,959 |
Áֽ帻óºñ¿ë |
- |
- |
390,922,402 |
- |
390,922,402 |
2022.12.31(Àü±â¸») |
1,527,330,000 |
3,593,545,884 |
390,922,402 |
(3,604,703,455) |
1,907,094,831 |
2023.01.01(´ç±âÃÊ) |
1,527,330,000 |
3,593,545,884 |
390,922,402 |
(3,604,703,455) |
1,907,094,831 |
1. ÃÑÆ÷°ý¼ÕÀÍ: |
´ç±â¼øÀÌÀÍ(¼Õ½Ç) |
- |
- |
- |
(1,436,696,441) |
(1,436,696,441) |
È®Á¤±Þ¿©Á¦µµÀÇ ÀçÃøÁ¤¿ä¼Ò |
- |
- |
- |
(28,228,612) |
(28,228,612) |
2. ÀÚº»¿¡ Á÷Á¢ ¹Ý¿µµÈ ÁÖÁÖ¿ÍÀÇ °Å·¡: |
¹«»óÁõÀÚ |
1,527,330,000 |
(1,527,330,000) |
- |
- |
- |
Áֽ帻óºñ¿ë |
- |
- |
206,133,641 |
- |
206,133,641 |
2023.12.31(´ç±â¸») |
3,054,660,000 |
2,066,215,884 |
597,056,043 |
(5,069,628,508) |
648,303,419 |
|
´å¹Ð IPO°ø¸ð,´å¹Ð °ø¸ðÀÏÁ¤,´å¹Ð °ø¸ðÁÖ,´å¹Ð »óÀå,´å¹Ð û¾àÀÏÁ¤,´å¹Ð °ø¸ð°¡,´å¹Ð û¾à°æÀï·ü,´å¹Ð °ø¸ðÁֽļö,´å¹Ð È®Á¤°ø¸ð°¡,´å¹Ð °ø¸ð±Ý¾×,´å¹Ð °ø¸ðºÐ¼®,´å¹Ð °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¤
|