Á¾¸ñ¸í |
»çÀ̳À¼ÒÇÁÆ® |
ÁøÇà»óȲ |
½Å±Ô»óÀå |
½ÃÀ屸ºÐ |
ÄÚ½º´Ú |
Á¾¸ñÄÚµå |
466410 |
¾÷Á¾ |
ÀÀ¿ë¼ÒÇÁÆ®¿þ¾î °³¹ß ¹× °ø±Þ¾÷ |
´ëÇ¥ÀÚ |
Àü°æÇå |
±â¾÷±¸ºÐ |
Áß¼ÒÀÏ¹Ý |
º»Á¡¼ÒÀçÁö |
¼¿ï ±¸·Î±¸ µðÁöÅзÎ33±æ 12, 905, 906È£ |
ȨÆäÀÌÁö |
www.synapsoft.co.kr |
´ëÇ¥ÀüÈ |
02-890-3400 |
ÃÖ´ëÁÖÁÖ |
- |
¸ÅÃâ¾× |
10,981 (¹é¸¸¿ø) |
¹ýÀμ¼ºñ¿ëÂ÷°¨Àü °è¼Ó»ç¾÷ÀÌÀÍ |
4,819 (¹é¸¸¿ø) |
¼øÀÌÀÍ |
4,415 (¹é¸¸¿ø) |
ÀÚº»±Ý |
2,518 (¹é¸¸¿ø) |
ÃÑ°ø¸ðÁֽļö |
1,010,000 ÁÖ |
¾×¸é°¡ |
500 ¿ø |
»óÀå°ø¸ð |
½ÅÁÖ¸ðÁý : 1,010,000 ÁÖ (100%)
|
Èñ¸Á°ø¸ð°¡¾× |
21,000 ~ 24,500 ¿ø |
û¾à°æÀï·ü |
60.47:1 (ºñ·Ê 121:1) |
È®Á¤°ø¸ð°¡ |
24,500 ¿ø |
°ø¸ð±Ý¾× |
24,745 (¹é¸¸¿ø) |
ÁÖ°£»ç |
NHÅõÀÚÁõ±Ç
|
Áֽļö: 252,500 ÁÖ / û¾àÇѵµ: 8,000~10,000 ÁÖ |
ÁÖ¿äÀÏÁ¤ |
¼ö¿ä¿¹ÃøÀÏ |
2024.10.29 ~ 2024.11.04 |
°ø¸ðû¾àÀÏ |
2024.11.08 ~ 2024.11.11 |
¹èÁ¤°ø°íÀÏ(½Å¹®) |
2024.11.13 (ÁÖ°£»ç ȨÆäÀÌÁö ÂüÁ¶) |
³³ÀÔÀÏ |
2024.11.13 |
ȯºÒÀÏ |
2024.11.13 |
»óÀåÀÏ |
2024.11.19 |
°ø¸ð»çÇ× |
È®Á¤°ø¸ð°¡ |
24,500 ¿ø |
ÁÖ´ç¾×¸é°¡ : 500 ¿ø |
Èñ¸Á°ø¸ð°¡¾× : 21,000 ~ 24,500 ¿ø |
|
ÃÑ°ø¸ðÁֽļö |
1,010,000 ÁÖ |
°ø¸ð±Ý¾× : 24,745 (¹é¸¸¿ø) |
|
±×
·ì
º°
¹è
Á¤ |
¿ì¸®»çÁÖÁ¶ÇÕ |
121,200 ÁÖ (12.0%) |
û¾àÁõ°Å±ÝÀ² : 100% |
±â°üÅõÀÚÀÚµî |
636,300 ÁÖ (63.00%) |
ÃÖ°íÇѵµ : - ÁÖ |
ÀϹÝû¾àÀÚ |
252,500 ÁÖ (25.0%) |
û¾àÁõ°Å±ÝÀ² : 50% |
û¾à ÃÖ°íÇѵµ : 8,000~10,000 ÁÖ |
ÃÖÀú : - ÁÖ |
|
IRÀÏÁ¤ |
IRÀÏÀÚ
|
2024.11.04 |
IRÀå¼Ò/½Ã°£
|
±â°ü : 63½ºÄù¾î 57Ãþ AM 11:30
ÀÏ¹Ý :
|
|
¼ö¿ä¿¹Ãø°á°ú |
±â°ü°æÀï·ü
|
1163.2:1 |
Àǹ«º¸À¯È®¾à
|
0.35%
|
|
½Å±Ô»óÀå |
½Å±Ô»óÀåÀÏ
|
2024.11.19 |
ÇöÀç°¡
|
19,390 ¿ø (-0.05%)
|
|
±¸ºÐ |
½Åû¼ö·®(´ÜÀ§:ÁÖ) |
6°³¿ù È®¾à | 2,395,000 |
3°³¿ù È®¾à | 0 |
1°³¿ù È®¾à | 0 |
ÇÕ°è | 2,395,000 |
ÃÑ ¼ö·® ´ëºñ ºñÀ²(%) | 0.35% |
Âü¿©°Ç¼ö (´ÜÀ§:°Ç) |
½ÅûÁֽļö (´ÜÀ§:ÁÖ) |
´Ü¼ø°æÀï |
2,075 |
681,399,000 |
1163.2:1 |
±¸ºÐ |
Âü¿©°Ç¼ö (´ÜÀ§:°Ç) |
½ÅûÁֽļö (´ÜÀ§: ÁÖ) |
ºñÀ²(%) |
28,000¿øÀÌ»ó | 411 | 144,476,000 | 21.2% | 24,500¿øÃÊ°ú ~28,000¿ø ¹Ì¸¸ | 88 | 25,165,000 | 3.7% | 24,500¿ø | 1419 | 459,075,000 | 67.4% | 21,000¿øÃÊ°ú ~24,500¿ø¹Ì¸¸ | 5 | 1,107,000 | 0.2% | 21,000¿ø | 125 | 41,731,000 | 6.1% | 17,500¿øÀÌ»ó ~21,000¿ø¹Ì¸¸ | 5 | 84,000 | - | 17,500¿ø¹Ì¸¸ | 7 | 896,000 | 0.1% | °¡°Ý¹ÌÁ¦½Ã(°ü°èÀμöÀÎ) | 15 | 8,865,000 | 1.3% | ÇÕ°è |
2,075°Ç |
681,399,000ÁÖ |
100% |
ÁÖ´ç ¼øÀڻ갡ġ Æò°¡ |
(´ÜÀ§ : ¿ø, ÁÖ) |
ÀÚº»ÃÑ°è |
36,173,469,000 |
¹«ÇüÀÚ»ê µî Â÷°¨ |
4,225,000 |
ÀÌ¿¬ÀÚ»ê ¿¬ºÎä |
|
¼øÀÚ»ê ÃÑ°è |
36,169,244,000 |
±â¸» ¹ßÇàÁֽļö |
3,996,724 |
Àڻ갡ġ |
9,050¿ø |
ÁÖ´ç ¼öÀÍ°¡Ä¡ (Æò°¡¹ý 1) |
(´ÜÀ§ : ¿ø, ÁÖ, %) |
±¸ºÐ |
2024³â ¹Ý±â |
2023³â |
2022³â |
¼øÀÌÀÍ |
2,807,912,000 |
6,214,844,000 |
4,415,023,000 |
¹ßÇàÁֽļö |
3,996,724 |
3,996,724 |
1,428,570 |
ÁÖ´ç ÀÌÀÍ(EPS) |
1,405 |
1,555 |
3,091 |
°¡ÁßÆò±Õ EPS |
1,736 |
ÀÚº»È¯¿øÀ²(%) |
10% |
¼öÀÍ°¡Ä¡ (Æò°¡¹ý 1) |
17,360¿ø |
ÁÖ´ç º»Áú°¡Ä¡ (Æò°¡¹ý 1) |
(´ÜÀ§ : ¿ø) |
±¸ºÐ |
Àڻ갡ġ |
¼öÀÍ°¡Ä¡(Æò°¡1) |
1ÁÖ´ç ±Ý¾× |
9,050 |
17,360 |
º»Áú°¡Ä¡ (Æò°¡¹ý 1) |
14,036¿ø |
±¸ºÐ |
2023.12.31 | 2022.12.31 | 2021.12.31 |
¾ÈÁ¤¼º |
ºÎäºñÀ² |
22.96 % | 34.62 % | 49.22 % |
À¯µ¿ºñÀ² |
381.53 % | 326.88 % | 310.41 % |
¼öÀͼº |
ÀÚ±âÀÚº»¼öÀÍ·ü |
18.63 % | 16.03 % | 15.35 % |
¿µ¾÷ÀÌÀÍ·ü |
50.56 % | 42.73 % | 41.65 % |
¼ºÀ强 |
¸ÅÃâ¾×Áõ°¡À² |
15.88 % | 23.02 % | 18.38 % |
¿µ¾÷ÀÌÀÍÁõ°¡À² |
37.11 % | 26.20 % | 34.27 % |
|
±¸ ºÐ |
2023.12.31 | 2022.12.31 | 2021.12.31 |
EPS (ÁÖ´ç¼øÀÌÀÍ) |
1,555 ¿ø | 1,105 ¿ø | 904 ¿ø |
PER (ÁÖ°¡¼öÀͺñÀ²)
°ø¸ð°¡ ´ëºñ |
15.76 | 22.18 | 27.11 |
BPS (ÁÖ´ç¼øÀڻ갡ġ) |
8,348 ¿ø | 6,891 ¿ø | 5,888 ¿ø |
PBR (ÁÖ°¡¼øÀÚ»êºñÀ²) |
2.93 | 3.56 | 4.16 |
SPS (ÁÖ´ç¸ÅÃâ¾×) |
3,184 ¿ø | 2,748 ¿ø | 2,233 ¿ø |
PSR (ÁÖ°¡¸ÅÃâ¾×ºñÀ²) |
7.70 | 8.92 | 10.97 |
|
|
|
|
1.»ç¾÷ÇöȲ
-´ç»çÀÇ ÁÖ »ç¾÷ºÐ¾ß´Â µðÁöÅй®¼ ¼ÒÇÁÆ®¿þ¾îÀÔ´Ï´Ù. µðÁöÅй®¼ ¼ÒÇÁÆ®¿þ¾î ½ÃÀåÀº µðÁöÅй®¼ÀÇ »ý¼º, È°¿ë, À¯ÅëÀ¸·Î ºÐ·ùµÇ´Âµ¥ ´ç»ç´Â
µðÁöÅÐ ¹®¼ »ý¼º°ú È°¿ë¿¡ ÇÊ¿äÇÑ ¿©·¯ ÀÀ¿ë ¼ÒÇÁÆ®¿þ¾î¸¦ °³¹ß ¹× °ø±ÞÇÏ°í ÀÖÀ¸¸ç, ´ç»çÀÇ ÀÀ¿ë ¼ÒÇÁÆ®¿þ¾îµéÀº ±×·ì¿þ¾î, ¹®¼°ü¸®, Á¤º¸º¸È£
µîÀÇ ¼ÒÇÁÆ®¿þ¾î ¿î¿µ¿¡ ¹Ýµå½Ã ÇÊ¿äÇÑ Çʼö ÄÄÆ÷³ÍÆ® ¼ÒÇÁÆ®¿þ¾î ÀÔ´Ï´Ù. ´ç»ç´Â ±â¾÷½ÃÀå(B2B)°ú °ø°ø ¹× ±³À°½ÃÀå(B2G)À» ´ë»óÀ¸·Î
¾÷¹«½Ã½ºÅÛÀÇ µðÁöÅÐ Æ®·£½ºÆ÷¸ÞÀ̼Ç(DX)°ú °ø°ø¼ºñ½ºÀÇ Çõ½Å¿¡ ÇÊ¿äÇÑ µðÁöÅÐ ¹®¼ »ý¼º ¼ÒÇÁÆ®¿þ¾î¿Í µðÁöÅÐ ¹®¼ È°¿ë ¼ÒÇÁÆ®¿þ¾î¸¦ °³¹ß,
ÆǸÅÇÏ°í ÀÖ½À´Ï´Ù. ´ç»ç°¡ °ø±ÞÇÏ´Â Á¦Ç°¿¡´Â ¹®¼ ÀÌÇØ, ÀÚµ¿ ¹®¼ »ý¼º µî AI ±â¼úÀ» Æ÷ÇÔÇÏ°í ÀÖÀ¸¸ç, Ŭ¶ó¿ìµå ±â¹Ý SaaS ¼ºñ½º
ÇüÅ·εµ °ø±ÞÇÏ°í ÀÖ½À´Ï´Ù.
2.¸ÅÃâÇöȲ
(´ÜÀ§: õ¿ø) |
¸ÅÃâÀ¯Çü |
Ç°¸ñ |
2024³â ¹Ý±â |
2023³â |
2022³â |
2021³â |
(Á¦ 25±â ¹Ý±â) |
(Á¦ 24±â) |
(Á¦ 23±â) |
(Á¦ 22±â) |
Á¦Ç° |
µðÁöÅÐ ¹®¼ »ý¼º ¼Ö·ç¼Ç |
»çÀ̳À¿ÀÇǽº |
¸ÅÃâ¾× |
442,101 |
1,078,837 |
1,307,902 |
680,543 |
»çÀ̳À¿¡µðÅÍ |
»çÀ̳À Æû |
Á¦Ç° |
µðÁöÅÐ ¹®¼ È°¿ë ¼Ö·ç¼Ç |
»çÀ̳À ¹®¼ÇÊÅÍ |
¸ÅÃâ¾× |
4,202,991 |
7,884,121 |
6,369,434 |
5,673,882 |
»çÀ̳À ¹®¼ºä¾î |
»çÀ̳À PDFOCUS |
Á¦Ç° |
µðÁöÅÐ ¹®¼ AI ¼Ö·ç¼Ç |
»çÀ̳À OCR |
¸ÅÃâ¾× |
471,814 |
888,560 |
871,065 |
262,710 |
»çÀ̳À µµÅ¥¾Ö³Î¶óÀÌÀú |
»çÀ̳À DU LLM |
¼ºñ½º |
À¯Áö °ü¸® ¹× ±âŸ |
- |
¸ÅÃâ¾× |
1,080,596 |
2,872,080 |
2,432,161 |
2,308,573 |
ÇÕ °è |
¸ÅÃâ¾× |
6,197,501 |
12,723,598 |
10,980,562 |
8,925,708 |
3.À繫ÇöȲ
(1) À繫Àû ¼ºÀ强 |
(´ÜÀ§: õ¿ø, %) |
±¸ºÐ |
2024³â ¹Ý±â |
2023³â |
2022³â |
2021³â |
(IFRS) |
(IFRS) |
(IFRS) |
(IFRS) |
¸ÅÃâ¾× |
6,197,501 |
12,723,598 |
10,980,562 |
8,925,708 |
¸ÅÃâ¾× ¼ºÀå·ü |
- |
15.90% |
23.00% |
18.40% |
¿µ¾÷ÀÌÀÍ(¼Õ½Ç) |
2,486,673 |
6,433,407 |
4,691,685 |
3,718,219 |
¿µ¾÷ÀÌÀÍ·ü |
40.10% |
50.60% |
42.70% |
41.70% |
´ç±â¼øÀÌÀÍ(¼Õ½Ç) |
2,807,912 |
6,214,844 |
4,415,023 |
3,612,241 |
´ç±â¼øÀÌÀÍ·ü |
45.30% |
48.80% |
40.20% |
40.50% |
(2) À繫Àû ¾ÈÁ¤¼º |
(´ÜÀ§: õ¿ø) |
±¸ ºÐ |
2024¿¬µµ ¹Ý±â |
2023¿¬µµ |
2022¿¬µµ |
2021¿¬µµ |
2022¿¬µµ |
(Á¦25±â) |
(Á¦24±â) |
(Á¦23±â) |
(Á¦22±â) |
¾÷Á¾Æò±Õ |
À¯µ¿ºñÀ²(´çÁºñÀ²)(%) |
501.57% |
381.57% |
326.89% |
310.39% |
163.98% |
-159.38% |
ºÎäºñÀ²(%) |
17.39% |
22.96% |
34.62% |
49.21% |
78.59% |
Â÷ÀÔ±Ý ÀÇÁ¸µµ(%) |
9.33% |
11.96% |
18.53% |
22.37% |
19.73% |
ÀÌÀÚº¸»ó¹èÀ²(¹è) |
26.24 |
22.61 |
35.38 |
217.79 |
1.66 |
¸ÅÃâä±Ç ȸÀüÀ²(ȸ) |
7.52ȸ |
6.71ȸ |
6.53ȸ |
5.88ȸ |
8.00ȸ |
¿µ¾÷È°µ¿À¸·Î ÀÎÇÑ Çö±ÝÈ帧 |
3,438,698 |
6,401,744 |
5,590,104 |
4,001,299 |
- |
ƯÁ¤Àο¡ ´ëÇÑ ÀÚ±ÝÀÇÁ¸ ¶Ç´Â ÀÚ±Ý ´ë¿© |
ÇØ´ç»çÇ× ¾øÀ½ |
- |
ÀÚº»Àá½Ä·ü |
ÇØ´ç»çÇ× ¾øÀ½ |
- |
4.°ø¸ðÈÄ À¯Åë°¡´É ¹°·®(º¸È£¿¹¼ö, »óÀåÈÄ
À¯ÅëÁֽļö)
(´ÜÀ§:
ÁÖ) |
±¸ºÐ |
ÁÖÁÖ¸í |
ȸ»ç¿ÍÀÇ °ü°è |
ÁÖ½ÄÀÇ Á¾·ù |
°ø¸ðÈÄ |
±â°£ |
±â°£ |
º¸À¯ÁÖ½Ä |
¸Å°¢Á¦Çѹ°·® |
À¯Åë°¡´É¹°·® |
Áֽļö |
ÁöºÐÀ² |
Áֽļö |
ÁöºÐÀ² |
Áֽļö |
ÁöºÐÀ² |
Áֽļö |
ÁöºÐÀ² |
ÃÖ´ëÁÖÁÖµî |
Àü°æÇå |
ÃÖ´ëÁÖÁÖ |
º¸ÅëÁÖ |
1,965,762 |
49.18% |
1,965,762 |
39.03% |
1,965,762 |
39.03% |
- |
- |
2³â |
¢ß»çÀ̳À¼ÒÇÁÆ® |
ÀÚ±âÁÖ½Ä |
209,549 |
5.24% |
209,549 |
4.16% |
209,549 |
4.16% |
- |
- |
2³â |
¼¿ø°æ |
Ư¼ö°ü°èÀÎ |
151,636 |
3.79% |
151,636 |
3.01% |
151,636 |
3.01% |
- |
- |
2³â |
±è½Ã¿¬ |
ÀÓÁ÷¿ø |
72,740 |
1.82% |
72,740 |
1.44% |
72,740 |
1.44% |
- |
- |
2³â |
³ªÁ¤±Ý |
Ư¼ö°ü°èÀÎ |
19,584 |
0.49% |
19,584 |
0.39% |
19,584 |
0.39% |
- |
- |
2³â |
±èÁö¿Ï |
ÀÓÁ÷¿ø |
63,788 |
1.60% |
63,788 |
1.27% |
63,788 |
1.27% |
- |
- |
6°³¿ù |
±ÇÁ¾Ç¥ |
ÀÓÁ÷¿ø |
41,965 |
1.05% |
41,965 |
0.83% |
41,965 |
0.83% |
- |
- |
6°³¿ù |
¹Ú¿µ¼ |
ÀÓÁ÷¿ø |
39,168 |
0.98% |
39,168 |
0.78% |
39,168 |
0.78% |
- |
- |
6°³¿ù |
ÀÌ°æÈñ |
ÀÓÁ÷¿ø |
13,988 |
0.35% |
13,988 |
0.28% |
13,988 |
0.28% |
- |
- |
6°³¿ù |
ÃÖ´ëÁÖÁÖµî ¼Ò°è |
2,578,180 |
64.51% |
2,578,180 |
51.18% |
2,578,180 |
51.18% |
- |
- |
¡¡ |
±âÁ¸ÁÖÁÖ |
³×À̹ö¢ß |
- |
º¸ÅëÁÖ |
199,589 |
4.99% |
199,589 |
3.96% |
199,589 |
3.96% |
- |
- |
1°³¿ù |
KB ´ºµô Çõ½Å Æݵå |
º¥Ã³±ÝÀ¶ |
224,815 |
5.62% |
224,815 |
4.46% |
224,815 |
4.46% |
- |
- |
1°³¿ù |
KB ¼¼ÄÁ´õ¸® Ç÷¯½º Æݵå |
º¥Ã³±ÝÀ¶ |
274,774 |
6.87% |
274,774 |
5.46% |
274,774 |
5.46% |
- |
- |
1°³¿ù |
¿ÍÀÌÁö µðÁöÅÐ ½Å±â¼ú ÅõÀÚÁ¶ÇÕ |
º¥Ã³±ÝÀ¶ |
300,000 |
7.51% |
300,000 |
5.96% |
100,411 |
1.99% |
199,589 |
3.96% |
1°³¿ù |
ÇÑOO |
ŸÀÎ |
55,954 |
1.40% |
55,954 |
1.11% |
- |
- |
55,954 |
1.11% |
- |
ÀÌOO |
ÀÓÁ÷¿ø |
4,196 |
0.10% |
4,196 |
0.08% |
4,196 |
0.08% |
- |
- |
6°³¿ù |
±âŸ °³ÀÎÁÖÁÖ µî |
- |
359,215 |
8.99% |
359,215 |
7.13% |
- |
- |
359,215 |
7.13% |
- |
±âŸ ±âÁ¸ÁÖÁÖ ¼Ò°è |
1,418,543 |
35.49% |
1,418,543 |
28.16% |
803,785 |
15.96% |
614,758 |
12.20% |
¡¡ |
½Å±ÔÁÖÁÖ |
°ø¸ðÁÖÁÖ(¿ì¸®»çÁÖÁ¶ÇÕ) |
°ø¸ðÁÖÁÖ |
º¸ÅëÁÖ |
- |
- |
121,200 |
2.41% |
121,200 |
2.41% |
- |
- |
1³â |
°ø¸ðÁÖÁÖ |
- |
- |
888,800 |
17.65% |
- |
- |
888,800 |
17.65% |
- |
(±â°üÅõÀÚÀÚ ¹× ÀϹÝû¾àÀÚ) |
ÁÖ°ü»ç Àǹ«ÀμöºÐ |
- |
- |
30,300 |
0.60% |
30,300 |
0.60% |
- |
- |
3°³¿ù |
(NHÅõÀÚÁõ±Ç¢ß) |
°ø¸ðÁÖÁÖ ¹× ÁÖ°ü»ç ÀμöºÐ ¼Ò°è |
- |
- |
1,040,300 |
20.65% |
151,500 |
3.01% |
888,800 |
17.65% |
¡¡ |
ÇÕ°è |
3,996,723 |
100.00% |
5,037,023 |
100.00% |
3,533,465 |
70.15% |
1,503,558 |
29.85% |
¡¡ |
5.¿ä¾àÀ繫Á¦Ç¥
(´ÜÀ§ : õ¿ø) |
±¸ ºÐ |
Á¦25±â ¹Ý±â |
Á¦24±â |
Á¦23±â |
Á¦22±â |
(2024³â 6¿ù ¸») |
(2023³â 12¿ù ¸») |
(2022³â 12¿ù ¸») |
(2021³â 12¿ù ¸») |
ȸ°èó¸® ±âÁØ |
K-IFRS |
K-IFRS |
K-IFRS |
K-IFRS |
°¨»çÀÎ(°¨»çÀÇ°ß) |
Á¤Áø¼¼¸²È¸°è¹ýÀÎ(ÀûÁ¤) |
»ï´öȸ°è¹ýÀÎ(ÀûÁ¤) |
¼º¿îȸ°è¹ýÀÎ(ÀûÁ¤) |
¼º¿îȸ°è¹ýÀÎ(ÀûÁ¤) |
À¯µ¿ÀÚ»ê |
20,447,620 |
17,306,565 |
13,376,077 |
12,853,912 |
¸ÅÃâä±Ç |
1,229,364 |
2,109,464 |
1,693,612 |
1,742,612 |
Àç°íÀÚ»ê |
- |
- |
- |
- |
±âŸÀ¯µ¿ÀÚ»ê |
19,218,256 |
15,197,101 |
11,682,465 |
11,111,300 |
ºñÀ¯µ¿ÀÚ»ê |
22,017,573 |
23,718,720 |
23,697,707 |
22,258,129 |
ÅõÀÚÀÚ»ê |
2,405,246 |
3,940,850 |
3,475,461 |
1,683,975 |
À¯ÇüÀÚ»ê |
19,455,417 |
19,641,431 |
20,010,056 |
20,317,621 |
¹«ÇüÀÚ»ê |
4,225 |
5,913 |
9,798 |
14,069 |
±âŸºñÀ¯µ¿ÀÚ»ê |
152,686 |
130,527 |
202,392 |
242,463 |
ÀÚ»êÃÑ°è |
42,465,193 |
41,025,285 |
37,073,785 |
35,112,041 |
À¯µ¿ºÎä |
4,076,725 |
4,535,651 |
4,091,866 |
4,141,244 |
¸ÅÀÔ乫 |
- |
- |
- |
- |
´Ü±âÂ÷ÀÔ±Ý |
1,969,178 |
1,964,666 |
1,965,084 |
985,084 |
±âŸÀ¯µ¿ºÎä |
2,107,547 |
2,570,986 |
2,126,781 |
3,156,160 |
ºñÀ¯µ¿ºÎä |
2,214,999 |
3,124,034 |
5,441,851 |
7,439,564 |
Àå±âÂ÷ÀÔ±Ý |
1,990,844 |
2,940,000 |
4,904,538 |
6,869,361 |
±âŸºñÀ¯µ¿ºÎä |
224,155 |
184,034 |
537,312 |
570,203 |
ºÎäÃÑ°è |
6,291,724 |
7,659,685 |
9,533,717 |
11,580,808 |
ÀÚº»±Ý |
1,998,362 |
1,998,362 |
714,285 |
714,285 |
ÀÚº»À׿©±Ý |
4,202 |
4,202 |
1,299,779 |
1,294,742 |
ÀÚº»Á¶Á¤ |
-259,821 |
-259,821 |
-265,023 |
-268,537 |
±âŸÆ÷°ýÀû¼ÕÀÍ´©°è¾× |
33,766 |
33,808 |
11,171 |
11,707 |
ÀÌÀÍÀ׿©±Ý |
34,396,961 |
31,589,049 |
25,779,857 |
21,770,485 |
ÀÚº»ÃÑ°è |
36,173,469 |
33,365,599 |
27,540,068 |
23,531,233 |
¡¡ |
2024³â 1¿ù 1ÀÏ~ |
2023³â 1¿ù 1ÀÏ~ |
2022³â 1¿ù 1ÀÏ~ |
2021³â 1¿ù 1ÀÏ~ |
2024³â 06¿ù 30ÀÏ |
2023³â 12¿ù 31ÀÏ |
2022³â 12¿ù 31ÀÏ |
2021³â 12¿ù 31ÀÏ |
¡¡ |
¡¡ |
¡¡ |
¡¡ |
¸ÅÃâ¾× |
6,197,501 |
12,723,598 |
10,980,562 |
8,925,708 |
¿µ¾÷ÀÌÀÍ(¼Õ½Ç) |
2,486,673 |
6,433,407 |
4,691,685 |
3,718,219 |
¹ýÀμ¼ºñ¿ëÂ÷°¨Àü¼øÀÌÀÍ |
2,978,570 |
7,147,170 |
4,818,584 |
3,902,819 |
´ç±â¼øÀÌÀÍ(¼Õ½Ç) |
2,807,912 |
6,214,844 |
4,415,023 |
3,612,241 |
ÁÖ´ç¼øÀÌÀÍ(¼Õ½Ç) |
1 |
2 |
1 |
1 |
6.µ¿Á¾¾÷ü¿ÍÀÇ À繫Á¤º¸ ºñ±³
[µ¿»ç ¹× ºñ±³±â¾÷ 2024³â ¹Ý±â ¿ä¾à À繫ÇöȲ] |
(´ÜÀ§: ¹é¸¸¿ø) |
±¸ºÐ |
»çÀ̳À¼ÒÇÁÆ® |
Çѱ۰úÄÄÇ»ÅÍ |
¾ÆÀÌÄù½ºÆ® |
¸ðÄÚ¿¥½Ã½º |
ȸ°è±âÁØ |
K-IFRS |
K-IFRS |
K-IFRS |
K-IFRS |
°á»ê¿ù |
6¿ù |
6¿ù |
6¿ù |
6¿ù |
À¯µ¿ÀÚ»ê |
20,448 |
290,960 |
16,344 |
25,799 |
ºñÀ¯µ¿ÀÚ»ê |
22,018 |
363,178 |
42,127 |
2,352 |
ÀÚ»êÃÑ°è |
42,465 |
691,358 |
58,471 |
28,151 |
À¯µ¿ºÎä |
4,077 |
135,622 |
4,214 |
7,616 |
ºñÀ¯µ¿ºÎä |
2,215 |
50,424 |
3,454 |
199 |
ºÎäÃÑ°è |
6,292 |
194,130 |
7,668 |
7,815 |
ÀÚº»±Ý |
1,998 |
13,466 |
1,929 |
2,444 |
ÀÚº»ÃÑ°è |
36,173 |
497,229 |
50,803 |
20,336 |
¸ÅÃâ¾× |
6,198 |
145,135 |
18,051 |
13,447 |
¿µ¾÷ÀÌÀÍ |
2,487 |
26,286 |
9 |
527 |
´ç±â¼øÀÌÀÍ |
2,808 |
27,198 |
-421 |
759 |
Áö¹èÁÖÁÖ¼øÀÌÀÍ |
- |
27,228 |
46 |
- |
|
|
|
|
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
ȸ»ç¸í: ÁÖ½Äȸ»ç »çÀ̳À¼ÒÇÁÆ® |
(´ÜÀ§ : ¿ø) |
°ú ¸ñ |
2022³â 12¿ù 31ÀÏ |
2021³â 12¿ù 31ÀÏ |
ÀÚ»ê |
|
|
I. À¯µ¿ÀÚ»ê |
14,348,708,970 |
13,634,136,980 |
II. ºñÀ¯µ¿ÀÚ»ê |
22,354,307,494 |
21,337,046,331 |
ÀÚ»êÃÑ°è |
36,703,016,464 |
34,971,183,311 |
ºÎä |
|
¡¡ |
I. À¯µ¿ºÎä |
3,895,177,983 |
3,788,070,766 |
II. ºñÀ¯µ¿ºÎä |
5,181,516,950 |
7,093,162,736 |
ºÎäÃÑ°è |
9,076,694,933 |
10,881,233,502 |
ÀÚº» |
|
¡¡ |
I. ÀÚº»±Ý |
714,285,000 |
714,285,000 |
II. ÀÚº»À׿©±Ý |
1,695,503,386 |
1,695,503,386 |
III. ÀÚº»Á¶Á¤ |
(265,023,370) |
(265,023,370) |
¥³. ±âŸÆ÷°ý¼ÕÀÍ´©°è¾× |
88,463,386 |
161,590,981 |
¥³. ÀÌÀÍÀ׿©±Ý(ÁÖ¼®15) |
25,393,093,129 |
21,783,593,812 |
ÀÚº»ÃÑ°è |
27,626,321,531 |
24,089,949,809 |
ºÎä¿ÍÀÚº»ÃÑ°è |
36,703,016,464 |
34,971,183,311 |
¼Õ ÀÍ °è »ê ¼
ȸ»ç¸í: ÁÖ½Äȸ»ç »çÀ̳À¼ÒÇÁÆ® |
(´ÜÀ§ : ¿ø) |
°ú ¸ñ |
2022³â 12¿ù 31ÀÏ |
2021³â 12¿ù 31ÀÏ |
I. ¸ÅÃâ¾× |
10,785,695,624 |
9,562,187,380 |
II. ¸ÅÃâ¿ø°¡ |
0 |
0 |
III. ¸ÅÃâÃÑÀÌÀÍ |
10,785,695,624 |
9,562,187,380 |
IV. ÆǸźñ¿Í°ü¸®ºñ |
6,455,351,272 |
5,179,235,226 |
V. ¿µ¾÷ÀÌÀÍ |
4,330,344,352 |
4,382,952,154 |
VI. ¿µ¾÷¿Ü¼öÀÍ |
499,596,307 |
389,694,058 |
VII. ¿µ¾÷¿Üºñ¿ë |
451,607,769 |
128,339,471 |
VIII. ¹ýÀμ¼Â÷°¨Àü¼øÀÌÀÍ |
4,378,332,890 |
4,644,306,741 |
IX. ¹ýÀμ¼µî(ÁÖ¼®17) |
363,182,573 |
201,255,936 |
X. ´ç±â¼øÀÌÀÍ(ÁÖ¼®16,20) |
4,015,150,317 |
4,443,050,805 |
ÀÚ º» º¯ µ¿ Ç¥
ȸ»ç¸í : ÁÖ½Äȸ»ç »çÀ̳À¼ÒÇÁÆ® |
(´ÜÀ§ : ¿ø) |
°ú ¸ñ |
ÀÚ º» ±Ý |
ÀÚ º»
À׿©±Ý |
ÀÚ º»
Á¶ Á¤ |
±âŸÆ÷°ý
¼ÕÀÍ´©°è¾× |
ÀÌ ÀÍ
À׿©±Ý |
ÃÑ °è |
2021.01.01 (Àü±âÃÊ) |
714,285,000 |
1,689,207,386 |
(268,537,370) |
246,189,539 |
17,340,543,007 |
19,721,687,562 |
´ç±â¼øÀÌÀÍ (ÁÖ¼®16) |
0 |
0 |
0 |
0 |
4,443,050,805 |
4,443,050,805 |
ÀÚ±âÁÖ½Ä Ã³ºÐ |
0 |
6,296,000 |
3,514,000 |
0 |
0 |
9,810,000 |
¸Åµµ°¡´ÉÁõ±ÇÆò°¡¼ÕÀÍ |
0 |
0 |
0 |
(84,598,558) |
0 |
(84,598,558) |
2021.12.31 (Àü±â¸») |
714,285,000 |
1,695,503,386 |
(265,023,370) |
161,590,981 |
21,783,593,812 |
24,089,949,809 |
2022.01.01 (´ç±âÃÊ) |
714,285,000 |
1,695,503,386 |
(265,023,370) |
161,590,981 |
21,783,593,812 |
24,089,949,809 |
¹è´ç±Ý Áö±Þ (ÁÖ¼®16) |
0 |
0 |
0 |
0 |
(405,651,000) |
(405,651,000) |
´ç±â¼øÀÌÀÍ (ÁÖ¼®16) |
0 |
0 |
0 |
0 |
4,015,150,317 |
4,015,150,317 |
¸Åµµ°¡´ÉÁõ±ÇÆò°¡¼ÕÀÍ |
0 |
0 |
0 |
(73,127,595) |
0 |
(73,127,595) |
2022.12.31 (´ç±â¸») |
714,285,000 |
1,695,503,386 |
(265,023,370) |
88,463,386 |
25,393,093,129 |
27,626,321,531 |
|
»çÀ̳À¼ÒÇÁÆ® IPO°ø¸ð,»çÀ̳À¼ÒÇÁÆ® °ø¸ðÀÏÁ¤,»çÀ̳À¼ÒÇÁÆ® °ø¸ðÁÖ,»çÀ̳À¼ÒÇÁÆ® »óÀå,»çÀ̳À¼ÒÇÁÆ® û¾àÀÏÁ¤,»çÀ̳À¼ÒÇÁÆ® °ø¸ð°¡,»çÀ̳À¼ÒÇÁÆ® û¾à°æÀï·ü,»çÀ̳À¼ÒÇÁÆ® °ø¸ðÁֽļö,»çÀ̳À¼ÒÇÁÆ® È®Á¤°ø¸ð°¡,»çÀ̳À¼ÒÇÁÆ® °ø¸ð±Ý¾×,»çÀ̳À¼ÒÇÁÆ® °ø¸ðºÐ¼®,»çÀ̳À¼ÒÇÁÆ® °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¤
|