Á¾¸ñ¸í |
¾Æ½ºÅ׶ó½Ã½º |
ÁøÇà»óȲ |
°ø¸ðÁÖ |
½ÃÀ屸ºÐ |
ÄÚ½º´Ú |
Á¾¸ñÄÚµå |
450950 |
¾÷Á¾ |
ÀÇ·á, Á¤¹Ð ¹× °úÇбâ±â µµ¸Å¾÷ |
´ëÇ¥ÀÚ |
¼ÀºÅà |
±â¾÷±¸ºÐ |
Áß¼ÒÀÏ¹Ý |
º»Á¡¼ÒÀçÁö |
¼¿ï ¼ºµ¿±¸ ¼º¼öÀÏ·Î4±æ 25, 1005È£ (¼º¼öµ¿2°¡,¼¿ï½£ÄÚ¿À·ÕµðÁöÅП¿ö1Â÷) |
ȨÆäÀÌÁö |
daasterasys.com/ |
´ëÇ¥ÀüÈ |
02-6927-0498 |
ÃÖ´ëÁÖÁÖ |
- |
¸ÅÃâ¾× |
17,498 (¹é¸¸¿ø) |
¹ýÀμ¼ºñ¿ëÂ÷°¨Àü °è¼Ó»ç¾÷ÀÌÀÍ |
737 (¹é¸¸¿ø) |
¼øÀÌÀÍ |
872 (¹é¸¸¿ø) |
ÀÚº»±Ý |
3,275 (¹é¸¸¿ø) |
ÃÑ°ø¸ðÁֽļö |
3,650,000 ÁÖ |
¾×¸é°¡ |
100 ¿ø |
»óÀå°ø¸ð |
½ÅÁÖ¸ðÁý : 3,650,000 ÁÖ (100%)
|
Èñ¸Á°ø¸ð°¡¾× |
4,000 ~ 4,600 ¿ø |
û¾à°æÀï·ü |
|
È®Á¤°ø¸ð°¡ |
- ¿ø |
°ø¸ð±Ý¾× |
14,600 (¹é¸¸¿ø) |
ÁÖ°£»ç |
DB±ÝÀ¶ÅõÀÚ
|
Áֽļö: 912,500~1,095,000 ÁÖ / û¾àÇѵµ: 91,250~109,500 ÁÖ |
ÁÖ¿äÀÏÁ¤ |
¼ö¿ä¿¹ÃøÀÏ |
2025.01.06 ~ 2025.01.10 |
°ø¸ðû¾àÀÏ |
2025.01.14 ~ 2025.01.15 |
¹èÁ¤°ø°íÀÏ(½Å¹®) |
2025.01.17 (ÁÖ°£»ç ȨÆäÀÌÁö ÂüÁ¶) |
³³ÀÔÀÏ |
2025.01.17 |
ȯºÒÀÏ |
2025.01.17 |
»óÀåÀÏ |
|
°ø¸ð»çÇ× |
È®Á¤°ø¸ð°¡ |
- ¿ø |
ÁÖ´ç¾×¸é°¡ : 100 ¿ø |
Èñ¸Á°ø¸ð°¡¾× : 4,000 ~ 4,600 ¿ø |
|
ÃÑ°ø¸ðÁֽļö |
3,650,000 ÁÖ |
°ø¸ð±Ý¾× : 14,600 (¹é¸¸¿ø) |
|
±×
·ì
º°
¹è
Á¤ |
¿ì¸®»çÁÖÁ¶ÇÕ |
182,500 ÁÖ (5.00%) |
û¾àÁõ°Å±ÝÀ² : 100% |
±â°üÅõÀÚÀÚµî |
2,372,500~2,555,000 ÁÖ (65.00~70.00%) |
ÃÖ°íÇѵµ : - ÁÖ |
ÀϹÝû¾àÀÚ |
912,500~1,095,000 ÁÖ (25.00~30.00%) |
û¾àÁõ°Å±ÝÀ² : 50% |
û¾à ÃÖ°íÇѵµ : 91,250~109,500 ÁÖ |
ÃÖÀú : - ÁÖ |
|
IRÀÏÁ¤ |
IRÀÏÀÚ
|
2025.01.03 ~ 01.10 |
IRÀå¼Ò/½Ã°£
|
±â°ü :
ÀÏ¹Ý :
|
|
¼ö¿ä¿¹Ãø°á°ú |
±â°ü°æÀï·ü
|
|
Àǹ«º¸À¯È®¾à
|
0.00%
|
|
±¸ºÐ |
2023.12.31 | 2022.12.31 | 2021.12.31 |
¾ÈÁ¤¼º |
ºÎäºñÀ² |
148.24 % | 168.45 % | 171.36 % |
À¯µ¿ºñÀ² |
117.77 % | 120.12 % | 135.98 % |
¼öÀͼº |
ÀÚ±âÀÚº»¼öÀÍ·ü |
12.94 % | 266.75 % | 64.66 % |
¿µ¾÷ÀÌÀÍ·ü |
8.85 % | 11.22 % | 21.21 % |
¼ºÀ强 |
¸ÅÃâ¾×Áõ°¡À² |
12.11 % | 11.30 % | 77.72 % |
¿µ¾÷ÀÌÀÍÁõ°¡À² |
-11.57 % | -42.96 % | 465.80 % |
|
±¸ ºÐ |
2023.12.31 | 2022.12.31 | 2021.12.31 |
EPS (ÁÖ´ç¼øÀÌÀÍ) |
26 ¿ø | 441 ¿ø | 76 ¿ø |
PER (ÁÖ°¡¼öÀͺñÀ²)
°ø¸ð°¡ ´ëºñ |
174.80 | 10.44 | 60.34 |
BPS (ÁÖ´ç¼øÀڻ갡ġ) |
203 ¿ø | 165 ¿ø | 118 ¿ø |
PBR (ÁÖ°¡¼øÀÚ»êºñÀ²) |
22.61 | 27.85 | 39.01 |
SPS (ÁÖ´ç¸ÅÃâ¾×) |
533 ¿ø | 475 ¿ø | 441 ¿ø |
PSR (ÁÖ°¡¸ÅÃâ¾×ºñÀ²) |
8.63 | 9.68 | 10.44 |
|
|
|
|
1.»ç¾÷ÇöȲ
-´ç»ç´Â ÀÇ·á±â±â Áß ¾ÈƼ¿¡ÀÌ¡ °ü·Ã ¹Ì¿ëÀÇ·á±â±â µîÀ» ÁÖ¿äÁ¦Ç°À¸·Î »ý»ê ¹× ÆǸÅÇÏ´Â ¹ýÀÎÀ¸·Î ƯÈ÷ HIFU¶ó°í ºÒ¸®´Â °í°µµÁý¼ÓÃÊÀ½ÆÄ¿Í
ºñħ½À°íÁÖÆÄ(RF)¸¦ ÀÌ¿ëÇÑ ÇǺι̿ëÀÇ·á±â±â¸¦ ±¹³» ¹× ÇØ¿Ü¿¡¼ ÆǸÅÇÏ°í ÀÖ½À´Ï´Ù. ´ç»ç°¡ ¿µÀ§ÇÏ°í ÀÖ´Â ÀÇ·á, ¹Ì¿ë¼ºÇü ºÐ¾ß´Â ÃÖ±Ù ÁßÀ§¼ÒµæÀÇ
Çâ»ó, ¿©¼º ¹× °í·É Àα¸ÀÇ »çȸȰµ¿ Áõ°¡ ¹× °æÁ¦·ÂÀÇ Çâ»óÀ¸·Î ÀÎÇÑ ¾ÈƼ¿¡ÀÌ¡À» ¿øÇÏ´Â ¼ÒºñÀÚ°¡ Áõ°¡ÇÏ¸é¼ ½ÃÀåÀÌ °¡Æĸ£°Ô ¼ºÀåÇÏ°í
ÀÖ½À´Ï´Ù.
´ç»çÀÇ °¡Àå ¸ÞÀÎ Á¦Ç°¸ðµ¨ÀÎ Liftera Á¦Ç°Àº ÆæŸÀÔ Applicator¸¦ ä¿ëÇÑ °í°µµÁý¼ÓÃÊÀ½ÆÄ(HIFU) Á¦Ç°À¸·Î, ±âÁ¸
ÇǺι̿ëÀÇ·á±â±â°¡ ±â±âÀÇ ½Ã¼ú È¿°ú¿¡ ºñÇØ ¼ÒºñÀÚ°¡ ´À³¢´Â ÅëÁõÀÌ ½ÉÇØ, ȯÀÚÀÇ ºÒ¸¸À¸·Î ÀÎÇØ º´¿ø Àç¹æ¹®ÀÌ ¶³¾îÁö´Â µîÀÇ ¹®Á¦µéÀ» °³¼±½ÃÅ°°íÀÚ
½Ã¼ú ½Ã ÅëÁõÀº ´úÇÏ¸é¼ È¿°ú´Â ´õ ÁÁ°Ô ÇÒ ¼ö ÀÖ´Â ¹æ¹ý¿¡ °üÇÑ ¿¬±¸°³¹ßÀ» ½ÃÀÛÇÏ¿© °³¹ßÇÏ°Ô µÈ Á¦Ç°ÀÔ´Ï´Ù. ´ç»ç´Â °æÀïÁ¦Ç°µé(¹Ù ÇüÅÂÀÇ
¶óÀΟÀÔ)°ú´Â ´Ù¸£°Ô µÎ°¡ÁöÀÇ ´Ù¸¥ ÇüÅÂÀÇ Applicator¸¦ »ç¿ëÇÒ ¼ö Àִµ¥ ÀÌÁß ÆæŸÀÔÀÇ °æ¿ì ³¡ÀÌ µÕ±Ù ¸ð¾çÀÇ ¾ãÀº Ææ ÇüÅ·ΠµÇ¾î
Àֱ⠶§¹®¿¡ À̹̳ª ´«°¡, ÆÈÀÚÁÖ¸§ µîÀÇ ±¼°îÁø ºÎÀ§¿¡ º¸´Ù ²Ä²ÄÇÏ°í Á¤¹ÐÇÑ ½Ã¼úÀÌ °¡´ÉÇϸç, TDT(¿È®»ê±â¼ú)¸¦ ÅëÇØ È¯ÀÚÀÇ ½Ã¼úÅëÁõÀ»
ÁÙÀÌ°í ½Ã¼úÈ¿°ú¸¦ ±Ø´ëÈÇÒ ¼ö ÀÖ´Â °ÍÀÌ Æ¯Â¡À̸ç, À̸¦ ÅëÇØ ±¹³»¿Í ÇØ¿Ü¿¡¼ °¢±¤À» ¹ÞÀ¸¸ç Áö¼ÓÀûÀÎ ¸ÅÃâÀ» À̲ø¾î ¿À°í
ÀÖ½À´Ï´Ù.
¶ÇÇÑ ´ç»ç´Â ±âÁ¸ÀÇ ÆæŸÀÔ Applicator¸¦ ä¿ëÇÑ Á¦Ç°ÀÇ ¼º°ø¿¡ ¾ÈÁÖÇÏÁö ¾Ê°í, ´Ü¹æÇâÀ¸·Î ÃÊÀ½ÆÄ¿¡³ÊÁö¸¦ Á¶»çÇÏ´Â ¶óÀΟÀÔ
Applicator¸¦ °³¼±ÇÏ¿© ¾ç¹æÇâÀ¸·Î ÃÊÀ½ÆÄ¿¡³ÊÁö Á¶»ç°¡ °¡´ÉÇÏ¿© ½Ã¼ú½Ã°£Àº ª¾ÆÁö°í ½Ã¼ú ½Ã ÅëÁõÀ» ´À³¢´Â ½Ã°£ ÀÚü°¡ ÁÙ¾î
ȯÀÚÀÇ ½Ã¼ú ¸¸Á·µµ°¡ ´õ¿í ³ôÀº Liftera AÀÇ ¾÷±×·¹ÀÌµå ¹öÀü, Liftera A2 ¸ðµ¨À» 2023³â Ãâ½ÃÇÏ¿´°í, ³²¹ÌÁö¿ªÀ» Áß½ÉÀ¸·Î ±âÁ¸
Liftera AÀÇ ´ëüÇϸç, ¸ÅÃâÀ» ¼ºÀå½ÃÅ°°í ÀÖ½À´Ï´Ù.
ÀÌÈÄ ÃÖ±Ù¿¡´Â ±¹³»¿Ü ÀÇ»çµé Áß KOL(Key Opinon Leader)°úÀÇ Çù¾÷À» ÅëÇØ ³»ºÎ R&D ¿ª·®À» Áý¾à½ÃŲ ½ÅÁ¦Ç° 3Á¾À»
¡®23³â ¸» °³¹ß¿Ï·áÇÏ¿´À¸¸ç, ÀÌÁß ½Å±Ô ºñħ½À ¸ð³ëÆú¶ó(Monopola) °íÁÖÆÄ(RF) Á¦Ç°ÀÎ CoolfaseÀÇMFDS Ç°¸ñÇã°¡¸¦ ¡®24³â
4¿ù ¸» ÃëµæÇÏ¿´½À´Ï´Ù. ´ç»ç´Â Á¦Ç° °³¹ßÀÌ ¿Ï·áµÈ ´Ù¸¥ 2Á¾ÀÇ Á¦Ç° ¿ª½Ã ¡®24³â ³» MFDS Ç°¸ñÇã°¡ ÃëµæÀ» ¸ñÇ¥·Î ÀÎÁõ ÀýÂ÷¸¦ ÁøÇà
ÁßÀ̸ç, ÇØ´ç ½Å±Ô ¹Ì¿ëÀÇ·á±â±â Á¦Ç°µéÀº 2025³â ¹Ì±¹ FDA ÀÎÁõ ÀýÂ÷¸¦ ¿Ï·áÇÏ°í ºÏ¹Ì½ÃÀåÀ» Æ÷ÇÔÇÑ Àü¼¼°è ½ÃÀå¿¡ ÆǸÅÇÒ
¿¹Á¤ÀÔ´Ï´Ù.
2.¸ÅÃâÇöȲ
(´ÜÀ§ : ¹é¸¸¿ø, Thousand USD) |
¸ÅÃâÀ¯Çü |
Ç° ¸ñ |
'21¿¬µµ |
'22¿¬µµ |
'23¿¬µµ |
'24¿¬µµ ¹Ý±â |
(Á¦7±â) |
(Á¦8±â) |
(Á¦9±â) |
(10±â ¹Ý±â) |
¼ö·® |
±Ý¾× |
¼ö·® |
±Ý¾× |
¼ö·® |
±Ý¾× |
¼ö·® |
±Ý¾× |
Á¦Ç° |
°í°µµÁý¼ÓÃÊÀ½ÆÄ |
¼ö Ãâ |
Àåºñ |
907 |
1,761 |
784 |
2,131 |
687 |
2,400 |
532 |
1,728 |
(HIFU)±â±â |
($1,539) |
($1,650) |
($1,838) |
($1,280) |
¡¡ |
¼Ò¸ðÇ° |
12,184 |
6,591 |
12,694 |
8,045 |
10,991 |
8,198 |
7,254 |
5,228 |
¡¡ |
($5,762) |
($6,230) |
($6,279) |
($3,873) |
¡¡ |
±âŸ |
539 |
271 |
123 |
84 |
1,163 |
553 |
1,140 |
493 |
¡¡ |
($237) |
($65) |
($423) |
($365) |
¡¡ |
³» ¼ö |
Àåºñ |
393 |
2,699 |
253 |
1,843 |
240 |
1,425 |
161 |
906 |
¡¡ |
¼Ò¸ðÇ° |
4,509 |
1,669 |
3,513 |
1,361 |
4,741 |
3,375 |
3,200 |
1,316 |
¡¡ |
±âŸ |
236 |
108 |
4,174 |
26 |
211 |
48 |
167 |
37 |
¡¡ |
¼Ò °è |
18,768 |
13,099 |
21,541 |
13,490 |
18,033 |
15,998 |
12,454 |
9,707 |
°íÁÖÆÄ(RF)±â±â |
¼ö Ãâ |
Àåºñ |
99 |
169 |
104 |
404 |
69 |
261 |
261 |
77 |
($148) |
($313) |
($200) |
($57) |
¼Ò¸ðÇ° |
421 |
84 |
490 |
174 |
410 |
147 |
345 |
57 |
($73) |
($134) |
($113) |
($42) |
±âŸ |
14 |
3 |
80 |
27 |
71 |
21 |
11 |
2 |
($2) |
($21) |
($16) |
($1) |
³» ¼ö |
Àåºñ |
13 |
18 |
10 |
16 |
2 |
2 |
3,076 |
312 |
¼Ò¸ðÇ° |
166 |
33 |
46 |
9 |
38 |
9 |
3,071 |
462 |
±âŸ |
7 |
1 |
7 |
1 |
3 |
0 |
1 |
0 |
¼Ò °è |
720 |
308 |
737 |
631 |
593 |
440 |
6,765 |
909 |
½ºÅ²ÄɾîÁ¦Ç° µî ±âŸ |
¼ö Ãâ |
Àåºñ |
36 |
110 |
129 |
343 |
180 |
331 |
176 |
315 |
($96) |
($266) |
($254) |
($233) |
ÈÀåÇ° |
57 |
1 |
368 |
16 |
7,068 |
143 |
8,914 |
137 |
($1) |
($12) |
($109) |
($102) |
±âŸ |
270 |
126 |
382 |
99 |
560 |
115 |
313 |
23 |
($110) |
($76) |
($88) |
($17) |
³» ¼ö |
Àåºñ |
6 |
1 |
23 |
18 |
31 |
26 |
38 |
71 |
ÈÀåÇ° |
429 |
3 |
3,278 |
20 |
7,922 |
51 |
16,906 |
26 |
±âŸ |
138,206 |
12 |
4,260 |
409 |
33 |
37 |
37 |
6 |
¼Ò °è |
139,004 |
253 |
8,440 |
905 |
15,794 |
704 |
26,384 |
578 |
»óÇ° |
¼ö Ãâ |
15,601 |
40 |
45,119 |
466 |
19,727 |
281 |
11,514 |
98 |
(¿øÀç·á,ºÎ¼ÓÇ° µî) |
($35) |
($360) |
($215) |
($72) |
¡¡ |
³» ¼ö |
107,104 |
193 |
24,279 |
78 |
414 |
31 |
8,016 |
41 |
¡¡ |
¼Ò °è |
122,705 |
233 |
69,398 |
543 |
20,141 |
312 |
19,530 |
139 |
±âŸ(¼ö¼ö·áµî) |
³» ¼ö |
- |
96 |
¡¡ |
¡¡ |
¡¡ |
¡¡ |
¡¡ |
16 |
ÇÕ °è |
¼ö Ãâ |
30,128 |
9,155 |
60,273 |
11,788 |
40,926 |
12,450 |
30,460 |
8,158 |
($8,003) |
($9,128) |
($9,535) |
($6,043) |
³» ¼ö |
251,069 |
4,833 |
39,843 |
3,780 |
13,635 |
5,004 |
34,673 |
3,191 |
ÇÕ °è |
281,197 |
13,988 |
100,116 |
15,568 |
54,561 |
17,454 |
65,133 |
11,349 |
3.À繫ÇöȲ
(1) À繫Àû ¼ºÀ强 |
(´ÜÀ§ : õ¿ø) |
±¸ ºÐ |
2021³âµµ |
2022³âµµ |
2023³âµµ |
2024³âµµ ¹Ý±â |
(Á¦07±â) |
(Á¦08±â) |
(Á¦09±â) |
(Á¦10±â) |
¸Å Ãâ ¾× |
13,988,303 |
15,568,125 |
17,454,406 |
11,349,343 |
¸ÅÃâ¾× Áõ°¨À²(%) |
72.27% |
11.29% |
12.12% |
30.05% |
¿µ¾÷ÀÌÀÍ |
2,491,664 |
1,746,163 |
1,544,314 |
1,492,649 |
¿µ¾÷ÀÌÀÍ Áõ°¨À²(%) |
- |
-29.92% |
-11.56% |
- |
¿µ¾÷ÀÌÀÍ·ü(%) |
17.81% |
11.22% |
8.85% |
13.15% |
(2) À繫Àû ¾ÈÁ¤¼º |
(´ÜÀ§: õ¿ø) |
±¸ºÐ |
2021³â |
2022³â |
2023³â |
2024³â ¿¬È¯»ê |
¾÷Á¾Æò±Õ ÁÖ1) |
(Á¦07±â) |
(Á¦08±â) |
(Á¦09±â) |
(Á¦10±â) |
À¯µ¿ºñÀ² |
116.70% |
120.12% |
117.78% |
128.36% |
172.12% |
ºÎäºñÀ² |
183.11% |
168.43% |
148.25% |
140.85% |
94.35% |
Â÷ÀÔ±ÝÀÇÁ¸µµ |
43.72% |
39.25% |
39.67% |
40.50% |
28.94% |
¸ÅÃâä±Ç ȸÀüÀ² |
10.09 |
7.74 |
7.65 |
9.00 |
5.37 |
Àç°íÀÚ»ê ȸÀüÀ² |
3.90 |
4.01 |
4.19 |
4.58 |
5.77 |
¿µ¾÷È°µ¿À¸·Î ÀÎÇÑ Çö±ÝÈ帧 |
1,521,257 |
3,551,088 |
1,477,087 |
1,783,991 |
- |
4.°ø¸ðÈÄ À¯Åë°¡´É ¹°·®(º¸È£¿¹¼ö, »óÀåÈÄ
À¯ÅëÁֽļö)
±¸ºÐ |
¼º¸í |
ȸ»ç¿ÍÀÇ |
ÁÖ½ÄÀÇ |
°ø¸ð Àü ¼ÒÀ¯ ÁÖ½Ä |
°ø¸ðÈÄ ¼ÒÀ¯ ÁÖ½Ä |
À¯Åë°¡´É ¹°·® |
¸Å°¢Á¦ÇÑ ¹°·® |
Àǹ«º¸À¯±â°£ |
°ü°è |
Á¾·ù |
Áֽļö |
ÁöºÐÀ² |
Áֽļö |
ÁöºÐÀ² |
Áֽļö |
ÁöºÐÀ² |
Áֽļö |
ÁöºÐÀ² |
ÃÖ´ëÁÖÁÖ µî |
¼ÀºÅà |
ÃÖ´ëÁÖÁÖ |
º¸ÅëÁÖ |
12,950,000 |
39.54% |
12,950,000 |
35.47% |
- |
- |
12,950,000 |
35.47% |
6°³¿ù |
ÀÌÀÎÈ£ |
µî±âÀÓ¿ø |
1,150,000 |
3.51% |
1,150,000 |
3.15% |
- |
- |
1,150,000 |
3.15% |
6°³¿ù |
±èÁ¾¼® |
µî±âÀÓ¿ø |
2,321,235 |
7.09% |
2,321,235 |
6.36% |
- |
- |
2,321,235 |
6.36% |
6°³¿ù |
¾ÈÁ¾±¸ |
µî±âÀÓ¿ø |
275,000 |
0.84% |
275,000 |
0.75% |
- |
- |
275,000 |
0.75% |
6°³¿ù |
À̹ü¼ö |
¹Ìµî±âÀÓ¿ø |
40,000 |
0.12% |
40,000 |
0.11% |
- |
- |
40,000 |
0.11% |
6°³¿ù |
ÇÏöȣ |
¹Ìµî±âÀÓ¿ø |
15,000 |
0.05% |
15,000 |
0.04% |
- |
- |
15,000 |
0.04% |
6°³¿ù |
±è½ÂÇö |
¹Ìµî±âÀÓ¿ø |
¡¡ |
50,000 |
0.15% |
50,000 |
0.14% |
- |
- |
50,000 |
0.14% |
6°³¿ù |
¼Ò°è |
16,801,235 |
51.29% |
16,801,235 |
46.01% |
- |
- |
16,801,235 |
46.01% |
- |
1% ÀÌ»ó ¼ÒÀ¯ÁÖÁÖ |
ÇÁ¸®¹Ì¾î ±Û·Î¹ú |
º¥Ã³±ÝÀ¶ |
º¸ÅëÁÖ |
1,428,571 |
4.36% |
1,428,571 |
3.91% |
1,428,571 |
3.91% |
- |
- |
- |
À̳뺣ÀÌ¼Ç 1È£ ÅõÀÚÁ¶ÇÕ |
Å¥´õ½ºÆйи® 1È£ |
º¥Ã³±ÝÀ¶ |
1,428,571 |
4.36% |
1,428,571 |
3.91% |
1,428,571 |
3.91% |
- |
- |
- |
½Å±â¼úÅõÀÚÁ¶ÇÕ |
¢ßÅ¥´õ½ºº¥Ã³½º |
º¥Ã³±ÝÀ¶ |
375,000 |
1.14% |
375,000 |
1.03% |
375,000 |
1.03% |
- |
- |
- |
OOO |
ŸÀÎ |
375,000 |
1.14% |
375,000 |
1.03% |
375,000 |
1.03% |
- |
- |
- |
ÀÚÁøº¸È£¿¹¼ö ´ë»óÀÚ |
4,501,000 |
13.74% |
4,501,000 |
12.33% |
- |
- |
4,501,000 |
12.33% |
1°³¿ù |
(1% ÀÌ»ó ÁÖÁÖ) |
¼Ò°è |
8,108,142 |
24.75% |
8,108,142 |
22.21% |
3,607,142 |
9.88% |
4,501,000 |
12.33% |
- |
¼Ò¾×ÁÖÁÖ |
ÀÚÁøº¸È£¿¹¼ö ´ë»óÀÚ |
¡¡ |
1,551,300 |
4.74% |
1,551,300 |
4.25% |
- |
- |
1,551,300 |
4.25% |
1°³¿ù |
(¼Ò¾×ÁÖÁÖ) |
±âŸ(133ÀÎ) |
6,294,465 |
19.22% |
6,294,465 |
17.24% |
6,294,465 |
17.24% |
- |
- |
- |
¼Ò°è |
7,845,765 |
23.95% |
7,845,765 |
21.49% |
6,294,465 |
17.24% |
1,551,300 |
4.25% |
- |
°ø¸ðÁÖÁÖ |
»óÀåÁÖ¼±ÀÎ Àǹ«ÀμöºÐ |
º¸ÅëÁÖ |
- |
- |
109,500 |
0.30% |
- |
- |
109,500 |
0.30% |
3°³¿ù |
¿ì¸®»çÁÖÁ¶ÇÕ |
- |
- |
182,500 |
0.50% |
- |
- |
182,500 |
0.50% |
1³â |
°ø¸ðÁÖÁÖ(±â°ü ¹× °³ÀÎ) |
- |
- |
3,467,500 |
9.50% |
3,467,500 |
9.50% |
- |
- |
- |
¼Ò°è |
- |
- |
3,759,500 |
10.30% |
3,467,500 |
9.50% |
292,000 |
0.80% |
- |
ÇÕ°è |
32,755,142 |
100.00% |
36,514,642 |
100.00% |
13,369,107 |
36.61% |
23,145,535 |
63.39% |
- |
5.¿ä¾àÀ繫Á¦Ç¥
±¸ºÐ |
Á¦ 10±â ¹Ý±â |
Á¦ 9±â |
Á¦ 8±â |
Á¦ 7±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 |
»ïÁ¤È¸°è¹ýÀÎ |
»ïÁ¤È¸°è¹ýÀÎ |
»ïÁ¤È¸°è¹ýÀÎ |
- |
°¨»çÀÇ°ß |
- |
ÀûÁ¤ |
ÀûÁ¤ |
°¨»ç¹ÞÁö ¾Æ´ÏÇÔ |
ÀÚ»ê |
¡¡ |
¡¡ |
¡¡ |
¡¡ |
À¯µ¿ÀÚ»ê |
13,182,763,954 |
11,265,121,859 |
10,534,289,658 |
8,954,758,302 |
Çö±Ý¹×Çö±Ý¼ºÀÚ»ê |
4,485,213,087 |
3,643,482,312 |
4,379,778,943 |
2,394,148,557 |
¸ÅÃâä±Ç ¹× ±âŸä±Ç |
2,511,825,335 |
2,071,405,382 |
2,085,605,994 |
1,855,572,107 |
Àç°íÀÚ»ê |
5,128,387,215 |
4,773,685,562 |
3,556,534,539 |
4,206,093,787 |
±âŸÀÚ»ê |
1,057,338,317 |
776,548,603 |
512,370,182 |
498,943,851 |
ºñÀ¯µ¿ÀÚ»ê |
5,066,323,692 |
5,330,811,041 |
4,034,905,616 |
3,034,138,559 |
À¯ÇüÀÚ»ê |
2,848,517,338 |
2,977,398,025 |
1,879,581,715 |
1,338,979,908 |
¹«ÇüÀÚ»ê |
30,626,734 |
23,485,495 |
45,506,816 |
71,560,948 |
±âŸºñÀ¯µ¿ÀÚ»ê |
2,187,179,620 |
2,329,927,521 |
2,109,817,085 |
1,623,597,703 |
ÀÚ»êÃÑ°è |
18,249,087,646 |
16,595,932,900 |
14,569,195,274 |
11,988,896,861 |
À¯µ¿ºÎä |
10,293,566,219 |
9,511,588,673 |
8,726,346,297 |
7,598,456,156 |
ºñÀ¯µ¿ºÎä |
382,692,793 |
367,585,118 |
389,858,790 |
148,078,511 |
ºÎäÃÑ°è |
10,676,259,012 |
9,879,173,791 |
9,116,205,087 |
7,746,534,667 |
ÀÚº»±Ý |
2,989,800,000 |
2,989,800,000 |
2,989,800,000 |
2,989,800,000 |
ÀÚº»À׿©±Ý |
4,274,806,240 |
4,274,806,240 |
4,274,806,240 |
4,274,806,240 |
±âŸÀÚº»Ç׸ñ |
598,034,513 |
391,934,597 |
- |
- |
ÀÌÀÍÀ׿©±Ý(°á¼Õ±Ý) |
-289,812,119 |
-939,781,728 |
-1,811,616,053 |
-3,022,244,046 |
ÀÚº»ÃÑ°è |
7,572,828,634 |
6,716,759,109 |
5,452,990,187 |
4,242,362,194 |
±¸ºÐ |
2024.1.1.~ 2024.06.30. |
2023.1.1.~ 2023.12.31. |
2022.1.1.~ 2022.12.31 |
2021.1.1.~ 2021.12.31. |
¸ÅÃâ¾× |
11,363,344,551 |
17,497,984,287 |
15,617,727,519 |
14,062,075,065 |
¿µ¾÷ÀÌÀÍ |
1,487,060,781 |
1,555,007,407 |
1,781,789,509 |
2,504,642,882 |
´ç±â¼øÀÌÀÍ |
649,969,609 |
871,834,325 |
1,210,627,993 |
2,124,596,079 |
ÃÑÆ÷°ýÀÌÀÍ |
649,969,609 |
871,834,325 |
1,210,627,993 |
2,124,596,079 |
±âº»ÁÖ´ç¼øÀÌÀÍ(¼Õ½Ç) |
22 |
29 |
40 |
355 |
Èñ¼®ÁÖ´ç¼øÀÌÀÍ(¼Õ½Ç) |
22 |
29 |
40 |
355 |
6.µ¿Á¾¾÷ü¿ÍÀÇ À繫Á¤º¸ ºñ±³
[µ¿»ç ¹× À¯»çȸ»ç 2024³â ¹Ý±â ±âÁØ ¿ä¾à À繫ÇöȲ] |
(´ÜÀ§: ¹é¸¸¿ø) |
±¸ ºÐ |
¾Æ½ºÅ׶ó½Ã½º |
Ŭ·¡½Ã½º |
¿øÅØ |
ÇÏÀ̷δР|
ȸ°è±âÁØ |
K-IFRS ¿¬°á |
K-IFRS ¿¬°á |
K-IFRS ¿¬°á |
K-IFRS ¿¬°á |
ÀÚ»êÃÑ°è |
18,249 |
418,525 |
155,710 |
81,488 |
ºÎäÃÑ°è |
10,676 |
93,594 |
47,490 |
7,331 |
ÀÚ±âÀÚº» |
7,573 |
324,931 |
108,221 |
74,158 |
¸ÅÃâ¾× |
11,363 |
109,122 |
51,577 |
15,092 |
¿µ¾÷ÀÌÀÍ |
1,487 |
57,697 |
13,658 |
1,939 |
´ç±â¼øÀÌÀÍ |
650 |
52,671 |
10,348 |
2,838 |
|
|
|
|
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 ¾Æ½ºÅ׶ó½Ã½º |
(´ÜÀ§: ¿ø) |
°ú ¸ñ |
2023³â 12¿ù 31ÀÏ |
2022³â 12¿ù 31ÀÏ |
ÀÚ »ê |
|
¡¡ |
¥°.À¯µ¿ÀÚ»ê |
11,202,386,496 |
10,477,983,533 |
¥±.ºñÀ¯µ¿ÀÚ»ê |
5,340,811,041 |
4,044,905,616 |
ÀÚ »ê ÃÑ °è |
16,543,197,537 |
14,522,889,149 |
ºÎ ä |
|
|
¥°.À¯µ¿ºÎä |
9,511,575,605 |
8,722,817,357 |
¥±.ºñÀ¯µ¿ºÎä |
367,585,118 |
389,858,790 |
ºÎ ä ÃÑ °è |
9,879,160,723 |
9,112,676,147 |
ÀÚ º» |
|
|
¥°. ÀÚº»±Ý |
2,989,800,000 |
2,989,800,000 |
¥±. ÀÚº»À׿©±Ý |
4,274,806,240 |
4,274,806,240 |
¥². ±âŸÀÚº» |
391,934,597 |
- |
¥³. °á¼Õ±Ý |
(992,504,023) |
(1,854,393,238) |
ÀÚ º» ÃÑ °è |
6,664,036,814 |
5,410,213,002 |
ºÎä¹×ÀÚº»ÃÑ°è |
16,543,197,537 |
14,522,889,149 |
Æ÷ °ý ¼Õ ÀÍ °è »ê ¼ |
ÁÖ½Äȸ»ç ¾Æ½ºÅ׶ó½Ã½º |
(´ÜÀ§: ¿ø) |
°ú ¸ñ |
2023³â 12¿ù 31ÀÏ |
2022³â 12¿ù 31ÀÏ |
I. ¸ÅÃâ¾× |
17,454,406,313 |
15,568,125,094 |
II. ¸ÅÃâ¿ø°¡ |
(4,526,659,731) |
(5,113,241,250) |
III. ¸ÅÃâÃÑÀÌÀÍ |
12,927,746,582 |
10,454,883,844 |
¥³. ¿µ¾÷ÀÌÀÍ |
1,544,313,978 |
1,746,163,100 |
¥´. ¿µ¾÷¿Ü¼ÕÀÍ |
(817,710,932) |
(506,831,056) |
¥µ. ¹ýÀμ¼Â÷°¨Àü¼øÀÌÀÍ |
726,603,046 |
1,239,332,044 |
¥¶. ´ç±â¼øÀÌÀÍ |
861,889,215 |
1,181,200,892 |
¥·. ±âŸÆ÷°ý¼ÕÀÍ |
- |
- |
¥¸. ÃÑÆ÷°ý¼ÕÀÍ |
861,889,215 |
1,181,200,892 |
ÀÚ º» º¯ µ¿ Ç¥ |
ÁÖ½Äȸ»ç ¾Æ½ºÅ׶ó½Ã½º |
(´ÜÀ§: ¿ø) |
°ú ¸ñ |
ÀÚº»±Ý |
ÀÚº»À׿©±Ý |
±âŸÀÚº» |
°á¼Õ±Ý |
ÇÕ °è |
2022.01.01(Àü±âÃÊ) (°¨»ç¹ÞÁö ¾ÊÀº À繫Á¦Ç¥) |
2,989,800,000 |
4,274,806,240 |
- |
(3,035,594,130) |
4,229,012,110 |
´ç±â¼øÀÌÀÍ |
- |
- |
- |
1,181,200,892 |
1,181,200,892 |
2022.12.31(Àü±â¸») |
2,989,800,000 |
4,274,806,240 |
- |
(1,854,393,238) |
5,410,213,002 |
2023.01.01(´ç±âÃÊ) |
2,989,800,000 |
4,274,806,240 |
- |
(1,854,393,238) |
5,410,213,002 |
´ç±â¼øÀÌÀÍ |
- |
- |
- |
861,889,215 |
861,889,215 |
Áֽ帻óºñ¿ë |
- |
- |
391,934,597 |
- |
391,934,597 |
2023.12.31(´ç±â¸») |
2,989,800,000 |
4,274,806,240 |
391,934,597 |
(992,504,023) |
6,664,036,814 |
|
| |