Á¾¸ñ¸í |
ÇѶóij½ºÆ® |
ÁøÇà»óȲ |
°ø¸ðÁÖ |
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 ³²µ¿±¸ ³íÇöµ¿ 434-3 |
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 |
2,882 (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 |
|
È®Á¤°ø¸ð°¡ |
- ¿ø |
°ø¸ð±Ý¾× |
38,250 (¹é¸¸¿ø) |
ÁÖ°£»ç |
´ë½ÅÁõ±Ç
|
Áֽļö: 1,875,000~2,250,000 ÁÖ / û¾àÇѵµ: 62,000~75,000 ÁÖ |
ÁÖ¿äÀÏÁ¤ |
¼ö¿ä¿¹ÃøÀÏ |
2025.07.17 ~ 2025.07.23 |
°ø¸ðû¾àÀÏ |
2025.07.25 ~ 2025.07.28 |
¹èÁ¤°ø°íÀÏ(½Å¹®) |
2025.07.30 (ÁÖ°£»ç ȨÆäÀÌÁö ÂüÁ¶) |
³³ÀÔÀÏ |
2025.07.30 |
ȯºÒÀÏ |
2025.07.30 |
»óÀåÀÏ |
|
°ø¸ð»çÇ× |
È®Á¤°ø¸ð°¡ |
- ¿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× : 38,250 (¹é¸¸¿ø) |
|
±×
·ì
º°
¹è
Á¤ |
¿ì¸®»çÁÖÁ¶ÇÕ |
ÁÖ |
û¾àÁõ°Å±ÝÀ² : 100% |
±â°üÅõÀÚÀÚµî |
5,250,000~5,625,000 ÁÖ (70.0~75.0%) |
ÃÖ°íÇѵµ : - ÁÖ |
ÀϹÝû¾àÀÚ |
1,875,000~2,250,000 ÁÖ (25.0~30.0%) |
û¾àÁõ°Å±ÝÀ² : 50% |
û¾à ÃÖ°íÇѵµ : 62,000~75,000 ÁÖ |
ÃÖÀú : - ÁÖ |
|
IRÀÏÁ¤ |
IRÀÏÀÚ
|
2025.07.17 ~ 07.23 |
IRÀå¼Ò/½Ã°£
|
±â°ü :
ÀÏ¹Ý :
|
|
¼ö¿ä¿¹Ãø°á°ú |
±â°ü°æÀï·ü
|
|
Àǹ«º¸À¯È®¾à
|
0.00%
|
|
±¸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® Àå¿Ü½ÃÀå °Å·¡µ¿Çâ |
ÆË´Ï´Ù (°¡°ÝÂü°í) |
Èñ¸Á°¡°Ý |
¼ö·® |
³¯Â¥ |
ÇѶóij½ºÆ® |
9,000 |
20,000 |
07/10 17:13 |
ÇѶóij½ºÆ® |
8,500 |
50,000 |
07/10 14:04 |
ÇѶóij½ºÆ® |
8,500 |
10,000 |
07/10 13:31 |
ÇѶóij½ºÆ® |
8,500 |
13,300 |
07/10 12:48 |
ÇѶóij½ºÆ® |
8,500 |
5,000 |
07/10 12:47 |
|
|
»ð´Ï´Ù (°¡°ÝÂü°í) |
Èñ¸Á°¡°Ý |
¼ö·® |
³¯Â¥ |
ÇѶóij½ºÆ® |
8,000 |
50,000 |
07/10 17:21 |
ÇѶóij½ºÆ® |
8,500 |
50,000 |
07/10 15:52 |
ÇѶóij½ºÆ® |
8,000 |
50,000 |
07/10 13:36 |
ÇѶóij½ºÆ® |
8,000 |
5,000 |
07/10 13:30 |
ÇѶóij½ºÆ® |
7,500 |
2,000 |
07/10 13:27 |
|
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¤
|