Á¾¸ñ¸í |
ÄÚ¼À |
ÁøÇà»óȲ |
½Å±Ô»óÀå |
½ÃÀ屸ºÐ |
ÄÚ½º´Ú |
Á¾¸ñÄÚµå |
360350 |
¾÷Á¾ |
±âŸ ÃøÁ¤, ½ÃÇè, Ç×ÇØ, Á¦¾î ¹× Á¤¹Ð±â±â Á¦Á¶¾÷ |
´ëÇ¥ÀÚ |
ÀÌÁØÈñ |
±â¾÷±¸ºÐ |
Áß¼ÒÀÏ¹Ý |
º»Á¡¼ÒÀçÁö |
´ëÀü±¤¿ª½Ã À¯¼º±¸ Å×Å©³ë2·Î 199 (¿ë»êµ¿, ¹Ì°ÇÅ×Å©³ë¿ùµå) 201È£ |
ȨÆäÀÌÁö |
www.coxem.com |
´ëÇ¥ÀüÈ |
042-861-1685 |
ÃÖ´ëÁÖÁÖ |
ÀÌÁØÈñ 19% |
¸ÅÃâ¾× |
12,525 (¹é¸¸¿ø) |
¹ýÀμ¼ºñ¿ëÂ÷°¨Àü °è¼Ó»ç¾÷ÀÌÀÍ |
1,776 (¹é¸¸¿ø) |
¼øÀÌÀÍ |
1,716 (¹é¸¸¿ø) |
ÀÚº»±Ý |
2,830 (¹é¸¸¿ø) |
ÃÑ°ø¸ðÁֽļö |
600,000 ÁÖ |
¾×¸é°¡ |
500 ¿ø |
»óÀå°ø¸ð |
½ÅÁÖ¸ðÁý : 600,000 ÁÖ (100%)
|
Èñ¸Á°ø¸ð°¡¾× |
12,000 ~ 14,000 ¿ø |
û¾à°æÀï·ü |
2518.40:1 (ºñ·Ê 5037:1) |
È®Á¤°ø¸ð°¡ |
16,000 ¿ø |
°ø¸ð±Ý¾× |
9,600 (¹é¸¸¿ø) |
ÁÖ°£»ç |
Å°¿òÁõ±Ç
|
Áֽļö: 150,000~180,000 ÁÖ / û¾àÇѵµ: 10,000~12,000 ÁÖ |
ÁÖ¿äÀÏÁ¤ |
¼ö¿ä¿¹ÃøÀÏ |
2024.01.29 ~ 2024.02.02 |
°ø¸ðû¾àÀÏ |
2024.02.13 ~ 2024.02.14 |
¹èÁ¤°ø°íÀÏ(½Å¹®) |
2024.02.16 (ÁÖ°£»ç ȨÆäÀÌÁö ÂüÁ¶) |
³³ÀÔÀÏ |
2024.02.16 |
ȯºÒÀÏ |
2024.02.16 |
»óÀåÀÏ |
2024.02.23 |
°ø¸ð»çÇ× |
È®Á¤°ø¸ð°¡ |
16,000 ¿ø |
ÁÖ´ç¾×¸é°¡ : 500 ¿ø |
Èñ¸Á°ø¸ð°¡¾× : 12,000 ~ 14,000 ¿ø |
|
ÃÑ°ø¸ðÁֽļö |
600,000 ÁÖ |
°ø¸ð±Ý¾× : 9,600 (¹é¸¸¿ø) |
|
±×
·ì
º°
¹è
Á¤ |
¿ì¸®»çÁÖÁ¶ÇÕ |
30,000 ÁÖ (5.0%) |
û¾àÁõ°Å±ÝÀ² : 100% |
±â°üÅõÀÚÀÚµî |
390,000~420,000 ÁÖ (65.0~70.0%) |
ÃÖ°íÇѵµ : - ÁÖ |
ÀϹÝû¾àÀÚ |
150,000~180,000 ÁÖ (25.0~30.0%) |
û¾àÁõ°Å±ÝÀ² : 50% |
û¾à ÃÖ°íÇѵµ : 10,000~12,000 ÁÖ |
ÃÖÀú : - ÁÖ |
|
IRÀÏÁ¤ |
IRÀÏÀÚ
|
2024.02.01 |
IRÀå¼Ò/½Ã°£
|
±â°ü :
ÀÏ¹Ý : ¿¡À̺ñ¿¤¹ÙÀÌ¿À PM 03:10
|
|
¼ö¿ä¿¹Ãø°á°ú |
±â°ü°æÀï·ü
|
1,267.60:1 |
Àǹ«º¸À¯È®¾à
|
10.04%
|
|
½Å±Ô»óÀå |
½Å±Ô»óÀåÀÏ
|
2024.02.23 |
ÇöÀç°¡
|
7,160 ¿ø (1.70%)
|
|
±¸ºÐ |
½Åû¼ö·®(´ÜÀ§:ÁÖ) |
6°³¿ùÈ®¾à | 16,050,000 |
3°³¿ùÈ®¾à | 20,396,000 |
1°³¿ùÈ®¾à | 11,928,000 |
15ÀÏÈ®¾à | 5,100,000 |
ÇÕ°è | 53,474,000 |
ÃÑ ¼ö·® ´ëºñ ºñÀ²(%) | 10.04% |
Âü¿©°Ç¼ö (´ÜÀ§:°Ç) |
½ÅûÁֽļö (´ÜÀ§:ÁÖ) |
´Ü¼ø°æÀï |
2,022 |
532,393,000 |
1,267.60:1 |
±¸ºÐ |
Âü¿©°Ç¼ö (´ÜÀ§:°Ç) |
½ÅûÁֽļö (´ÜÀ§: ÁÖ) |
ºñÀ²(%) |
°¡°Ý ¹ÌÁ¦½Ã | 2 | 706,000 | 0.13% | 17,000¿ø ÀÌ»ó | 1987 | 522,228,000 | 98.09% | 16,000¿ø ÃÊ°ú ~ 17,000¿ø ¹Ì¸¸ | 17 | 4,891,000 | 0.92% | 16,000¿ø | 9 | 2,535,000 | 0.48% | 14,000¿ø ÃÊ°ú ~ 16,000¿ø ¹Ì¸¸ | 3 | 353,000 | 0.07% | 14,000¿ø | 4 | 1,680,000 | 0.32% | ÇÕ°è |
2,022°Ç |
532,393,000ÁÖ |
100% |
ÁÖ´ç ¼øÀڻ갡ġ Æò°¡ |
(´ÜÀ§ : ¿ø, ÁÖ) |
ÀÚº»ÃÑ°è |
12,001,357,000 |
¹«ÇüÀÚ»ê µî Â÷°¨ |
132,795,000 |
ÀÌ¿¬ÀÚ»ê ¿¬ºÎä |
|
¼øÀÚ»ê ÃÑ°è |
11,868,562,000 |
±â¸» ¹ßÇàÁֽļö |
5,043,970 |
Àڻ갡ġ |
2,353¿ø |
ÁÖ´ç ¼öÀÍ°¡Ä¡ (Æò°¡¹ý 1) |
(´ÜÀ§ : ¿ø, ÁÖ, %) |
±¸ºÐ |
2023³â 3ºÐ±â |
2022³â |
2021³â |
¼øÀÌÀÍ |
876,210,000 |
1,715,629,000 |
495,615,000 |
¹ßÇàÁֽļö |
5,043,970 |
4,929,134 |
4,929,134 |
ÁÖ´ç ÀÌÀÍ(EPS) |
232 |
348 |
101 |
°¡ÁßÆò±Õ EPS |
249 |
ÀÚº»È¯¿øÀ²(%) |
10% |
¼öÀÍ°¡Ä¡ (Æò°¡¹ý 1) |
2,490¿ø |
ÁÖ´ç º»Áú°¡Ä¡ (Æò°¡¹ý 1) |
(´ÜÀ§ : ¿ø) |
±¸ºÐ |
Àڻ갡ġ |
¼öÀÍ°¡Ä¡(Æò°¡1) |
1ÁÖ´ç ±Ý¾× |
2,353 |
2,490 |
º»Áú°¡Ä¡ (Æò°¡¹ý 1) |
2,435¿ø |
±¸ºÐ |
2022.12.31 | 2021.12.31 | 2020.12.31 |
¾ÈÁ¤¼º |
ºÎäºñÀ² |
31.39 % | 27.75 % | 40.16 % |
À¯µ¿ºñÀ² |
544.27 % | 627.49 % | 434.28 % |
¼öÀͼº |
ÀÚ±âÀÚº»¼öÀÍ·ü |
16.01 % | 5.60 % | 4.31 % |
¿µ¾÷ÀÌÀÍ·ü |
14.21 % | 1.62 % | 2.91 % |
¼ºÀ强 |
¸ÅÃâ¾×Áõ°¡À² |
31.98 % | 9.66 % | 12.08 % |
¿µ¾÷ÀÌÀÍÁõ°¡À² |
1,055.84 % | -38.89 % | 10.53 % |
|
ºÎäºñÀ² (%) |
|
|
À¯µ¿ºñÀ² (%) |
|
|
|
ÀÚ±âÀÚº»¼öÀÍ·ü (%) |
|
|
¿µ¾÷ÀÌÀÍ·ü (%) |
|
|
|
¸ÅÃâ¾×Áõ°¡À² (%) |
|
|
¿µ¾÷ÀÌÀÍÁõ°¡À² (%) |
|
|
±¸ ºÐ |
2022.12.31 | 2021.12.31 | 2020.12.31 |
EPS (ÁÖ´ç¼øÀÌÀÍ) |
340 ¿ø | 98 ¿ø | 67 ¿ø |
PER (ÁÖ°¡¼öÀͺñÀ²)
°ø¸ð°¡ ´ëºñ |
41.15 | 142.37 | 210.17 |
BPS (ÁÖ´ç¼øÀڻ갡ġ) |
2,124 ¿ø | 1,757 ¿ø | 1,544 ¿ø |
PBR (ÁÖ°¡¼øÀÚ»êºñÀ²) |
6.59 | 7.97 | 9.07 |
SPS (ÁÖ´ç¸ÅÃâ¾×) |
2,483 ¿ø | 1,881 ¿ø | 1,716 ¿ø |
PSR (ÁÖ°¡¸ÅÃâ¾×ºñÀ²) |
5.64 | 7.44 | 8.16 |
|
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°¡ ¿µÀ§ÇÏ°í ÀÖ´Â ÁÖ¿ä»ç¾÷Àº ³ª³ë ´ÜÀ§ÀÇ ¹Ì¼¼¹° ºÐ¼®À» À§ÇÑ ÁÖ»çÀüÀÚÇö¹Ì°æ(SEM)°ú ±× ÁÖº¯±â±â Á¦Á¶ ¹× ÆǸÅÀÔ´Ï´Ù. ´ç»ç´Â
°í»ç¾çÀÇ SEMÀ» »ç¿ëÇÏ´ø °í°´µéÀ» ´ë»óÀ¸·Î Normal SEM ¼öÁØÀÇ Tabletop SEM Á¦Ç°(22³â ±âÁØ ¸ÅÃâ ºñÁß ¾à 75%)À»
Ãâ½ÃÇϸç Tabletop SEMÀÇ ´ëÁßȸ¦ À̲ø¾ú½À´Ï´Ù. ¶ÇÇÑ EDS¸¦ SEM¿¡ ÅëÇÕÇÏ¿© Á¦°øÇÏ´Â ÀÏüÇü ±â¼úÀ» °³¹ßÇÏ¿© Ãâ½ÃÇÏ¿´À¸¸ç,
CP-SEM, AI-SEM, Air-SEM µî ¼º´É ¹× È®À强ÀÌ Çâ»óµÈ Çõ½ÅÀûÀÎ Àåºñ¸¦ °³¹ßÇÏ°í ÀÖ½À´Ï´Ù. ´ç»ç´Â ¼ÒºñÀÚ°¡ ¾î·Æ°Ô¸¸ ´À²¼´ø
ÀüÀÚÇö¹Ì°æÀÇ ¼º´ÉÀ» À¯ÁöÇÑ Ã¤ ±¤ÇÐÇö¹Ì°æ°ú °°Àº Æí¸®¼º, ¼Óµµ, °¡°ÝÀ» Á¦°øÇÏ¿© ÀüÀÚÇö¹Ì°æÀÇ ´ëÁßȸ¦ ºñÀüÀ¸·Î ¼³Á¤ÇÏ°í ÀÖ½À´Ï´Ù.
±¹³» ¿µ¾÷Àº Á÷Á¢ÆǸŠ¹× µô·¯¸¦ ÅëÇÑ °£Á¢ ÆǸŸ¦ º´ÇàÇÏ¿© ÁøÇàÇÏ°í ÀÖ½À´Ï´Ù. ÇØ¿Ü ¼öÃâÀÇ °æ¿ì ÁÖ¿ä 24°³ ±¹°¡ 17°³ ´ë¸®Á¡ ¹×
11°³ÀÇ µô·¯ ³×Æ®¿öÅ©¸¦ ÅëÇØ °£Á¢ÆǸŸ¦ ÁøÇàÇÏ°í ÀÖ½À´Ï´Ù. ´ç»çÀÇ °í°´ÃþÀº Àü¼¼°è¿¡ °ÉÃÄ ¸Å¿ì ´Ùº¯ÈµÇ¾î ÀÖ´Â °ÍÀÌ Æ¯Â¡ÀÔ´Ï´Ù. ƯÁ¤ °í°´¿¡
´ëÇÑ ÀÇÁ¸¼ºÀÌ ³·°í ƯÁ¤ Áö¿ªÀÇ °æ±â¿¡ Å©°Ô Á¿ìµÇÁö ¾Ê´Â ÀåÁ¡ÀÌ ÀÖ½À´Ï´Ù
2.¸ÅÃâÇöȲ
(´ÜÀ§ : ¹é¸¸¿ø) |
¸ÅÃâ |
Á¦ Ç° ¸í |
2020³âµµ |
2021³âµµ |
2022³âµµ |
2023³âµµ 3ºÐ±â |
À¯Çü |
(Á¦14±â) |
(Á¦15±â) |
(Á¦16±â) |
(Á¦17±â) |
¡¡ |
¸ÅÃâ¾× |
ºñÀ² |
¸ÅÃâ¾× |
ºñÀ² |
¸ÅÃâ¾× |
ºñÀ² |
¸ÅÃâ¾× |
ºñÀ² |
ÀÚ»ç |
ÁÖ»çÀüÀÚ |
Tabletop SEM |
6,366 |
73.56% |
6,676 |
70.34% |
9,380 |
74.89% |
6,426 |
72.07% |
Á¦Ç° |
Çö¹Ì°æ |
(EM½Ã¸®Áî) |
¡¡ |
¡¡ |
Normal SEM |
552 |
6.38% |
993 |
10.46% |
1,217 |
9.71% |
1,008 |
11.31% |
¡¡ |
¡¡ |
(CX½Ã¸®Áî) |
¡¡ |
ÁÖº¯±â±â |
À̿¹з¯ µî |
456 |
5.27% |
874 |
9.21% |
1,320 |
10.54% |
771 |
8.64% |
¡¡ |
Á¦Ç° ¼Ò°è |
7,374 |
85.21% |
8,543 |
90.01% |
11,917 |
95.14% |
8,205 |
92.02% |
»óÇ° ¸ÅÃâ |
1,051 |
12.14% |
743 |
7.84% |
446 |
3.56% |
549 |
6.16% |
¿ë¿ª ¸ÅÃâ |
229 |
2.65% |
204 |
2.15% |
162 |
1.30% |
162 |
1.82% |
¸ÅÃâ ÃÑ°è |
8,654 |
100.00% |
9,490 |
100.00% |
12,525 |
100.00% |
8,916 |
100.00% |
3.À繫ÇöȲ
(1) À繫Àû ¼ºÀ强 |
(´ÜÀ§ : ¹é¸¸¿ø) |
±¸ ºÐ |
2020³â |
2021³â |
2022³â |
2023³â 3ºÐ±â |
(Á¦14±â) |
(Á¦15±â) |
(Á¦16±â) |
(Á¦17±â) |
¸ÅÃâ¾× |
8,654 |
9,490 |
12,525 |
8,916 |
(Áõ°¨·ü %) |
-12.07% |
-9.66% |
-31.98% |
-5.84% |
¿µ¾÷ÀÌÀÍ |
253 |
154 |
1,780 |
502 |
(Áõ°¨·ü%) |
-10.48% |
(-39.13%) |
-1055.84% |
(-5.72%) |
1ÀÎ´ç ºÎ°¡°¡Ä¡ |
188 |
206 |
266 |
178 |
°æ»óÀÌÀÍ·ü(%) |
2.92% |
4.28% |
14.18% |
9.05% |
(2) À繫Àû ¾ÈÁ¤¼º |
(´ÜÀ§ : ¹è, %) |
À繫ºñÀ² |
2020³â |
2021³â |
2022³â |
2023³â |
¾÷Á¾ Æò±Õ |
3ºÐ±â |
À¯µ¿ºñÀ² |
434.40% |
627.69% |
544.37% |
498.28% |
172.12% |
ºÎäºñÀ² |
40.16% |
27.76% |
31.38% |
28.98% |
94.35% |
Â÷ÀÔ±ÝÀÇÁ¸µµ |
0.00% |
0.00% |
3.20% |
2.91% |
28.94% |
ÀÌÀÚº¸»ó¹èÀ²(¹è) |
48.8 |
29.94 |
175.96 |
45.75 |
3.42 |
´çÁºñÀ² |
284.52% |
432.28% |
369.80% |
294.66% |
130.21% |
4.°ø¸ðÈÄ À¯Åë°¡´É ¹°·®(º¸È£¿¹¼ö, »óÀåÈÄ
À¯ÅëÁֽļö)
±¸ºÐ |
ÁÖÁÖ¸í |
°ü°è |
ÁÖ½ÄÀÇ |
°ø¸ðÈÄ(Èñ¼®Àü) |
°ø¸ðÈÄ(Èñ¼®ÈÄ) |
¸Å°¢Á¦ÇѱⰣ |
Á¾·ù |
À¯Åë°¡´É¹°·® |
¸Å°¢Á¦Çѹ°·® |
À¯Åë°¡´É¹°·® |
¸Å°¢Á¦Çѹ°·® |
(»óÀåÀÏ ±âÁØ) |
¡¡ |
Áֽļö |
ÁöºÐÀ² |
Áֽļö |
ÁöºÐÀ² |
Áֽļö |
ÁöºÐÀ² |
Áֽļö |
ÁöºÐÀ² |
¡¡ |
ÃÖ´ëÁÖÁÖ µî |
ÀÌÁØÈñ |
º»ÀÎ |
º¸ÅëÁÖ |
- |
- |
968,621 |
17.11% |
- |
- |
968,621 |
16.61% |
3³â |
ÀÌ°æö |
ÇüÁ¦ |
- |
- |
66,000 |
1.17% |
- |
- |
66,000 |
1.13% |
¾ÈÁ¾°ü |
ó³² |
- |
- |
11,000 |
0.19% |
- |
- |
11,000 |
0.19% |
±è¿ëÁÖ |
ÀÓ¿ø |
- |
- |
124,236 |
2.19% |
- |
- |
124,236 |
2.13% |
2³â |
¹ÚÁ¾Ä¥ |
ÀÓ¿ø |
- |
- |
68,236 |
1.21% |
- |
- |
68,236 |
1.17% |
¿À»ó¿ø |
ÀÓ¿ø |
- |
- |
5,090 |
0.09% |
- |
- |
5,090 |
0.09% |
¼Ò °è |
- |
- |
1,243,183 |
21.96% |
- |
- |
1,243,183 |
21.32% |
- |
º¥Ã³±ÝÀ¶ ¹× |
½ºÆ½4Â÷ |
º¥Ã³ |
º¸ÅëÁÖ |
128,000 |
2.26% |
190,976 |
3.37% |
128,000 |
2.19% |
190,976 |
3.27% |
1°³¿ù |
Àü¹®ÅõÀÚÀÚ |
»ê¾÷Çõ¸íÆݵå |
±ÝÀ¶ |
107,690 |
1.90% |
107,690 |
1.85% |
2°³¿ù |
¡¡ |
À̳ëÆú¸®½º |
¡¡ |
125,698 |
2.22% |
187,540 |
3.31% |
125,698 |
2.16% |
187,540 |
3.22% |
1°³¿ù |
¡¡ |
°ø°ø±â¼ú±â¹ÝÆݵå |
¡¡ |
105,754 |
1.87% |
105,754 |
1.81% |
2°³¿ù |
¡¡ |
½º¸¶ÀÏ°ÔÀÌÆ® H- |
¡¡ |
97,701 |
1.73% |
145,768 |
2.57% |
97,701 |
1.68% |
145,768 |
2.50% |
1°³¿ù |
¡¡ |
¼¼ÄÁ´õ¸®1È£Á¶ÇÕ |
¡¡ |
82,198 |
1.45% |
82,198 |
1.41% |
2°³¿ù |
¡¡ |
¾ÆÀÌ¿¥¿¥ ¼¼ÄÁ´õ¸® |
¡¡ |
93,750 |
1.66% |
139,889 |
2.47% |
93,750 |
1.61% |
139,889 |
2.40% |
1°³¿ù |
¡¡ |
º¥Ã³Æݵå Á¦5È£ |
¡¡ |
78,861 |
1.39% |
78,861 |
1.35% |
3°³¿ù |
¡¡ |
¿À¿£ Á¦3È£ |
¡¡ |
79,932 |
1.41% |
119,271 |
2.11% |
79,932 |
1.37% |
119,271 |
2.05% |
1°³¿ù |
¡¡ |
¼¼ÄÁ´õ¸® ÅõÀÚÁ¶ÇÕ |
¡¡ |
67,237 |
1.19% |
67,237 |
1.15% |
3°³¿ù |
¡¡ |
¾¾¾¾ºêÀ̾¾ ÄÚ¸®¾Æ |
¡¡ |
78,000 |
1.38% |
116,388 |
2.06% |
78,000 |
1.34% |
116,388 |
2.00% |
1°³¿ù |
¡¡ |
¼ÒºÎÀå Æݵå |
¡¡ |
65,612 |
1.16% |
65,612 |
1.13% |
3°³¿ù |
¡¡ |
¹Ì·¡¿¡¼Â ½Å¼ºÀå |
¡¡ |
63,850 |
1.13% |
95,264 |
1.68% |
63,850 |
1.09% |
95,264 |
1.63% |
1°³¿ù |
¡¡ |
ÁÁÀº±â¾÷ ¼¼ÄÁ´õ¸® |
¡¡ |
¡¡ |
ÅõÀÚÁ¶ÇÕ 18-1È£ |
¡¡ |
53,719 |
0.95% |
53,719 |
0.92% |
2°³¿ù |
¡¡ |
¾ó¸Ó½º 2022 |
¡¡ |
63,852 |
1.13% |
95,273 |
1.68% |
63,852 |
1.09% |
95,273 |
1.63% |
1°³¿ù |
¡¡ |
¼¼ÄÁ´õ¸® ÅõÀÚÁ¶ÇÕ |
¡¡ |
53,709 |
0.95% |
53,709 |
0.92% |
3°³¿ù |
¡¡ |
½ÅÇÑ-CCVC ½ºÅ¸Æ®¾÷ |
¡¡ |
50,000 |
0.88% |
74,607 |
1.32% |
50,000 |
0.86% |
74,607 |
1.28% |
1°³¿ù |
¡¡ |
¼¼ÄÁ´õ¸® Æݵå |
¡¡ |
42,059 |
0.74% |
42,059 |
0.72% |
3°³¿ù |
¡¡ |
´ë´öƯ±¸ |
¡¡ |
47,768 |
0.84% |
71,277 |
1.26% |
47,768 |
0.82% |
71,277 |
1.22% |
1°³¿ù |
¡¡ |
â¾÷ÃʱâÅõÀÚÁ¶ÇÕ |
¡¡ |
40,181 |
0.71% |
40,181 |
0.69% |
3°³¿ù |
¡¡ |
¸Þ°¡Æ®·»µå½ºÅ¸Æ®¾÷ |
¡¡ |
15,001 |
0.26% |
22,382 |
0.40% |
15,001 |
0.26% |
22,382 |
0.38% |
1°³¿ù |
¡¡ |
2È£ÅõÀÚÁ¶ÇÕ |
¡¡ |
12,617 |
0.22% |
12,617 |
0.22% |
3°³¿ù |
¡¡ |
½º¸¶Æ®´ëÇѹα¹ |
¡¡ |
15,001 |
0.26% |
22,382 |
0.40% |
15,001 |
0.26% |
22,382 |
0.38% |
1°³¿ù |
¡¡ |
¸Þ°¡Ã»³âÅõÀÚÁ¶ÇÕ |
¡¡ |
12,617 |
0.22% |
12,617 |
0.22% |
3°³¿ù |
¡¡ |
Å°¿òÁõ±Ç |
Àü¹® |
- |
- |
117,646 |
2.08% |
- |
- |
117,646 |
2.02% |
1°³¿ù |
¡¡ |
ÅõÀÚÀÚ |
¼Ò °è |
858,553 |
15.16% |
2,120,917 |
37.46% |
858,553 |
14.72% |
2,120,917 |
36.37% |
- |
ÃÖ´ëÁÖÁÖ ¹× Ư¼ö°ü°èÀÎ ÁöºÐÃëµæÀÚ |
±Ç¿µÃ¶ |
ŸÀÎ |
º¸ÅëÁÖ |
24,091 |
0.43% |
30,000 |
0.53% |
24,091 |
0.41% |
30,000 |
0.51% |
1³â |
±è¿µÈñ |
- |
- |
10,000 |
0.18% |
- |
- |
10,000 |
0.17% |
2³â |
¼Ò °è |
24,091 |
0.43% |
40,000 |
0.71% |
24,091 |
0.41% |
40,000 |
0.69% |
- |
±âŸ |
OPTON(CHINA) |
ŸÀÎ |
º¸ÅëÁÖ |
- |
- |
174,600 |
3.08% |
- |
- |
174,600 |
2.99% |
1³â |
±âÁ¸ÁÖÁÖ |
LIMTED |
19,400 |
0.34% |
19,400 |
0.33% |
2³â |
¡¡ |
Á¶¾ç±¸ |
30,000 |
0.53% |
20,000 |
0.35% |
30,000 |
0.51% |
20,000 |
0.35% |
1°³¿ù |
¡¡ |
¿ì¸®»çÁÖÁ¶ÇÕ |
- |
46,983 |
0.83% |
- |
- |
46,983 |
0.81% |
- |
- |
- |
¡¡ |
4,200 |
0.07% |
4,200 |
0.07% |
2³â |
¡¡ |
3,900 |
0.07% |
3,900 |
0.07% |
2³â |
¡¡ |
±âŸ ¼Ò¾×ÁÖÁÖ |
ŸÀÎ |
458,143 |
8.09% |
- |
- |
458,143 |
7.86% |
- |
- |
- |
¼Ò °è |
535,126 |
9.45% |
222,100 |
3.92% |
535,126 |
9.18% |
222,100 |
3.81% |
- |
IPO °ø¸ð(½ÅÁÖ¸ðÁý) ÁÖÁÖ |
570,000 |
10.07% |
- |
- |
570,000 |
9.77% |
- |
- |
- |
¿ì¸®»çÁÖÁ¶ÇÕ ¹èÁ¤ºÐ |
- |
- |
30,000 |
0.53% |
- |
- |
30,000 |
0.51% |
1³â |
ÁÖ°ü»ç Àǹ«ÀμöºÐ |
- |
- |
18,000 |
0.32% |
- |
- |
18,000 |
0.31% |
3°³¿ù |
¹ÌÇà»ç Áֽĸżö¼±ÅÃ±Ç |
- |
- |
- |
- |
- |
- |
110,000 |
1.89% |
2³â |
ÁÖ°ü»ç ½ÅÁÖÀμö±Ç |
- |
- |
- |
- |
60,000 |
1.03% |
- |
- |
- |
ÇÕ °è |
1,987,770 |
35.11% |
3,674,200 |
64.89% |
2,047,770 |
35.11% |
3,784,200 |
64.89% |
- |
5.¿ä¾àÀ繫Á¦Ç¥
(´ÜÀ§: ¹é¸¸¿ø) |
±¸ºÐ |
2020³â |
2021³â |
2022³â |
2023³â 3ºÐ±â |
(Á¦14±â) |
(Á¦15±â) |
(Á¦16±â) |
(Á¦17±â) |
ȸ°èó¸® ±âÁØ |
K-IFRS |
K-IFRS |
K-IFRS |
K-IFRS |
°¨»çÀÎ(°¨»çÀÇ°ß) |
µ¿¾Æ¼Û° |
µ¿¾Æ¼Û° |
µ¿¾Æ¼Û° |
½Å¿ìȸ°è¹ýÀÎ |
ȸ°è¹ýÀÎ |
ȸ°è¹ýÀÎ |
ȸ°è¹ýÀÎ |
(-) |
(ÀûÁ¤) |
(ÀûÁ¤) |
(ÀûÁ¤) |
¡¡ |
À¯µ¿ÀÚ»ê |
8,729 |
8,948 |
11,729 |
12,984 |
¸ÅÃâä±Ç |
2,079 |
1,732 |
1,103 |
1,331 |
Àç°íÀÚ»ê |
3,012 |
2,786 |
3,761 |
5,306 |
ºñÀ¯µ¿ÀÚ»ê |
2,185 |
2,372 |
2,349 |
2,496 |
ÅõÀÚÀÚ»ê |
133 |
60 |
113 |
138 |
À¯ÇüÀÚ»ê |
507 |
624 |
522 |
555 |
¹«ÇüÀÚ»ê |
35 |
31 |
72 |
133 |
±âŸºñÀ¯µ¿ÀÚ»ê |
42 |
42 |
42 |
42 |
ÀÚ»êÃÑ°è |
10,914 |
11,320 |
14,078 |
15,480 |
À¯µ¿ºÎä |
2,010 |
1,426 |
2,155 |
2,606 |
¸ÅÀÔ乫 |
1,582 |
857 |
1,043 |
1,323 |
´Ü±âÂ÷ÀÔ±Ý |
- |
- |
- |
450 |
ºñÀ¯µ¿ºÎä |
1,118 |
1,034 |
1,208 |
873 |
Àå±âÂ÷ÀÔ±Ý |
- |
- |
450 |
- |
ºÎäÃÑ°è |
3,127 |
2,459 |
3,363 |
3,479 |
ÀÚº»±Ý |
2,393 |
2,465 |
2,465 |
2,522 |
ÀÚº»À׿©±Ý |
7,406 |
8,101 |
8,101 |
8,734 |
ÀÚº»Á¶Á¤ |
707 |
407 |
452 |
172 |
±âŸÆ÷°ýÀû¼ÕÀÍ´©°è¾× |
-170 |
-59 |
35 |
35 |
ÀÌÀÍÀ׿©±Ý |
-2,549 |
-2,053 |
-338 |
538 |
ÀÚº»ÃÑ°è |
7,787 |
8,861 |
10,715 |
12,001 |
±¸ºÐ(¿ä¾à¼ÕÀÍ°è»ê¼ |
2020³â |
2021³â |
2022³â |
2023³â 3ºÐ±â |
(Á¦14±â) |
(Á¦15±â) |
(Á¦16±â) |
(Á¦17±â) |
¸ÅÃâ¾× |
8,654 |
9,490 |
12,525 |
8,916 |
»óÇ°¸ÅÃâ |
1,051 |
743 |
446 |
549 |
Á¦Ç°¸ÅÃâ |
7,374 |
8,543 |
11,917 |
8,205 |
¿ë¿ª¸ÅÃâ |
229 |
204 |
162 |
162 |
¸ÅÃâ¿ø°¡ |
4,935 |
5,502 |
6,684 |
4,805 |
»óÇ°¸ÅÃâ¿ø°¡ |
787 |
465 |
317 |
284 |
Á¦Ç°¸ÅÃâ¿ø°¡ |
4,102 |
5,009 |
6,351 |
4,478 |
¿ë¿ª¸ÅÃâ¿ø°¡ |
46 |
28 |
16 |
43 |
¸ÅÃâÃÑÀÌÀÍ |
3,719 |
3,988 |
5,841 |
4,111 |
ÆǸźñ¿Í°ü¸®ºñ |
3,467 |
3,834 |
4,061 |
3,609 |
±Þ¿© |
809 |
845 |
844 |
801 |
°æ»ó¿¬±¸°³¹ßºñ |
1,326 |
1,453 |
1,542 |
1,548 |
Áö±Þ¼ö¼ö·á |
254 |
278 |
269 |
352 |
¿µ¾÷ÀÌÀÍ |
252 |
154 |
1,780 |
502 |
¿µ¾÷¿Ü¼öÀÍ |
229 |
338 |
345 |
417 |
¿ÜȯÂ÷ÀÍ |
102 |
190 |
246 |
113 |
¿µ¾÷¿Üºñ¿ë |
229 |
86 |
349 |
112 |
¿ÜȯÂ÷¼Õ |
143 |
73 |
233 |
63 |
¹ýÀμ¼ºñ¿ëÂ÷°¨Àü °è¼Ó»ç¾÷ÀÌÀÍ |
252 |
406 |
1,776 |
807 |
°è¼Ó»ç¾÷ÀÌÀÍ ¹ýÀμ¼ºñ¿ë |
-84 |
-90 |
60 |
-69 |
°è¼Ó»ç¾÷ÀÌÀÍ |
336 |
496 |
1,716 |
876 |
Áß´Ü»ç¾÷¼ÕÀÍ |
- |
- |
- |
- |
´ç±â¼øÀÌÀÍ |
336 |
496 |
1,716 |
876 |
±âŸÆ÷°ý¼ÕÀÍ |
-56 |
111 |
93 |
- |
ÃÑÆ÷°ý¼ÕÀÍ |
280 |
607 |
1,809 |
876 |
ÁÖ´ç¼øÀÌÀÍ(¿ø) |
74 |
101 |
348 |
176 |
6.µ¿Á¾¾÷ü¿ÍÀÇ À繫Á¤º¸ ºñ±³
[ºñ±³È¸»çÀÇ 2023³â 3ºÐ±â ÁÖ¿ä À繫ÇöȲ] |
(´ÜÀ§: ¹é¸¸¿ø) |
±¸ºÐ |
ÄÚ¼À |
ÆÄÅ©½Ã½ºÅÛ½º |
¿¢½ÃÄÜ |
¿£½Ã½º |
³Ø½ºÆ¾ |
À̳ë¸ÞÆ®¸® |
ȸ°è±âÁØ |
K-IFRS °³º° |
K-IFRS ¿¬°á |
K-IFRS ¿¬°á |
K-IFRS ¿¬°á |
K-IFRS ¿¬°á |
K-IFRS ¿¬°á |
À¯µ¿ÀÚ»ê |
12,984 |
135,702 |
68,261 |
49,528 |
88,857 |
66,975 |
ºñÀ¯µ¿ÀÚ»ê |
2,496 |
47,447 |
102,510 |
39,578 |
58,807 |
21,694 |
ÀÚ»êÃÑ°è |
15,480 |
183,148 |
170,772 |
89,107 |
147,664 |
88,669 |
À¯µ¿ºÎä |
2,606 |
39,374 |
17,659 |
19,448 |
22,514 |
26,992 |
ºñÀ¯µ¿ºÎä |
872 |
8,737 |
4,496 |
12,322 |
2,316 |
177 |
ºÎäÃÑ°è |
3,478 |
48,111 |
22,155 |
31,770 |
24,830 |
27,168 |
ÀÚº»±Ý |
2,522 |
3,482 |
5,424 |
1,056 |
5,098 |
4,917 |
ÀÚº»ÃÑ°è |
12,001 |
135,037 |
148,617 |
57,336 |
122,834 |
61,501 |
¸ÅÃâ¾× |
8,916 |
99,337 |
71,195 |
40,089 |
68,971 |
54,581 |
¿µ¾÷ÀÌÀÍ |
502 |
17,759 |
6,014 |
1,773 |
30,250 |
4,216 |
´ç±â¼øÀÌÀÍ |
876 |
16,571 |
6,902 |
2,149 |
25,612 |
5,254 |
|
|
|
|
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 ÄÚ¼À |
|
|
|
|
|
|
(´ÜÀ§ : ¿ø) |
°ú ¸ñ |
2022³â 12¿ù 31ÀÏ |
2021³â 12¿ù 31ÀÏ |
ÀÚ »ê |
|
|
I.À¯µ¿ÀÚ»ê |
11,728,930,670 |
8,948,190,564 |
II.ºñÀ¯µ¿ÀÚ»ê |
2,348,639,866 |
2,371,654,493 |
ÀÚ »ê ÃÑ °è |
14,077,570,536 |
11,319,845,057 |
ºÎ ä |
|
|
I.À¯µ¿ºÎä |
2,154,569,009 |
1,425,576,238 |
II.ºñÀ¯µ¿ºÎä |
1,208,152,484 |
1,033,686,215 |
ºÎ ä ÃÑ °è |
3,362,721,493 |
2,459,262,453 |
ÀÚ º» |
|
|
ÀÚ º» ÃÑ °è |
10,714,849,043 |
8,860,582,604 |
ºÎä ¹× ÀÚº» ÃÑ°è |
14,077,570,536 |
11,319,845,057 |
Æ÷ °ý ¼Õ ÀÍ °è »ê ¼ |
ÁÖ½Äȸ»ç ÄÚ¼À |
|
|
|
|
(´ÜÀ§ : ¿ø) |
°ú ¸ñ |
2022³â 12¿ù 31ÀÏ |
2021³â 12¿ù 31ÀÏ |
¥°.¸ÅÃâ¾× |
12,525,421,460 |
9,489,715,273 |
¥±.¸ÅÃâ¿ø°¡ |
6,683,811,597 |
5,501,846,071 |
¥².¸ÅÃâÃÑÀÌÀÍ |
5,841,609,863 |
3,987,869,202 |
¥³.ÆǸźñ¿Í°ü¸®ºñ |
4,061,391,614 |
3,834,239,696 |
¥´.¿µ¾÷ÀÌÀÍ |
1,780,218,249 |
153,629,506 |
¥µ.¹ýÀμ¼ºñ¿ëÂ÷°¨Àü¼ø¼ÕÀÍ |
1,776,004,398 |
406,155,537 |
¥¶.´ç±â¼øÀÌÀÍ |
1,715,629,165 |
495,615,648 |
¥·.±âŸÆ÷°ý¼ÕÀÍ |
93,854,289 |
111,209,287 |
¥¸.ÃÑÆ÷°ýÀÌÀÍ |
1,809,483,454 |
606,824,935 |
ÀÚ º» º¯ µ¿ Ç¥ |
ÁÖ½Äȸ»ç ÄÚ¼À |
|
|
|
|
(´ÜÀ§ : ¿ø) |
°ú ¸ñ |
ÀÚ º» ±Ý |
ÁֽĹßÇàÃÊ°ú±Ý |
ÀÌÀÍÀ׿©±Ý |
±âŸÀÚº»Ç׸ñ |
ÀÚº»ÃÑ°è |
2021.1.1(Àü±âÃÊ) |
2,393,233,000 |
7,406,062,845 |
(2,549,113,110) |
537,112,393 |
7,787,295,128 |
ÃÑÆ÷°ý¼ÕÀÍ: |
|
|
|
|
|
´ç±â¼øÀÌÀÍ |
- |
- |
495,615,648 |
- |
495,615,648 |
¼øÈ®Á¤±Þ¿©ºÎäÀÇ ÀçÃøÁ¤¿ä¼Ò |
- |
- |
¡¡- |
111,209,287 |
111,209,287 |
¼Ò °è |
|
|
495,615,648 |
111,209,287 |
606,824,935 |
ÀÚº»¿¡ Á÷Á¢ ¹Ý¿µµÈ ÁÖÁÖ¿ÍÀÇ °Å·¡: |
|
|
¡¡ |
¡¡ |
¡¡ |
À¯»óÁõÀÚ_Áֽĸżö¼±ÅñÇÇà»ç |
71,334,500 |
695,198,011 |
¡¡- |
(431,886,341) |
334,646,170 |
Áֽ帻óºñ¿ë |
¡¡- |
¡¡- |
- |
131,816,371 |
131,816,371 |
¼Ò °è |
71,334,500 |
695,198,011 |
- |
(300,069,970) |
466,462,541 |
2021.12.31(Àü±â¸») |
2,464,567,500 |
8,101,260,856 |
(2,053,497,462) |
348,251,710 |
8,860,582,604 |
2022.1.1(´ç±âÃÊ) |
2,464,567,500 |
8,101,260,856 |
(2,053,497,462) |
348,251,710 |
8,860,582,604 |
ÃÑÆ÷°ý¼ÕÀÍ: |
|
|
|
|
|
´ç±â¼øÀÌÀÍ |
- |
- |
1,715,629,165 |
- |
1,715,629,165 |
¼øÈ®Á¤±Þ¿©ºÎäÀÇ ÀçÃøÁ¤¿ä¼Ò |
- |
- |
- |
93,854,289 |
93,854,289 |
¼Ò °è |
|
|
1,715,629,165 |
93,854,289 |
1,809,483,454 |
ÀÚº»¿¡ Á÷Á¢ ¹Ý¿µµÈ ÁÖÁÖ¿ÍÀÇ °Å·¡: |
|
|
|
|
|
Áֽ帻óºñ¿ë |
- |
- |
- |
44,782,985 |
44,782,985 |
¼Ò °è |
|
|
|
44,782,985 |
44,782,985 |
2022.12.31(´ç±â¸») |
2,464,567,500 |
8,101,260,856 |
(337,868,297) |
486,888,984 |
10,714,849,043 |
|
ÄÚ¼À IPO°ø¸ð,ÄÚ¼À °ø¸ðÀÏÁ¤,ÄÚ¼À °ø¸ðÁÖ,ÄÚ¼À »óÀå,ÄÚ¼À û¾àÀÏÁ¤,ÄÚ¼À °ø¸ð°¡,ÄÚ¼À û¾à°æÀï·ü,ÄÚ¼À °ø¸ðÁֽļö,ÄÚ¼À È®Á¤°ø¸ð°¡,ÄÚ¼À °ø¸ð±Ý¾×,ÄÚ¼À °ø¸ðºÐ¼®,ÄÚ¼À °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¤
|