Á¾¸ñ¸í |
Ƽµð¿¡½ºÆÊ |
ÁøÇà»óȲ |
½Å±Ô»óÀå |
½ÃÀ屸ºÐ |
ÄÚ½º´Ú |
Á¾¸ñÄÚµå |
464280 |
¾÷Á¾ |
¿ÏÁ¦ ÀǾàÇ° Á¦Á¶¾÷ |
´ëÇ¥ÀÚ |
±èöÁØ |
±â¾÷±¸ºÐ |
Áß¼ÒÀÏ¹Ý |
º»Á¡¼ÒÀçÁö |
°æ±âµµ ¼º³²½Ã ºÐ´ç±¸ ÆDZ³·Î 253 Cµ¿ 403È£(»ïÆòµ¿, ÆDZ³À̳ë¹ë¸®) |
ȨÆäÀÌÁö |
tdspharm.com |
´ëÇ¥ÀüÈ |
031-8018-7337 |
ÃÖ´ëÁÖÁÖ |
- |
¸ÅÃâ¾× |
25,588 (¹é¸¸¿ø) |
¹ýÀμ¼ºñ¿ëÂ÷°¨Àü °è¼Ó»ç¾÷ÀÌÀÍ |
3,846 (¹é¸¸¿ø) |
¼øÀÌÀÍ |
3,456 (¹é¸¸¿ø) |
ÀÚº»±Ý |
553 (¹é¸¸¿ø) |
ÃÑ°ø¸ðÁֽļö |
1,000,000 ÁÖ |
¾×¸é°¡ |
100 ¿ø |
»óÀå°ø¸ð |
½ÅÁÖ¸ðÁý : 500,000 ÁÖ (50%)
/ ±¸ÁÖ¸ÅÃâ : 500,000 ÁÖ (50%) |
Èñ¸Á°ø¸ð°¡¾× |
9,500 ~ 10,700 ¿ø |
û¾à°æÀï·ü |
1608.17:1 (ºñ·Ê 3216:1) |
È®Á¤°ø¸ð°¡ |
13,000 ¿ø |
°ø¸ð±Ý¾× |
13,000 (¹é¸¸¿ø) |
ÁÖ°£»ç |
Çѱ¹ÅõÀÚÁõ±Ç
|
Áֽļö: 250,000 ÁÖ / û¾àÇѵµ: 4,000~5,000 ÁÖ |
ÁÖ¿äÀÏÁ¤ |
¼ö¿ä¿¹ÃøÀÏ |
2024.07.31 ~ 2024.08.06 |
°ø¸ðû¾àÀÏ |
2024.08.09 ~ 2024.08.12 |
¹èÁ¤°ø°íÀÏ(½Å¹®) |
2024.08.14 (ÁÖ°£»ç ȨÆäÀÌÁö ÂüÁ¶) |
³³ÀÔÀÏ |
2024.08.14 |
ȯºÒÀÏ |
2024.08.14 |
»óÀåÀÏ |
2024.08.21 |
°ø¸ð»çÇ× |
È®Á¤°ø¸ð°¡ |
13,000 ¿ø |
ÁÖ´ç¾×¸é°¡ : 100 ¿ø |
Èñ¸Á°ø¸ð°¡¾× : 9,500 ~ 10,700 ¿ø |
|
ÃÑ°ø¸ðÁֽļö |
1,000,000 ÁÖ |
°ø¸ð±Ý¾× : 13,000 (¹é¸¸¿ø) |
|
±×
·ì
º°
¹è
Á¤ |
¿ì¸®»çÁÖÁ¶ÇÕ |
26,300 ÁÖ (2.63%) |
û¾àÁõ°Å±ÝÀ² : 100% |
±â°üÅõÀÚÀÚµî |
723,700 ÁÖ (72.3%) |
ÃÖ°íÇѵµ : - ÁÖ |
ÀϹÝû¾àÀÚ |
250,000 ÁÖ (25.0%) |
û¾àÁõ°Å±ÝÀ² : 50% |
û¾à ÃÖ°íÇѵµ : 4,000~5,000 ÁÖ |
ÃÖÀú : - ÁÖ |
|
IRÀÏÁ¤ |
IRÀÏÀÚ
|
2024.07.24 |
IRÀå¼Ò/½Ã°£
|
±â°ü :
ÀÏ¹Ý : Çѱ¹IRÇùÀÇȸ-¿Â¶óÀÎ PM 03:10
|
|
¼ö¿ä¿¹Ãø°á°ú |
±â°ü°æÀï·ü
|
1331.20:1 |
Àǹ«º¸À¯È®¾à
|
4.23%
|
|
½Å±Ô»óÀå |
½Å±Ô»óÀåÀÏ
|
2024.08.21 |
ÇöÀç°¡
|
30,750 ¿ø (-6.96%)
|
|
±¸ºÐ |
½Åû¼ö·®(´ÜÀ§:ÁÖ) |
6°³¿ù È®¾à | 1,791,000 |
3°³¿ù È®¾à | 29,999,000 |
1°³¿ù È®¾à | 1,761,000 |
15ÀÏ È®¾à | 7,241,000 |
ÇÕ°è | 40,792,000 |
ÃÑ ¼ö·® ´ëºñ ºñÀ²(%) | 4.23% |
Âü¿©°Ç¼ö (´ÜÀ§:°Ç) |
½ÅûÁֽļö (´ÜÀ§:ÁÖ) |
´Ü¼ø°æÀï |
2,256 |
963,387,000 |
1331.20:1 |
±¸ºÐ |
Âü¿©°Ç¼ö (´ÜÀ§:°Ç) |
½ÅûÁֽļö (´ÜÀ§: ÁÖ) |
ºñÀ²(%) |
°¡°Ý¹ÌÁ¦½Ã | 13 | 7,864,000 | 0.82% | 14,000¿ø ÀÌ»ó | 1843 | 751,523,800 | 78.01% | 13,000¿ø ÀÌ»ó ~ 14,000¿ø ¹Ì¸¸ | 369 | 188,643,200 | 19.58% | 12,000¿ø ÀÌ»ó ~ 13,000¿ø ¹Ì¸¸ | 13 | 6,545,000 | 0.68% | 10,700¿ø ÀÌ»ó ~ 12,000¿ø ¹Ì¸¸ | 17 | 8,088,000 | 0.84% | 10,700 ¹Ì¸¸ | 1 | 723,000 | 0.08% | ÇÕ°è |
2,256°Ç |
963,387,000ÁÖ |
100% |
ÁÖ´ç ¼øÀڻ갡ġ Æò°¡ |
(´ÜÀ§ : ¿ø, ÁÖ) |
ÀÚº»ÃÑ°è |
23,744,822,451 |
¹«ÇüÀÚ»ê µî Â÷°¨ |
189,204,891 |
ÀÌ¿¬ÀÚ»ê ¿¬ºÎä |
|
¼øÀÚ»ê ÃÑ°è |
23,555,617,560 |
±â¸» ¹ßÇàÁֽļö |
5,000,000 |
Àڻ갡ġ |
4,711¿ø |
ÁÖ´ç ¼öÀÍ°¡Ä¡ (Æò°¡¹ý 1) |
(´ÜÀ§ : ¿ø, ÁÖ, %) |
±¸ºÐ |
2024³â 1ºÐ±â |
2023³â |
2022³â |
¼øÀÌÀÍ |
808,960,569 |
4,687,961,787 |
3,455,611,441 |
¹ßÇàÁֽļö |
5,000,000 |
5,000,000 |
5,000,000 |
ÁÖ´ç ÀÌÀÍ(EPS) |
647 |
938 |
691 |
°¡ÁßÆò±Õ EPS |
751 |
ÀÚº»È¯¿øÀ²(%) |
10% |
¼öÀÍ°¡Ä¡ (Æò°¡¹ý 1) |
7,510¿ø |
ÁÖ´ç º»Áú°¡Ä¡ (Æò°¡¹ý 1) |
(´ÜÀ§ : ¿ø) |
±¸ºÐ |
Àڻ갡ġ |
¼öÀÍ°¡Ä¡(Æò°¡1) |
1ÁÖ´ç ±Ý¾× |
4,711 |
7,510 |
º»Áú°¡Ä¡ (Æò°¡¹ý 1) |
6,390¿ø |
±¸ºÐ |
2023.12.31 | 2022.12.31 | 2021.12.31 |
¾ÈÁ¤¼º |
ºÎäºñÀ² |
48.05 % | 66.42 % | 67.05 % |
À¯µ¿ºñÀ² |
243.21 % | 182.59 % | 136.57 % |
¼öÀͼº |
ÀÚ±âÀÚº»¼öÀÍ·ü |
20.43 % | 18.87 % | 12.77 % |
¿µ¾÷ÀÌÀÍ·ü |
16.69 % | 14.77 % | 11.68 % |
¼ºÀ强 |
¸ÅÃâ¾×Áõ°¡À² |
17.43 % | 29.11 % | 9.97 % |
¿µ¾÷ÀÌÀÍÁõ°¡À² |
32.70 % | 63.35 % | 42.75 % |
|
±¸ ºÐ |
2023.12.31 | 2022.12.31 | 2021.12.31 |
EPS (ÁÖ´ç¼øÀÌÀÍ) |
937 ¿ø | 691 ¿ø | 412 ¿ø |
PER (ÁÖ°¡¼öÀͺñÀ²)
°ø¸ð°¡ ´ëºñ |
11.41 | 15.48 | 25.95 |
BPS (ÁÖ´ç¼øÀڻ갡ġ) |
4,589 ¿ø | 3,662 ¿ø | 3,228 ¿ø |
PBR (ÁÖ°¡¼øÀÚ»êºñÀ²) |
2.33 | 2.92 | 3.31 |
SPS (ÁÖ´ç¸ÅÃâ¾×) |
6,010 ¿ø | 5,118 ¿ø | 3,964 ¿ø |
PSR (ÁÖ°¡¸ÅÃâ¾×ºñÀ²) |
1.78 | 2.09 | 2.70 |
|
![°ø¸ðºÐ¼®](/images/2008/ipo/tit_ipo_sub04.gif) |
|
|
1.»ç¾÷ÇöȲ
-¾à¹°Àü´Þ½Ã½ºÅÛ(DDS)Àº Áúȯ ºÎÀ§¿¡ ¾à¹°À» È¿À²ÀûÀ¸·Î Àü´ÞÇÏ´Â ±â¼ú·Î ³óµµ¸¦ Á¶ÀýÇÏ´Â ¿ªÇÒÀ» ÅëÇØ ¾à¹°ÀÇ ºÎÀÛ¿ëÀ» ÁÙÀÌ°í, ¾à¹°¿¡ ´ëÇÑ
ȯÀÚÀÇ ¼øÀÀµµ¸¦ ³ôÀ̸ç, ¾à¹°ÀÇ ³óµµ¸¦ Ä¡·áÈ¿°ú ¹üÀ§ ³»¿¡¼ Áö¼ÓÀûÀ¸·Î À¯Áö½ÃÄÑ È¿´É ¹× È¿°ú¸¦ ±Ø´ëÈÇÒ ¼ö ÀÖµµ·Ï Á¦ÇüÈ ÇÏ´Â °³·®½Å¾à
±â¼úÀÔ´Ï´Ù. ±× Áß °æÇÇ ¾à¹°Àü´Þ½Ã½ºÅÛ(TDDS)Àº ÇǺθ¦ ÅëÇØ ¾à¹°À» ü³»·Î Àü´ÞÇÏ´Â ½Ã½ºÅÛÀÔ´Ï´Ù.
´ç»ç´Â ¾à¹°Àü´Þ½Ã½ºÅÛ(Drug Delivery System, ÀÌÇÏ DDS)ºÐ¾ß Áß¿¡¼ °í¼ºÀå »ç¾÷ºÐ¾ß·Î ÀÚ¸®¸Å±èÇÏ°í ÀÖ´Â
°æÇÇ ¾à¹°Àü´Þ½Ã½ºÅÛ(Transdermal Drug Delivery System, ÀÌÇÏ TDDS)ÀÇ °³¹ß ¹× Á¦Á¶¸¦ ÁÖ¿ä »ç¾÷À¸·Î
¿µÀ§ÇÏ°í ÀÖ½À´Ï´Ù. ÀϺΠÁ¦Á¶»çµµ Á÷Á¢ Á¦Ç°À» Á¦Á¶ÇÏÁö¸¸ ÀϹÝÀûÀ¸·Î ´ç»ç¿Í °°Àº Àü¹®Á¦Á¶¾÷ü¸¦
ÅëÇØ OEM(Original Equipment Manufacturing, ÁÖ¹®ÀÚ »óÇ¥ ºÎÂø»ý»ê) ¹æ½ÄÀ¸·Î À§Å¹»ý»ê ÇÏ´Â °æ¿ì°¡ ¸¹°í,
´ç»çÀÇ 1Â÷ °í°´ÀÌ µÇ´Â ´ëºÎºÐÀÇ Á¦¾àȸ»ç´Â ´ç»ç°¡ ÀÚü °³¹ßÇÏ´Â »óÇ°À» ODM¹æ½Ä(Original Development
Manufacturing, Á¦Á¶¾÷ÀÚ ÀÚü°³¹ß»ý»ê)À¸·Î À§Å¹»ý»êÇÏ¿© ÆǸŸ¦ ÇÏ°í ÀÖ½À´Ï´Ù.
°æÇÇ ¾à¹°Àü´Þ½Ã½ºÅÛ(TDDS)°ú °°Àº °³·®½Å¾àÀÇ °³¹ßÀº °íÀ§ÇèÀÇ ½Å¹°Áú½Å¾à °³¹ß¿¡ ºñÇÏ¿© ÀûÀº ºñ¿ë°ú ªÀº °³¹ß±â°£À¸·Î ÅõÀÚ È¿À²¼ºÀÌ ³ôÀº
ºÐ¾ßÀÔ´Ï´Ù. °æÇÇ ¾à¹°Àü´Þ½Ã½ºÅÛ(TDDS) Á¦Ç°Àº ´Ù¾çÇÑ ¹æ¸éÀ¸·Î È°¿ëµÊ¿¡ µû¶ó Å« ±Ô¸ðÀÇ ½ÃÀåÀÌ Çü¼ºµÇ¾î ÀÖÀ¸¸ç ¸Å³â ³ôÀº ½ÃÀå
¼ºÀå·üÀ» º¸ÀÌ°í ÀÖ½À´Ï´Ù. ¶ÇÇÑ ¾àÇ°¿¡ ´ëÇÑ °ËÁõ°úÁ¤ÀÌ ½Å¹°Áú½Å¾à ´ëºñ ´Ù¼Ò À¯¿¬Çϱ⠶§¹®¿¡ Á¦Ç° ±¸¼º¿¡ ¸¹Àº ÀåÁ¡ÀÌ ÀÖ½À´Ï´Ù. °æÇÇ
¾à¹°Àü´Þ½Ã½ºÅÛÀ» ±â¹ÝÀ¸·Î °³¹ßµÇ´Â ¾à¹°ÀÇ ¼ö°¡ Áö¼ÓÀûÀ¸·Î Áõ°¡ÇÏ°í ÀÖÀ¸³ª, ½ÃÀå¿¡ »ó¿ëÈ µÇ¾î ÀÖ´Â ¾àÇ°µé ´ëºÎºÐÀÌ ¿Ü±¹Á¦¾à»ç¿¡ ÀÇÇØ °³¹ßµÈ
Á¦Ç°µé·Î ¼ø¼ö ±¹³» ±â¼ú¿¡ ÀÇÇØ °³¹ßµÈ µ¶ÀÚÀû ¿À¸®Áö³Î Á¦Ç°Àº Àü¹«ÇÑ »óȲÀÔ´Ï´Ù. ´ç»ç´Â ÀÚüÀûÀÎ ¼ø¼ö ±â¼ú·ÂÀ» ¹ÙÅÁÀ¸·Î ±¹³» ¿¬±¸ ÀηµéÀÌ
¾à¹°ÀÇ Ä¡·áÈ¿°ú¸¦ ±Ø´ëÈÇÏ°í ºÎÀÛ¿ëÀº °¨¼ÒµÈ Çõ½Å °³·® ½Å¾àÀ» °³¹ßÇÕ´Ï´Ù.
´ç»ç´Â ¼³¸³ ÀÌÈÄ °æÇÇ ¾à¹°Àü´Þ½Ã½ºÅÛ(TDDS) Áß Ä«Å¸Çö󽺸¶(Cataplasma, ½ÀÆ÷Á¦) °³¹ß ¹× »ý»ê¿¡ ÁýÁßÇÔÀ¸·Î½á ÇØ´ç ½ÃÀå¿¡¼
±¹³» µ¶º¸ÀûÀÎ À§Ä¡¸¦ È®º¸ÇÏ¿´½À´Ï´Ù. ¶ÇÇÑ, Çöó½ºÅ¸(Plaster, øºÎÁ¦) ½ÃÀå¿¡µµ ÁøÃâÇÏ¿© ¼ö³â ÀüºÎÅÍ ±â¼ú°³¹ß ÅõÀÚ¸¦ Áö¼ÓÇÏ¿´°í, ±×
°á°ú ÇÖ¸áÆ®Çü Á¦Ç° µîÀÇ ½ÅÁ¦Ç°À» °³¹ß ¹× ¹ß¸ÅÇÏ¸ç ½ÃÀå Á¡À¯À²À» ³ôÀÌ°í ÀÖ½À´Ï´Ù. ÇâÈÄ ÇǺΠÅõ°ú ÃËÁø ±â¼ú, Á¡Âø¼º
°íºÐÀÚ Formulation ±â¼ú(¾à¹° ¹°¼º¿¡ Æ¯ÈµÈ µ¶ÀÚÀûÀÎ Á¡Âø °íºÐÀÚ Á¶¼º), ¾à¹° ¹æÃâ ±â¼ú(ÀÏÁ¤±â°£ Ç÷Áß
³óµµ zero-order À¯Áö), ´Ù¾çÇÑ ÆÐÄ¡ ±¸Á¶ ¼³°è ±â¼úÀ» ÅëÇØ ºÎÀÛ¿ëÀ» ÃÖ¼ÒÈÇÏ°í, È¿´É ¹× È¿°ú¸¦ ±Ø´ëÈÇØ ÇÊ¿äÇÑ ¾çÀÇ ¾à¹°À»
È¿À²ÀûÀ¸·Î Àü´ÞÇÒ ¼ö ÀÖ´Â ½Å±Ô Á¦Ç°À» Áö¼ÓÀûÀ¸·Î °³¹ßÇÒ °èȹÀÔ´Ï´Ù. ¶ÇÇÑ, ¼Ò¿°ÁøÅëÁ¦ ÀǾàÇ°¿¡ ±¹ÇѵÇÁö ¾Ê°í ÀÚü °³¹ßÇÑ
µ¶º¸ÀûÀÎ TDDS ±â¼úÀÌ Àû¿ëµÈ Ä¡¸Å, õ½Ä, ´ÏÄÚƾ, ÅëÁõ µîÀ» Ÿ°ÙÇÑ Á¦Ç°À» »ý»ê, ¼öÃâÇÔÀ¸·Î½á ±¹³» ½ÃÀå Á¡À¯À² Áõ´ë¿Í ¼¼°è½ÃÀå
°³Ã´À» °èȹÇÏ°í ÀÖ½À´Ï´Ù.
2.¸ÅÃâÇöȲ
(´ÜÀ§: õ¿ø, õ´Þ·¯) |
¸ÅÃâÀ¯Çü |
Ç°¸ñ |
±¸ºÐ |
2021³â |
2022³â |
2023 ³â |
2024³â 1ºÐ±â |
±Ý¾× |
±Ý¾× |
±Ý¾× |
±Ý¾× |
Á¦Ç° |
īŸÇö󽺸¶ |
³»¼ö |
KRW |
13,991,488 |
19,565,641 |
21,903,332 |
5,781,643 |
¼öÃâ |
KRW |
671,967 |
402,559 |
178,477 |
- |
USD |
($566.82) |
($317.65) |
($138.42) |
- |
¼Ò°è |
KRW |
14,663,456 |
19,968,201 |
22,081,809 |
5,781,643 |
USD |
$566.82 |
$317.65 |
$138.42 |
- |
Çöó½ºÅ¸ |
³»¼ö |
KRW |
2,556,666 |
2,836,308 |
4,988,253 |
1,248,601 |
¼öÃâ |
KRW |
- |
- |
- |
30,573 |
USD |
- |
- |
- |
($23.71) |
¼Ò°è |
KRW |
2,556,666 |
2,836,308 |
4,988,253 |
1,279,174 |
USD |
¡¡- |
- |
- |
($23.71) |
Àü¹®ÀǾàÇ° |
³»¼ö |
KRW |
2,288,620 |
2,162,230 |
2,979,293 |
301,822 |
¼öÃâ |
USD |
- |
- |
- |
- |
¼Ò°è |
KRW |
2,288,620 |
2,162,230 |
2,979,293 |
301,822 |
¼Ò°è |
KRW |
19,508,742 |
24,966,739 |
30,049,355 |
7,362,639 |
USD |
- |
- |
- |
($23.71) |
±âŸ |
ÈĽõò¹êµåµî |
³»¼ö |
KRW |
310,763 |
621,535 |
- |
- |
¼öÃâ |
USD |
- |
- |
- |
- |
¼Ò°è |
KRW |
310,763 |
621,535 |
- |
- |
ÇÕ°è |
³»¼ö |
KRW |
19,147,538 |
25,185,715 |
29,870,878 |
7,332,065 |
¼öÃâ |
KRW |
671,967 |
402,559 |
178,477 |
30,573 |
USD |
($566.82) |
($317.65) |
($138.42) |
($22.70) |
¼Ò°è |
KRW |
19,819,505 |
25,588,274 |
30,049,355 |
7,362,639 |
USD |
($566.82) |
($317.65) |
($138.42) |
($22.70) |
3.À繫ÇöȲ
¡¼ ¼öÀͼº ÁöÇ¥ ¡½ |
±¸ºÐ |
À繫ºñÀ² |
2021³â |
2022³â |
2023³â |
2024³â 1ºÐ±â |
¾÷Á¾Æò±Õ |
¼öÀͼº |
¸ÅÃâ¾× ¼øÀÌÀÍ·ü |
10.41% |
13.50% |
15.60% |
10.99% |
8.87% |
ÃÑÀÚ»ê ¼øÀÌÀÍ·ü |
7.70% |
12.03% |
14.55% |
9.41% |
5.16% |
ÀÚ±âÀÚº» ¼øÀÌÀÍ·ü |
12.70% |
20.06% |
22.73% |
13.86% |
7.97% |
¸ÅÃâ¾× ÃÑÀÌÀÍ·ü |
20.11% |
24.10% |
26.43% |
25.51% |
42.83% |
¸ÅÃâ¾× °æ»óÀÌÀÍ·ü |
12.20% |
15.03% |
18.27% |
13.93% |
12.15% |
ÃÑÀÚº» °æ»óÀÌÀÍ·ü |
9.03% |
13.39% |
17.04% |
2.98% |
7.03% |
¡¼ ÃÖ±Ù 3 »ç¾÷¿¬µµ ¹× ´çÇØ¿¬µµ À繫 ÇöȲ ¡½ |
(´ÜÀ§: õ¿ø) |
±¸ ºÐ |
2021³â |
2022³â |
2023³â |
2024³â 1ºÐ±â |
Çö±Ý¹×Çö±Ý¼ºÀÚ»ê |
1,622,436 |
2,937,115 |
1,636,063 |
2,392,503 |
´Ü±â±ÝÀ¶»óÇ° |
6,500,000 |
7,000,000 |
13,500,000 |
15,000,000 |
¼Ò°è |
8,122,436 |
9,937,115 |
15,136,063 |
17,392,503 |
¿µ¾÷È°µ¿À¸·Î ÀÎÇÑ Çö±ÝÈ帧 |
3,679,806 |
2,942,455 |
3,293,664 |
2,330,917 |
Àå´Ü±âÂ÷ÀÔ±Ý |
7,000,000 |
6,675,000 |
6,975,000 |
6,975,000 |
4.°ø¸ðÈÄ À¯Åë°¡´É ¹°·®(º¸È£¿¹¼ö, »óÀåÈÄ
À¯ÅëÁֽļö)
±¸ºÐ |
ÁÖÁÖ¸í |
ÁÖ½Ä |
°ø¸ð Àü |
°ø¸ð ÈÄ |
À¯Åë°¡´É ¹°·® |
¸Å°¢Á¦ÇÑ ¹°·® |
»óÀå ÈÄ |
Á¾·ù |
Áֽļö |
ÁöºÐÀ² |
Áֽļö |
ÁöºÐÀ² |
Áֽļö |
ÁöºÐÀ² |
Áֽļö |
ÁöºÐÀ² |
¸Å°¢Á¦ÇѱⰣ |
ÃÖ´ëÁÖÁÖµî |
±èöÁØ |
º¸ÅëÁÖ |
2,528,000 |
50.56% |
2,528,000 |
45.71% |
- |
- |
2,528,000 |
45.71% |
»óÀåÀϷκÎÅÍ |
6°³¿ù |
¢ßƼµð¿¡½ºÆÊ |
º¸ÅëÁÖ |
741,500 |
14.83% |
241,500 |
4.37% |
- |
- |
241,500 |
4.37% |
»óÀåÀϷκÎÅÍ |
(ÀÚ±âÁÖ½Ä) |
6°³¿ù |
¼Ò°è |
º¸ÅëÁÖ |
3,269,500 |
65.39% |
2,769,500 |
50.08% |
- |
- |
2,769,500 |
50.08% |
- |
Àü¹® |
Çѱ¹ÅõÀÚÁõ±Ç¢ß |
º¸ÅëÁÖ |
200,000 |
4.00% |
200,000 |
3.62% |
- |
- |
200,000 |
3.62% |
»óÀåÀϷκÎÅÍ |
ÅõÀÚÀÚ |
1°³¿ù |
¡¡ |
Å°¿òÁõ±Ç¢ß |
º¸ÅëÁÖ |
110,803 |
2.22% |
110,803 |
2.00% |
- |
- |
110,803 |
2.00% |
»óÀåÀϷκÎÅÍ |
¡¡ |
1°³¿ù |
¡¡ |
µ¿¿ø±â¼úÅõÀÚ |
º¸ÅëÁÖ |
110,000 |
2.20% |
110,000 |
1.99% |
- |
- |
110,000 |
1.99% |
»óÀåÀϷκÎÅÍ |
¡¡ |
ÁÖ½Äȸ»ç |
1°³¿ù |
¡¡ |
ÁÖ½Äȸ»ç ÄڳʽºÅæÅõÀÚÆÄÆ®³Ê½º |
º¸ÅëÁÖ |
29,000 |
0.58% |
29,000 |
0.52% |
- |
- |
29,000 |
0.52% |
»óÀåÀϷκÎÅÍ |
¡¡ |
1°³¿ù |
¡¡ |
¼Ò°è |
º¸ÅëÁÖ |
449,803 |
9.00% |
479,803 |
8.68% |
- |
- |
449,803 |
8.13% |
- |
º¥Ã³±ÝÀ¶ |
Æ÷ÁöƼºê ¼¼ÄÁ´õ¸® |
º¸ÅëÁÖ |
190,000 |
3.80% |
190,000 |
3.44% |
- |
- |
190,000 |
3.44% |
»óÀåÀϷκÎÅÍ |
º¥Ã³ÅõÀÚÁ¶ÇÕ Á¦1È£ |
1°³¿ù |
ÄڳʽºÅæ½Ã³ÊÁö1È£ |
º¸ÅëÁÖ |
110,000 |
2.20% |
110,000 |
1.99% |
- |
- |
110,000 |
1.99% |
»óÀåÀϷκÎÅÍ |
½Å±â¼úÁ¶ÇÕ |
1°³¿ù |
¼Ò°è |
º¸ÅëÁÖ |
300,000 |
6.00% |
300,000 |
5.42% |
- |
- |
300,000 |
5.42% |
- |
5%ÀÌ»óÁÖÁÖ |
ºê·£µåÄÉÀÌû³â |
º¸ÅëÁÖ |
272,308 |
5.45% |
272,308 |
4.92% |
- |
- |
272,308 |
4.92% |
»óÀåÀϷκÎÅÍ |
âÁ¶±â¼ú±ÝÀ¶ |
1°³¿ù |
»ç¸ðÅõÀÚÇÕÀÚȸ»ç |
¡¡ |
¼Ò°è |
º¸ÅëÁÖ |
272,308 |
5.45% |
272,308 |
4.92% |
- |
- |
272,308 |
4.92% |
- |
1%ÀÌ»óÁÖÁÖ |
NHÅõÀÚÁõ±Ç |
º¸ÅëÁÖ |
62,800 |
1.26% |
62,800 |
1.14% |
- |
- |
62,800 |
1.14% |
»óÀåÀϷκÎÅÍ |
(¸¶ÀϽºÅæÀÚ»ê- |
1°³¿ù |
Áß¼Ò±â¾÷ÀºÇà) |
¡¡ |
¢ßÈú¸®¿À |
º¸ÅëÁÖ |
60,000 |
1.20% |
60,000 |
1.08% |
- |
- |
60,000 |
1.08% |
»óÀåÀϷκÎÅÍ |
Àκ£½ºÆ®¸ÕÆ® |
1°³¿ù |
¹Ì·¡¿¡¼ÂÁõ±Ç |
º¸ÅëÁÖ |
205,269 |
4.11% |
205,269 |
3.71% |
205,269 |
3.71% |
- |
- |
- |
(ÁöºêÀÌ¿¡ÀÌÀÚ»ê¿î¿ë-»ê¾÷ÀºÇà) |
¿ÍÀÌÁîµð¿¡½º |
º¸ÅëÁÖ |
105,263 |
2.11% |
105,263 |
1.90% |
105,263 |
1.90% |
- |
- |
- |
Á¦1È£Á¶ÇÕ |
¼Ò°è |
º¸ÅëÁÖ |
433,332 |
8.67% |
433,332 |
7.84% |
310,532 |
5.62% |
122,800 |
2.22% |
- |
¼Ò¾×ÁÖÁÖ |
±âŸÁÖÁÖ 25ÀÎ |
º¸ÅëÁÖ |
275,057 |
5.50% |
275,057 |
4.97% |
5,257 |
0.10% |
269,800 |
4.88% |
»óÀåÀϷκÎÅÍ |
1°³¿ù |
¼Ò°è |
º¸ÅëÁÖ |
275,057 |
5.50% |
275,057 |
4.97% |
5,257 |
0.10% |
269,800 |
4.88% |
- |
°ø¸ðÁÖ½Ä |
°ø¸ðÁÖÁÖ |
º¸ÅëÁÖ |
- |
- |
973,700 |
17.61% |
973,700 |
17.61% |
- |
- |
- |
¿ì¸®»çÁÖÁ¶ÇÕ |
º¸ÅëÁÖ |
- |
- |
26,300 |
0.48% |
- |
- |
26,300 |
0.48% |
»óÀåÀϷκÎÅÍ |
1³â |
¼Ò°è |
º¸ÅëÁÖ |
- |
- |
1,000,000 |
18.08% |
1,000,000 |
17.61% |
- |
0.48% |
- |
Àǹ«Àμö |
»óÀåÁÖ¼±ÀÎ |
º¸ÅëÁÖ |
- |
- |
30,000 |
0.54% |
- |
- |
30,000 |
0.54% |
»óÀåÀϷκÎÅÍ |
Àǹ«ÀμöºÐ |
3°³¿ù |
ÇÕ°è |
º¸ÅëÁÖ |
5,000,000 |
100.00% |
5,530,000 |
100.00% |
1,289,489 |
23.32% |
4,240,511 |
76.68% |
- |
5.¿ä¾àÀ繫Á¦Ç¥
(´ÜÀ§: ¹é¸¸¿ø) |
±¸ºÐ |
2021³âµµ |
2022³âµµ |
2023³âµµ |
2024³âµµ 1ºÐ±â |
(Á¦20±â) |
(Á¦21±â) |
(Á¦22±â) |
(Á¦23±â) |
ȸ°è󸮱âÁØ |
K-IFRS(°³º°) |
K-IFRS(°³º°) |
K-IFRS(°³º°) |
K-IFRS(°³º°) |
°¨»çÀÎ(°¨»çÀÇ°ß) |
½ÅÇÑȸ°è¹ýÀÎ(ÀûÁ¤) |
½ÅÇÑȸ°è¹ýÀÎ(ÀûÁ¤) |
½ÅÇÑȸ°è¹ýÀÎ(ÀûÁ¤) |
»ï´öȸ°è¹ýÀÎ(ÀûÁ¤) |
À¯µ¿ÀÚ»ê |
13,134 |
17,950 |
24,480 |
25,445 |
¸ÅÃâä±Ç |
3,013 |
5,596 |
6,575 |
5,220 |
Àç°íÀÚ»ê |
1,939 |
2,163 |
2,493 |
2,546 |
ºñÀ¯µ¿ÀÚ»ê |
13,833 |
12,519 |
9,490 |
9,353 |
ÅõÀÚÀÚ»ê |
3,384 |
1,969 |
- |
- |
À¯ÇüÀÚ»ê |
10,060 |
9,388 |
8,723 |
8,631 |
¹«ÇüÀÚ»ê |
152 |
157 |
198 |
189 |
±âŸºñÀ¯µ¿ÀÚ»ê |
90 |
194 |
167 |
369 |
ÀÚ»êÃÑ°è |
26,967 |
30,469 |
33,970 |
34,798 |
À¯µ¿ºÎä |
9,616 |
9,830 |
10,065 |
10,370 |
¸ÅÀÔ乫 |
1,249 |
2,220 |
2,266 |
2,145 |
´Ü±âÂ÷ÀÔ±Ý |
7,000 |
6,000 |
6,200 |
6,500 |
ºñÀ¯µ¿ºÎä |
1,208 |
2,330 |
960 |
683 |
Àå±âÂ÷ÀÔ±Ý |
- |
675 |
775 |
475 |
ºÎäÃÑ°è |
10,824 |
12,160 |
11,025 |
11,053 |
ÀÚº»±Ý |
500 |
500 |
500 |
500 |
ÀÚº»À׿©±Ý |
- |
- |
- |
- |
ÀÚº»Á¶Á¤ |
-2,706 |
-2,706 |
-2,706 |
-2,706 |
±âŸÆ÷°ýÀû¼ÕÀÍ´©°è¾× |
545 |
-745 |
-585 |
-594 |
ÀÌÀÍÀ׿©±Ý |
17,804 |
21,260 |
25,736 |
26,545 |
ÀÚº»ÃÑ°è |
16,143 |
18,309 |
22,945 |
23,745 |
6.µ¿Á¾¾÷ü¿ÍÀÇ À繫Á¤º¸ ºñ±³
¡¼ µ¿»ç ¹× ºñ±³±â¾÷ 2023³â ±âÁØ ¿ä¾à
À繫ÇöȲ ¡½ |
(´ÜÀ§: ¹é¸¸¿ø) |
±¸ºÐ |
Ƽµð¿¡½ºÆÊ |
½Å½ÅÁ¦¾à |
´ë¿øÁ¦¾à |
µ¿±¸¹ÙÀÌ¿ÀÁ¦¾à |
ȸ°è±âÁØ |
K-IFRS °³º° |
K-IFRS ¿¬°á |
K-IFRS ¿¬°á |
K-IFRS ¿¬°á |
[À¯µ¿ÀÚ»ê] |
24,480 |
47,108 |
209,293 |
88,365 |
[ºñÀ¯µ¿ÀÚ»ê] |
9,490 |
77,302 |
298,705 |
102,738 |
ÀÚ»êÃÑ°è |
33,970 |
124,409 |
507,998 |
191,103 |
[À¯µ¿ºÎä] |
10,065 |
51,720 |
182,690 |
73,318 |
[ºñÀ¯µ¿ºÎä] |
960 |
10,599 |
61,043 |
7,340 |
ºÎäÃÑ°è |
11,025 |
62,319 |
243,734 |
80,658 |
[ÀÚº»±Ý] |
500 |
7,585 |
11,095 |
14,232 |
ÀÚº»ÃÑ°è |
22,945 |
62,090 |
264,264 |
110,445 |
¸ÅÃâ¾× |
30,049 |
102,586 |
526,952 |
215,686 |
¿µ¾÷ÀÌÀÍ(¿µ¾÷¼Õ½Ç) |
5,016 |
6,004 |
32,233 |
14,616 |
´ç±â¼øÀÌÀÍ(´ç±â¼ø¼Õ½Ç) |
4,688 |
4,646 |
23,463 |
11,808 |
(Áö¹èÁöºÐ) ´ç±â¼øÀÌÀÍ |
4,688 |
4,680 |
23,917 |
11,812 |
|
|
|
|
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 Ƽµð¿¡½ºÆÊ |
|
|
|
(´ÜÀ§ : ¿ø) |
°ú ¸ñ |
2022³â 12¿ù 31ÀÏ |
2021³â 12¿ù 31ÀÏ |
ÀÚ »ê |
|
|
À¯µ¿ÀÚ»ê |
17,949,773,007 |
13,133,906,270 |
ºñÀ¯µ¿ÀÚ»ê |
12,518,847,999 |
13,833,369,399 |
ÀÚ »ê ÃÑ °è |
30,468,621,006 |
26,967,275,669 |
ºÎ ä |
¡¡ |
|
À¯µ¿ºÎä |
9,830,051,772 |
9,585,264,646 |
ºñÀ¯µ¿ºÎä |
2,330,110,330 |
1,239,160,659 |
ºÎ ä ÃÑ °è |
12,160,162,102 |
10,824,425,305 |
ÀÚ º» |
¡¡ |
|
ÀÚº»±Ý |
500,000,000 |
500,000,000 |
ÀÚº»Á¶Á¤ |
(2,706,104,250) |
(2,706,104,250) |
±âŸÆ÷°ý¼ÕÀÍ´©°è¾× |
(745,340,528) |
544,662,373 |
ÀÌÀÍÀ׿©±Ý |
21,259,903,682 |
17,804,292,241 |
ÀÚ º» ÃÑ °è |
18,308,458,904 |
16,142,850,364 |
ºÎ ä ¹× ÀÚ º» ÃÑ °è |
30,468,621,006 |
26,967,275,669 |
Æ÷ °ý ¼Õ ÀÍ °è »ê ¼ |
ÁÖ½Äȸ»ç Ƽµð¿¡½ºÆÊ |
|
|
(´ÜÀ§ : ¿ø) |
°ú ¸ñ |
2022³â 12¿ù 31ÀÏ |
2021³â 12¿ù 31ÀÏ |
¸ÅÃâ¾× |
25,588,273,920 |
19,819,505,361 |
¸ÅÃâ¿ø°¡ |
19,421,674,715 |
15,832,818,203 |
¸ÅÃâÃÑÀÌÀÍ |
6,166,599,205 |
3,986,687,158 |
ÆǸźñ¿Í°ü¸®ºñ |
2,386,050,613 |
1,672,283,043 |
¿µ¾÷ÀÌÀÍ |
3,780,548,592 |
2,314,404,115 |
¹ýÀμ¼ºñ¿ëÂ÷°¨Àü¼øÀÌÀÍ |
3,845,968,163 |
2,418,604,710 |
´ç±â¼øÀÌÀÍ |
3,455,611,441 |
2,062,853,379 |
±âŸÆ÷°ýÀÌÀÍ(¼Õ½Ç) |
(1,290,002,901) |
447,178,572 |
ÈļÓÀûÀ¸·Î ´ç±â¼ÕÀÍÀ¸·Î ÀçºÐ·ùµÇÁö ¾Ê´Â Ç׸ñ |
(1,290,002,901) |
447,178,572 |
ÃÑÆ÷°ýÀÌÀÍ |
2,165,608,540 |
2,510,031,951 |
ÀÚ º» º¯ µ¿ Ç¥ |
ÁÖ½Äȸ»ç Ƽµð¿¡½ºÆÊ |
|
|
|
(´ÜÀ§ : ¿ø) |
°ú ¸ñ |
ÀÚº»±Ý |
ÀÚº»Á¶Á¤ |
±âŸÆ÷°ý¼ÕÀÍ´©°è¾× |
ÀÌÀÍÀ׿©±Ý |
ÇÕ°è |
2021.01.01(Àü±âÃÊ) |
500,000,000 |
- |
97,483,801 |
15,741,438,862 |
16,338,922,663 |
´ç±â¼øÀÌÀÍ |
- |
- |
- |
2,062,853,379 |
2,062,853,379 |
ÀÚ»çÁÖÃëµæ |
- |
(2,706,104,250) |
- |
- |
(2,706,104,250) |
¼øÈ®Á¤±Þ¿©Ã¤¹« ÀçÃøÁ¤¿ä¼Ò |
- |
- |
(4,452,855) |
- |
(4,452,855) |
±âŸÆ÷°ý¼ÕÀÍ-°øÁ¤°¡Ä¡ÃøÁ¤±ÝÀ¶ÀÚ»ê Æò°¡¼ÕÀÍ |
- |
- |
451,631,427 |
- |
451,631,427 |
2021.12.31(Àü±â¸») |
500,000,000 |
(2,706,104,250) |
544,662,373 |
17,804,292,241 |
16,142,850,364 |
2022.01.01(´ç±âÃÊ) |
500,000,000 |
(2,706,104,250) |
544,662,373 |
17,804,292,241 |
16,142,850,364 |
´ç±â¼øÀÌÀÍ |
- |
- |
- |
3,455,611,441 |
3,455,611,441 |
¼øÈ®Á¤±Þ¿©Ã¤¹« ÀçÃøÁ¤¿ä¼Ò |
- |
- |
(159,765,346) |
- |
(159,765,346) |
±âŸÆ÷°ý¼ÕÀÍ-°øÁ¤°¡Ä¡ÃøÁ¤±ÝÀ¶ÀÚ»ê Æò°¡¼ÕÀÍ |
- |
- |
(1,130,237,555) |
- |
(1,130,237,555) |
2022.12.31(´ç±â¸») |
500,000,000 |
(2,706,104,250) |
(745,340,528) |
21,259,903,682 |
18,308,458,904 |
|
Ƽµð¿¡½ºÆÊ IPO°ø¸ð,Ƽµð¿¡½ºÆÊ °ø¸ðÀÏÁ¤,Ƽµð¿¡½ºÆÊ °ø¸ðÁÖ,Ƽµð¿¡½ºÆÊ »óÀå,Ƽµð¿¡½ºÆÊ Ã»¾àÀÏÁ¤,Ƽµð¿¡½ºÆÊ °ø¸ð°¡,Ƽµð¿¡½ºÆÊ Ã»¾à°æÀï·ü,Ƽµð¿¡½ºÆÊ °ø¸ðÁֽļö,Ƽµð¿¡½ºÆÊ È®Á¤°ø¸ð°¡,Ƽµð¿¡½ºÆÊ °ø¸ð±Ý¾×,Ƽµð¿¡½ºÆÊ °ø¸ðºÐ¼®,Ƽµð¿¡½ºÆÊ °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¤
|