Á¾¸ñ¸í |
ÀüÁø°Ç¼³·Îº¿(±¸.ÀüÁøÁß°ø¾÷) |
ÁøÇà»óȲ |
½Å±Ô»óÀå |
½ÃÀ屸ºÐ |
°Å·¡¼Ò |
Á¾¸ñÄÚµå |
079900 |
¾÷Á¾ |
ÀÚµ¿Â÷ Â÷ü ¹× Æ®·¹ÀÏ·¯ Á¦Á¶¾÷ |
´ëÇ¥ÀÚ |
°íÇö±¹ |
±â¾÷±¸ºÐ |
Áß¼ÒÀÏ¹Ý |
º»Á¡¼ÒÀçÁö |
ÃæûºÏµµ À½¼º±º ±Ý¿ÕÀ¾ ´ë±Ý·Î 1264 (¿À¼±¸®) |
ȨÆäÀÌÁö |
junjin.com |
´ëÇ¥ÀüÈ |
043-879-2600 |
ÃÖ´ëÁÖÁÖ |
- |
¸ÅÃâ¾× |
158,370 (¹é¸¸¿ø) |
¹ýÀμ¼ºñ¿ëÂ÷°¨Àü °è¼Ó»ç¾÷ÀÌÀÍ |
36,562 (¹é¸¸¿ø) |
¼øÀÌÀÍ |
28,948 (¹é¸¸¿ø) |
ÀÚº»±Ý |
7,680 (¹é¸¸¿ø) |
ÃÑ°ø¸ðÁֽļö |
3,077,650 ÁÖ |
¾×¸é°¡ |
500 ¿ø |
»óÀå°ø¸ð |
½ÅÁÖ¸ðÁý : - ÁÖ (0%)
/ ±¸ÁÖ¸ÅÃâ : 3,077,650 ÁÖ (100%) |
Èñ¸Á°ø¸ð°¡¾× |
13,800 ~ 15,700 ¿ø |
û¾à°æÀï·ü |
1087.26:1 (ºñ·Ê 2175:1) |
È®Á¤°ø¸ð°¡ |
16,500 ¿ø |
°ø¸ð±Ý¾× |
50,781 (¹é¸¸¿ø) |
ÁÖ°£»ç |
¹Ì·¡¿¡¼ÂÁõ±Ç
|
Áֽļö: 769,413~923,295 ÁÖ / û¾àÇѵµ: 38,000~45,000 ÁÖ |
![°ø¸ðû¾àÀÏÁ¤](/images/2008/ipo/tit_ipo_sub03.gif) |
|
|
ÁÖ¿äÀÏÁ¤ |
¼ö¿ä¿¹ÃøÀÏ |
2024.07.30 ~ 2024.08.05 |
°ø¸ðû¾àÀÏ |
2024.08.08 ~ 2024.08.09 |
¹èÁ¤°ø°íÀÏ(½Å¹®) |
2024.08.13 (ÁÖ°£»ç ȨÆäÀÌÁö ÂüÁ¶) |
³³ÀÔÀÏ |
2024.08.13 |
ȯºÒÀÏ |
2024.08.13 |
»óÀåÀÏ |
2024.08.19 |
°ø¸ð»çÇ× |
È®Á¤°ø¸ð°¡ |
16,500 ¿ø |
ÁÖ´ç¾×¸é°¡ : 500 ¿ø |
Èñ¸Á°ø¸ð°¡¾× : 13,800 ~ 15,700 ¿ø |
|
ÃÑ°ø¸ðÁֽļö |
3,077,650 ÁÖ |
°ø¸ð±Ý¾× : 50,781 (¹é¸¸¿ø) |
|
±×
·ì
º°
¹è
Á¤ |
¿ì¸®»çÁÖÁ¶ÇÕ |
615,530 ÁÖ (20.0%) |
û¾àÁõ°Å±ÝÀ² : 100% |
±â°üÅõÀÚÀÚµî |
1,692,708~2,308,238 ÁÖ (55.0~75.0%) |
ÃÖ°íÇѵµ : - ÁÖ |
ÀϹÝû¾àÀÚ |
769,413~923,295 ÁÖ (25.0~30.0%) |
û¾àÁõ°Å±ÝÀ² : 50% |
û¾à ÃÖ°íÇѵµ : 38,000~45,000 ÁÖ |
ÃÖÀú : - ÁÖ |
|
IRÀÏÁ¤ |
IRÀÏÀÚ
|
2024.08.05 |
IRÀå¼Ò/½Ã°£
|
±â°ü : ¿Â¶óÀÎ-À¯Åõºê PM 01:00
ÀÏ¹Ý :
|
|
¼ö¿ä¿¹Ãø°á°ú |
±â°ü°æÀï·ü
|
870.2:1 |
Àǹ«º¸À¯È®¾à
|
8.79%
|
|
½Å±Ô»óÀå |
½Å±Ô»óÀåÀÏ
|
2024.08.19 |
ÇöÀç°¡
|
16,630 ¿ø (-6.52%)
|
|
±¸ºÐ |
½Åû¼ö·®(´ÜÀ§:ÁÖ) |
6°³¿ù È®¾à | 40,087,000 |
3°³¿ù È®¾à | 51,565,000 |
1°³¿ù È®¾à | 34,849,000 |
15ÀÏ È®¾à | 3,027,000 |
ÇÕ°è | 129,528,000 |
ÃÑ ¼ö·® ´ëºñ ºñÀ²(%) | 8.79% |
Âü¿©°Ç¼ö (´ÜÀ§:°Ç) |
½ÅûÁֽļö (´ÜÀ§:ÁÖ) |
´Ü¼ø°æÀï |
2,047 |
1,472,927,000 |
870.2:1 |
±¸ºÐ |
Âü¿©°Ç¼ö (´ÜÀ§:°Ç) |
½ÅûÁֽļö (´ÜÀ§: ÁÖ) |
ºñÀ²(%) |
21,000¿ø ÀÌ»ó | 280 | 169,760,000 | 11.5% | 20,000¿ø ÃÊ°ú ~ 21,000¿ø ¹Ì¸¸ | 134 | 153,551,000 | 10.4% | 20,000¿ø | 547 | 312,534,000 | 21.2% | 19,000¿ø ÀÌ»ó ~ 20,000¿ø ¹Ì¸¸ | 210 | 147,496,000 | 10.0% | 18,000¿ø ÃÊ°ú ~ 19,000¿ø ¹Ì¸¸ | 123 | 42,612,000 | 2.9% | 18,000¿ø | 162 | 164,746,000 | 11.2% | 16,500¿ø ÀÌ»ó ~ 18,000¿ø ¹Ì¸¸ | 113 | 122,703,000 | 8.3% | 16,500¿ø ¹Ì¸¸ | 459 | 330,264,000 | 22.5% | °¡°Ý¹ÌÁ¦½Ã | 19 | 29,261,000 | 2.0% | ÇÕ°è |
2,047°Ç |
1,472,927,000ÁÖ |
100% |
ÁÖ´ç ¼øÀڻ갡ġ Æò°¡ |
(´ÜÀ§ : ¿ø, ÁÖ) |
ÀÚº»ÃÑ°è |
104,998,340,839 |
¹«ÇüÀÚ»ê µî Â÷°¨ |
1,278,199,894 |
ÀÌ¿¬ÀÚ»ê ¿¬ºÎä |
|
¼øÀÚ»ê ÃÑ°è |
103,720,140,945 |
±â¸» ¹ßÇàÁֽļö |
17,549,086 |
Àڻ갡ġ |
5,910¿ø |
ÁÖ´ç ¼öÀÍ°¡Ä¡ (Æò°¡¹ý 1) |
(´ÜÀ§ : ¿ø, ÁÖ, %) |
±¸ºÐ |
2024³â 1ºÐ±â |
2023³â |
2022³â |
¼øÀÌÀÍ |
7,987,597,765 |
28,947,782,333 |
23,329,941,303 |
¹ßÇàÁֽļö |
17,549,086 |
10,673,224 |
10,673,224 |
ÁÖ´ç ÀÌÀÍ(EPS) |
1,821 |
2,712 |
2,186 |
°¡ÁßÆò±Õ EPS |
2,179 |
ÀÚº»È¯¿øÀ²(%) |
10% |
¼öÀÍ°¡Ä¡ (Æò°¡¹ý 1) |
21,790¿ø |
ÁÖ´ç º»Áú°¡Ä¡ (Æò°¡¹ý 1) |
(´ÜÀ§ : ¿ø) |
±¸ºÐ |
Àڻ갡ġ |
¼öÀÍ°¡Ä¡(Æò°¡1) |
1ÁÖ´ç ±Ý¾× |
5,910 |
21,790 |
º»Áú°¡Ä¡ (Æò°¡¹ý 1) |
15,438¿ø |
ÀüÁø°Ç¼³·Îº¿(±¸.ÀüÁøÁß°ø¾÷) |
Àç ¹« ºñ À² |
|
±¸ºÐ |
2023.12.31 | 2022.12.31 | 2021.12.31 |
¾ÈÁ¤¼º |
ºÎäºñÀ² |
51.76 % | 53.89 % | 60.99 % |
À¯µ¿ºñÀ² |
203.38 % | 232.10 % | 202.39 % |
¼öÀͼº |
ÀÚ±âÀÚº»¼öÀÍ·ü |
27.86 % | 25.16 % | 23.62 % |
¿µ¾÷ÀÌÀÍ·ü |
20.83 % | 19.73 % | 14.50 % |
¼ºÀ强 |
¸ÅÃâ¾×Áõ°¡À² |
12.14 % | 12.36 % | 37.94 % |
¿µ¾÷ÀÌÀÍÁõ°¡À² |
18.34 % | 52.90 % | 62.39 % |
|
ÀüÁø°Ç¼³·Îº¿(±¸.ÀüÁøÁß°ø¾÷) |
ÁÖ °¡ Áö Ç¥ |
|
±¸ ºÐ |
2023.12.31 | 2022.12.31 | 2021.12.31 |
EPS (ÁÖ´ç¼øÀÌÀÍ) |
1,884 ¿ø | 1,513 ¿ø | 1,220 ¿ø |
PER (ÁÖ°¡¼öÀͺñÀ²)
°ø¸ð°¡ ´ëºñ |
8.34 | 10.38 | 12.87 |
BPS (ÁÖ´ç¼øÀڻ갡ġ) |
6,760 ¿ø | 6,011 ¿ø | 5,166 ¿ø |
PBR (ÁÖ°¡¼øÀÚ»êºñÀ²) |
2.32 | 2.61 | 3.04 |
SPS (ÁÖ´ç¸ÅÃâ¾×) |
10,291 ¿ø | 9,177 ¿ø | 8,168 ¿ø |
PSR (ÁÖ°¡¸ÅÃâ¾×ºñÀ²) |
1.53 | 1.71 | 1.92 |
|
![°ø¸ðºÐ¼®](/images/2008/ipo/tit_ipo_sub04.gif) |
|
|
1.»ç¾÷ÇöȲ
-ÀüÁø°Ç¼³·Îº¿ ÁÖ½Äȸ»ç´Â °Ç¼³±â°è Á¦Á¶ µîÀ» ¿µÀ§ÇÒ ¸ñÀûÀ¸·Î 1999³â 11¿ù 12ÀÏ ¼³¸³µÇ¾úÀ¸¸ç, °Ç¼³±â°èÀåºñÀÇ Á¦Á¶ ¹× ÆǸŠµîÀ» ÁÖµÈ
¿µ¾÷À¸·Î ÇÏ°í ÀÖÀ¸¸ç ºÏ¹Ì, À¯·´, Áßµ¿ µî ±¤¹üÀ§ÇÑ ±Û·Î¹ú ³×Æ®¿öÅ©¸¦ º¸À¯ÇÏ°í ÀÖ½À´Ï´Ù.
´ç»ç ¹× ´ç»çÀÇ Á¾¼Ó±â¾÷ÀÇ ÁÖ·Â Á¦Ç°Àº ÄÜÅ©¸®Æ® ÆßÇÁÄ«ÀÔ´Ï´Ù. ÄÜÅ©¸®Æ® ÆßÇÁÄ«´Â °Ç¼³ ÇöÀå¿¡¼ ¹Í¼Æ®·°(·¹¹ÌÄÜ)À¸·Î ¿î¹ÝµÈ ÄÜÅ©¸®Æ®¸¦
ÄÜÅ©¸®Æ® ÆßÇÁÄ«¿¡ ÀåÂøµÈ ±¼ÀýµÈ ºÕÀ» ÀÌ¿ëÇØ ÀÛ¾÷ÇöÀå¿¡¼ ¿øÇÏ´Â Àå¼Ò·Î ÄÜÅ©¸®Æ®¸¦ À̼ÛÇÏ´Â ÀåºñÀÔ´Ï´Ù. ÇöÀç °ÇÃà ±â¼ú¿¡¼ ÄÜÅ©¸®Æ®´Â °¡Àå
È¿À²¼ºÀÌ ³ôÀº ¼ÒÀç Áß ÇϳªÀ̹ǷÎ, ÄÜÅ©¸®Æ®¸¦ ÀûÀçÀû¼Ò¿¡ ¿î¹ÝÇÏ´Â ÄÜÅ©¸®Æ® ÆßÇÁÄ«´Â °Ç¼³ ÇöÀå¿¡ ÀÖ¾î ÇʼöÀåºñÀÔ´Ï´Ù.
´ç±â ¿¬°á ±âÁØÀ¸·Î 417¾ï ¸ÅÃâ ½ÇÀûÀ» ±â·ÏÇÏ¿´À¸¸ç, ÇØ¿Ü ¼öÃâ ºñÁßÀÌ 72%(300¾ï¿ø)ÀÔ´Ï´Ù. Áö¿ªº° ¸ÅÃâ Áß °¡Àå ºñÁßÀÌ Å« Áö¿ªÀº
ºÏ¹Ì·Î Àüü ¸ÅÃâ ´ëºñ 38%(158¾ï¿ø)¸¦ ´Þ¼ºÇß½À´Ï´Ù.
Àüü ¸ÅÃâ¾×¿¡¼ ¼öÃâºñÁßÀÌ ³ôÀº ¸¸Å ¿Üȯ¸®½ºÅ©¿¡ ´ëºñÇÏ¿© ´ç»ç´Â ½ÃÀåÀ§Çè°ú ȯÀ§ÇèÀ» °ü¸®ÇÏ°í ÀÖ½À´Ï´Ù. ´ç»ç´Â ÇâÈÄ ÆÇ¸Å¿Í ±¸¸Å
¿¹»ó±Ý¾×°ú °ü·ÃÇÏ¿© ȯÀ§Çè¿¡ ³ëÃâµÈ ä±Ç°ú 乫¿¡ ´ëÇÑ È¯À§ÇèÀ» ȸÇÇÇÏ°í ÀÖ½À´Ï´Ù. ȯÀ§ÇèÀÇ È¸ÇǼö´ÜÀ¸·Î ÁÖ·Î º¸°í±â°£ ¸»ºÎÅÍ ¸¸±â°¡ 1³â
ÀÌÇÏÀÎ ¼±µµ°Å·¡°è¾àÀ» »ç¿ëÇÏ°í ÀÖ½À´Ï´Ù. À̸¦ À§ÇØ À§Çè°ü¸®Á¶Á÷À» º°µµ·Î ±¸¼ºÇÏ¿© ȯ Position ½Ç½Ã°£ ÆľÇ, ¿Üȯ/±Ý¸® Hedge°Å·¡,
ÆÄ»ý»óÇ°°ËÅä ¹× °Å·¡ ½ÇÇà µîÀÇ ¾÷¹«¸¦ ¼öÇàÇÏ°í ÀÖ½À´Ï´Ù.
´ç»ç´Â °í°´ À¯Çü¿¡ µû¶ó ´ë¸®Á¡ ÆǸŠ¶Ç´Â Á÷Á¢ ÆǸŠ¹æ½ÄÀ¸·Î ÁøÇàµË´Ï´Ù. ³»¼ö ½ÃÀåÀÇ °æ¿ì ÄÜÅ©¸®Æ® ÆßÇÁ ÀÓ´ë ¾÷üµé°ú Á÷Á¢ °Å·¡°¡ ÁÖ¸¦
ÀÌ·ç°í ÀÖ½À´Ï´Ù. ÇØ¿Ü ¼öÃâÀÇ °æ¿ì ÀÓ´ë¾÷ÀÚ¿¡°Ô Á÷Á¢ ÆǸź¸´Ù´Â Áß°³ µô·¯»óÀ» ÅëÇÑ °£Á¢ ÆǸŠ¹æ½ÄÀÌ ÁÖ¸¦ ÀÌ·ç°í ÀÖ½À´Ï´Ù. ±¹°¡º° °¢ ´ë¸®Á¡À»
ÅëÇØ Á¦Ç° ÆǸŠ¹× A/S, Á¤ºñ, ºÎÇ° °ø±Þ µî °í°´ ÅäÅ» ¼ºñ½º¸¦ Á¦°øÇϸç, ÇØ¿Ü 65°³ ±¹¿¡ 34³» °ÅÁ¡À» ±¸ÃàÇÏ°í
ÀÖ½À´Ï´Ù.
´ç»çÀÇ ¿¬±¸°³¹ßÈ°µ¿Àº °Ç¼³±â°è ÇٽɺÎÇ°ÀÇ °³¹ß¡¤¼³°è ¹× ¼º´É¡¤½Å·Ú¼º °³¼± ±â¼ú°³¹ß¿¡ ÁÖ·ÂÇÏ°í ÀÖ½À´Ï´Ù. ÀÚü ±â¼ú¿¬±¸¼Ò¿¡¼ ¿©·¯ ±¹Ã¥°úÁ¦¿¡
Âü¿©ÇÏ°í ÀÖÀ¸¸ç 75M±Þ CPC¸¦ °³¹ßÇÏ´Â µî ´Ù¾çÇÑ ±â¼úÀ» È®º¸ÇÏ°íÀÚ ³ë·ÂÇÏ°í ÀÖ½À´Ï´Ù. ÀÌ·¯ÇÑ ³ë·ÂÀ» ¹ÙÅÁÀ¸·Î ´ç±â¸» ƯÇã(½Ç¿ë½Å¾È)
10°Ç, µðÀÚÀÎ 4°Ç, »óÇ¥ 80°ÇÀ» º¸À¯ÇÏ°í ÀÖ½À´Ï´Ù.
2.¸ÅÃâÇöȲ
»ç¾÷ºÎ¹® |
¸ÅÃâÀ¯Çü |
Ç°¸ñ |
2024³â 1ºÐ±â |
2023³â |
2022³â |
2021³â |
(Á¦ 26±â) |
(Á¦ 25±â) |
(Á¦ 24±â) |
(Á¦ 23±â) |
°Ç¼³±â°è |
Á¦Ç° ÆǸŠ|
ÄÜÅ©¸®Æ® ÆßÇÁ |
¼ö Ãâ |
26,542,628,370 |
108,771,123,922 |
107,347,539,871 |
86,694,729,395 |
³» ¼ö |
10,669,545,718 |
34,466,912,069 |
19,063,338,837 |
24,219,873,391 |
ÇÕ °è |
37,212,174,088 |
143,238,035,991 |
126,410,878,708 |
110,914,602,786 |
»óÇ° ÆǸŠ|
ÄÜÅ©¸®Æ® ÆßÇÁ |
¼ö Ãâ |
- |
303,000,000 |
429,655,000 |
315,065,564 |
³» ¼ö |
65,900,000 |
130,200,000 |
505,201,762 |
550,278,000 |
ÇÕ °è |
65,900,000 |
433,200,000 |
934,856,762 |
865,343,564 |
ºÎÇ°, Á¤ºñ, ÀÓ´ë ¹× ±âŸ |
ºÎÇ°ÆǸŠ¹× Á¤ºñ ¿Ü |
¼ö Ãâ |
3,450,759,880 |
9,823,492,215 |
9,031,270,216 |
9,532,202,005 |
³» ¼ö |
971,356,480 |
4,875,562,340 |
4,943,567,605 |
4,137,885,804 |
ÇÕ °è |
4,422,116,360 |
14,699,054,555 |
13,974,837,821 |
13,670,087,809 |
ÇÕ°è |
¼ö Ãâ |
29,993,388,250 |
118,897,616,137 |
116,808,465,087 |
96,541,996,964 |
³» ¼ö |
11,706,802,198 |
39,472,674,409 |
24,512,108,204 |
28,908,037,195 |
ÇÕ °è |
41,700,190,448 |
158,370,290,546 |
141,320,573,291 |
125,450,034,159 |
3.À繫ÇöȲ
[ÁÖ¿ä ¼öÀͼº ÁöÇ¥] |
(´ÜÀ§: ¹é¸¸¿ø, %) |
±¸ºÐ |
2024³â 1ºÐ±â |
2023³â |
2022³â |
2021³â |
¸ÅÃâ¾× |
41,227 |
158,080 |
140,966 |
125,459 |
¸ÅÃâÃÑÀÌÀÍ |
11,660 |
46,650 |
40,697 |
30,997 |
¿µ¾÷ÀÌÀÍ |
7,741 |
32,921 |
27,819 |
18,195 |
¹ýÀμ¼Àü°è¼ÓÀÌÀÍ |
9,699 |
36,548 |
29,605 |
23,506 |
´ç±â¼øÀÌÀÍ |
7,727 |
28,933 |
23,234 |
18,740 |
¸ÅÃâ¾× ÃÑÀÌÀÍ·ü |
28.30% |
29.50% |
28.90% |
24.70% |
¿µ¾÷ÀÌÀÍ·ü |
18.80% |
20.80% |
19.70% |
14.50% |
¹ýÀμ¼Àü°è¼Ó»ç¾÷ÀÌÀÍ·ü |
23.50% |
23.10% |
21.00% |
18.70% |
´ç±â¼øÀÌÀÍ·ü |
18.70% |
18.30% |
16.50% |
14.90% |
[À繫¾ÈÁ¤¼º ÁöÇ¥] |
(´ÜÀ§: %) |
Àç ¹« ºñ À² |
2024³âµµ |
2023³âµµ |
2022³âµµ |
2021³âµµ |
2020³âµµ |
1ºÐ±â |
¾÷Á¾Æò±Õ |
°æÀï»ç Æò±Õ |
ȸ»ç |
ºÎäºñÀ² |
53.90% |
51.80% |
101.40% |
78.30% |
53.90% |
61.00% |
18.40% |
Â÷ÀÔ±ÝÀÇÁ¸µµ |
11.80% |
18.30% |
28.10% |
43.50% |
20.60% |
25.20% |
0.00% |
À¯µ¿ºñÀ² |
198.20% |
203.40% |
163.00% |
169.70% |
232.10% |
202.40% |
387.40% |
´çÁºñÀ² |
120.60% |
122.00% |
114.10% |
76.90% |
121.00% |
98.20% |
257.60% |
4.°ø¸ðÈÄ À¯Åë°¡´É ¹°·®(º¸È£¿¹¼ö, »óÀåÈÄ
À¯ÅëÁֽļö)
±¸ºÐ |
ÁÖÁÖ¸í |
ÁÖ½ÄÀÇ Á¾·ù |
°ø¸ð ÈÄ Áֽļö |
°ø¸ð ÈÄ ÁöºÐÀ² |
Àǹ«º¸À¯ ±â°£ |
À¯ÅëÁ¦Çѹ°·® |
ÃÖ´ëÁÖÁÖ |
¸ðÆ®·º½ºÀüÁø1È£ |
º¸ÅëÁÖ |
8,367,220 |
54.50% |
2³â 6°³¿ù |
º¸ÅëÁÖ |
3,077,650 |
20.00% |
6°³¿ù |
±âŸÁÖÁÖ |
ÀüÁø°Ç¼³·Îº¿ |
º¸ÅëÁÖ |
838,054 |
5.50% |
6°³¿ù |
°ø¸ðÁÖÁÖ |
¿ì¸®»çÁÖÁ¶ÇÕ |
º¸ÅëÁÖ |
615,530 |
4.00% |
1³â |
¼Ò°è |
º¸ÅëÁÖ |
12,898,454 |
84.00% |
- |
À¯Åë°¡´É¹°·® |
°ø¸ðÁÖÁÖ |
±â°üÅõÀÚÀÚ ¹× ÀϹÝû¾àÀÚ |
º¸ÅëÁÖ |
2,462,120 |
16.00% |
- |
¼Ò°è |
º¸ÅëÁÖ |
2,462,120 |
16.00% |
- |
ÇÕ°è |
º¸ÅëÁÖ |
15,360,574 |
100.00% |
- |
5.¿ä¾àÀ繫Á¦Ç¥
°ú ¸ñ |
Á¦26±â |
Á¦25±â |
Á¦24±â |
(2024³â 3¿ù¸») |
(2023³â 12¿ù¸») |
(2022³â 12¿ù¸») |
[À¯µ¿ÀÚ»ê] |
110,456,801,755 |
107,095,285,404 |
92,598,515,675 |
Çö±Ý¹×Çö±Ý¼ºÀÚ»ê |
5,855,548,581 |
29,550,979,617 |
16,480,713,570 |
´ç±â¼ÕÀÍ-°øÁ¤°¡Ä¡±ÝÀ¶ÀÚ»ê |
25,021,702,017 |
- |
- |
¸ÅÃâä±Ç¹×±âŸä±Ç |
28,044,391,550 |
25,815,884,525 |
28,847,626,043 |
±âŸÀ¯µ¿±ÝÀ¶ÀÚ»ê |
6,938,613,817 |
6,911,354,164 |
934,852,467 |
Àç°íÀÚ»ê |
42,792,347,610 |
42,519,572,638 |
43,894,619,975 |
´ç±â¹ýÀμ¼ÀÚ»ê |
6,033,250 |
2,894,850 |
272,022 |
±âŸÀ¯µ¿ÀÚ»ê |
1,798,164,930 |
2,294,599,610 |
2,440,431,598 |
[ºñÀ¯µ¿ÀÚ»ê] |
51,135,059,601 |
51,221,213,258 |
50,163,372,043 |
Àå±â¸ÅÃâä±Ç¹×±âŸä±Ç |
728,653,055 |
291,458,688 |
960,012,441 |
±âŸºñÀ¯µ¿±ÝÀ¶ÀÚ»ê |
375,566,536 |
600,733,962 |
175,861,650 |
±âŸÆ÷°ý¼ÕÀÍ-°øÁ¤°¡Ä¡±ÝÀ¶ÀÚ»ê |
14,544,689,967 |
14,544,689,967 |
15,226,859,361 |
À¯ÇüÀÚ»ê |
34,077,513,954 |
34,321,394,662 |
33,196,870,184 |
¹«ÇüÀÚ»ê |
1,278,199,894 |
1,326,635,782 |
462,861,051 |
ÀÌ¿¬¹ýÀμ¼ÀÚ»ê |
62,551,455 |
70,077,147 |
69,811,116 |
±âŸºñÀ¯µ¿ÀÚ»ê |
67,884,740 |
66,223,050 |
71,096,240 |
ÀÚ»êÃÑ°è |
161,591,861,356 |
158,316,498,662 |
142,761,887,718 |
[À¯µ¿ºÎä] |
55,114,870,159 |
52,221,362,238 |
39,513,894,536 |
[ºñÀ¯µ¿ºÎä] |
1,478,650,358 |
1,703,989,217 |
10,370,772,422 |
ºÎäÃÑ°è |
56,593,520,517 |
53,925,351,455 |
49,884,666,958 |
[ÀÚº»±Ý] |
8,774,543,000 |
5,336,612,000 |
5,336,612,000 |
[ÀÚº»À׿©±Ý] |
23,577,808,727 |
27,034,194,987 |
27,034,194,987 |
[ÀÚº»Á¶Á¤] |
-19,948,675,500 |
-19,948,675,500 |
-19,948,675,500 |
[±âŸÆ÷°ý¼ÕÀÍ´©°è¾×] |
11,203,155,557 |
11,194,180,366 |
11,685,912,284 |
[ÀÌÀÍÀ׿©±Ý] |
81,391,509,055 |
80,774,835,354 |
68,769,176,989 |
ÀÚº»ÃÑ°è |
104,998,340,839 |
104,391,147,207 |
92,877,220,760 |
¡¡ |
2024³â 1¿ù 1ÀÏ ~ 3¿ù 31ÀÏ |
2023³â 1¿ù 1ÀÏ ~ 12¿ù 31ÀÏ |
2022³â 1¿ù 1ÀÏ ~ 12¿ù 31ÀÏ |
¸ÅÃâ¾× |
41,700,190,448 |
158,370,290,546 |
141,320,573,291 |
¿µ¾÷ÀÌÀÍ(¿µ¾÷¼Õ½Ç) |
8,002,054,349 |
32,904,822,481 |
27,923,920,818 |
¹ýÀμ¼ºñ¿ëÂ÷°¨Àü¼øÀÌÀÍ |
9,966,738,539 |
36,561,956,425 |
29,703,030,582 |
´ç±â¼øÀÌÀÍ(´ç±â¼ø¼Õ½Ç) |
7,987,597,765 |
28,947,782,333 |
23,329,941,303 |
ÁÖ´ç¼øÀÌÀÍ(ÁÖ´ç¼ø¼Õ½Ç) |
581 |
2,105 |
1,697 |
6.µ¿Á¾¾÷ü¿ÍÀÇ À繫Á¤º¸ ºñ±³
[ÀüÁø°Ç¼³·Îº¿¢ß ¹× À¯»çȸ»ç 2023³â ¿Â±â ¿ä¾à
À繫ÇöȲ] |
(´ÜÀ§: ¹é¸¸¿ø) |
±¸ ºÐ |
ÀüÁø°Ç¼³·Îº¿ |
Áø¼ºÆ¼À̾¾ |
¼ö»êÁß°ø¾÷ |
ȸ°è±âÁØ |
K-IFRS ¿¬°á |
K-IFRS ¿¬°á |
K-IFRS ¿¬°á |
À¯µ¿ÀÚ»ê |
107,095 |
294,872 |
146,168 |
ºñÀ¯µ¿ÀÚ»ê |
51,221 |
107,990 |
116,950 |
ÀÚ»êÃÑ°è |
158,316 |
402,862 |
263,118 |
À¯µ¿ºÎä |
52,221 |
149,786 |
80,674 |
ºñÀ¯µ¿ºÎä |
1,704 |
20,936 |
6,939 |
ºÎäÃÑ°è |
53,925 |
170,722 |
87,613 |
ÀÚº»±Ý |
5,337 |
11,241 |
31,200 |
ÀÚº»ÃÑ°è |
104,391 |
232,140 |
175,505 |
¸ÅÃâ¾× |
158,370 |
485,119 |
226,541 |
¿µ¾÷ÀÌÀÍ |
32,905 |
39,589 |
16,398 |
´ç±â¼øÀÌÀÍ |
28,948 |
28,407 |
16,873 |
Áö¹èÁöºÐ ´ç±â¼øÀÌÀÍ |
28,948 |
28,407 |
16,873 |
|
|
|
|
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 |
ÀüÁø°Ç¼³·Îº¿ ÁÖ½Äȸ»ç |
(´ÜÀ§ : ¿ø) |
°ú ¸ñ |
2023³â 12¿ù 31ÀÏ |
2022³â 12¿ù 31ÀÏ |
ÀÚ »ê |
|
|
I. À¯µ¿ÀÚ»ê |
105,848,225,903 |
91,412,519,100 |
II. ºñÀ¯µ¿ÀÚ»ê |
51,735,208,271 |
50,677,221,333 |
ÀÚ »ê ÃÑ °è |
157,583,434,174 |
142,089,740,433 |
ºÎ ä |
|
|
I. À¯µ¿ºÎä
|
52,045,941,114 |
39,385,885,763 |
II. ºñÀ¯µ¿ºÎä |
1,703,989,217 |
10,370,772,422 |
ºÎ ä ÃÑ °è |
53,749,930,331 |
49,756,658,185 |
ÀÚ º» |
|
|
1. ÀÚº»±Ý |
5,336,612,000
|
5,336,612,000 |
2. ÀÚº»À׿©±Ý |
41,329,954,401
|
41,329,954,401 |
3. ±âŸÀÚº»Á¶Á¤ |
(19,948,675,500)
|
(19,948,675,500) |
4. ±âŸÆ÷°ý¼ÕÀÍ´©°è¾× |
11,184,866,585
|
11,675,398,083 |
5. ÀÌÀÍÀ׿©±Ý |
65,930,746,357
|
53,939,793,264 |
ÀÚ º» ÃÑ °è |
103,833,503,843 |
92,333,082,248 |
ºÎ ä ¹× ÀÚ º» ÃÑ °è |
157,583,434,174 |
142,089,740,433 |
Æ÷ °ý ¼Õ ÀÍ °è »ê ¼
|
ÀüÁø°Ç¼³·Îº¿ ÁÖ½Äȸ»ç |
(´ÜÀ§ : ¿ø) |
°ú ¸ñ |
2023³â 12¿ù 31ÀÏ |
2022³â 12¿ù 31ÀÏ |
I. ¸ÅÃâ¾× |
158,079,710,420 |
140,965,940,782 |
II. ¸ÅÃâ¿ø°¡ |
111,429,766,738 |
100,268,928,684 |
III. ¸ÅÃâÃÑÀÌÀÍ |
46,649,943,682 |
40,697,012,098 |
IV. ÆǸźñ¿Í°ü¸®ºñ |
13,729,289,856 |
12,877,677,971 |
V. ¿µ¾÷ÀÌÀÍ |
32,920,653,826 |
27,819,334,127 |
VI. ¿µ¾÷¿Ü¼ÕÀÍ |
3,626,863,358 |
1,785,754,111 |
VII. ¹ýÀμ¼ºñ¿ëÂ÷°¨Àü¼øÀÌÀÍ |
36,547,517,184 |
29,605,088,238 |
VIII. ¹ýÀμ¼ºñ¿ë |
7,614,440,123 |
6,371,388,925 |
IX. ´ç±â¼øÀÌÀÍ |
28,933,077,061 |
23,233,699,313 |
X. ±âŸÆ÷°ý¼ÕÀÍ |
(490,531,498) |
995,339,522 |
XI. ´ç±âÃÑÆ÷°ýÀÌÀÍ |
28,442,545,563 |
24,229,038,835 |
ÀÚ º» º¯ µ¿ Ç¥
|
ÀüÁø°Ç¼³·Îº¿ ÁÖ½Äȸ»ç |
(´ÜÀ§ : ¿ø) |
°ú ¸ñ |
ÀÚ º» ±Ý |
ÀÚº»À׿©±Ý |
±âŸÀÚº»Á¶Á¤ |
±âŸÆ÷°ý¼ÕÀÍ
´©°è¾× |
ÀÌÀÍÀ׿©±Ý |
ÃÑ °è |
¥°. 2022³â 1¿ù 1ÀÏ(Àü±âÃÊ) |
5,336,612,000 |
41,329,954,401 |
(19,948,675,500) |
10,680,058,561 |
41,955,004,183 |
79,352,953,645 |
¥±. ÃÑÆ÷°ý¼ÕÀÍ |
|
|
|
|
|
|
1. ´ç±â¼øÀÌÀÍ |
- |
- |
- |
- |
23,233,699,313 |
23,233,699,313 |
2. ±âŸÆ÷°ý¼ÕÀÍ-°øÁ¤°¡Ä¡±ÝÀ¶ÀÚ»ê Æò°¡¼ÕÀÍ |
- |
- |
- |
995,339,522 |
- |
995,339,522 |
¥². ÀÚº»¿¡ Á÷Á¢ ¹Ý¿µµÈ ¼ÒÀ¯ÁÖ¿ÍÀÇ °Å·¡ µî |
|
|
|
|
|
|
1. ¿¬Â÷¹è´ç |
- |
- |
- |
- |
(3,004,751,694) |
(3,004,751,694) |
2. Áß°£¹è´ç |
- |
- |
- |
- |
(8,244,158,538) |
(8,244,158,538) |
¥³. 2022³â 12¿ù 31ÀÏ(Àü±â¸») |
5,336,612,000 |
41,329,954,401 |
(19,948,675,500) |
11,675,398,083 |
53,939,793,264 |
92,333,082,248 |
¥°. 2023³â 1¿ù 1ÀÏ(´ç±âÃÊ) |
5,336,612,000 |
41,329,954,401 |
(19,948,675,500) |
11,675,398,083 |
53,939,793,264 |
92,333,082,248 |
¥±. ÃÑÆ÷°ý¼ÕÀÍ |
|
|
|
|
|
|
1. ´ç±â¼øÀÌÀÍ |
- |
- |
- |
- |
28,933,077,061 |
28,933,077,061 |
2. ±âŸÆ÷°ý¼ÕÀÍ-°øÁ¤°¡Ä¡±ÝÀ¶ÀÚ»ê Æò°¡¼ÕÀÍ |
- |
- |
- |
(490,531,498) |
- |
(490,531,498) |
¥². ÀÚº»¿¡ Á÷Á¢ ¹Ý¿µµÈ ¼ÒÀ¯ÁÖ¿ÍÀÇ °Å·¡ µî |
|
|
|
|
|
|
1. ¿¬Â÷¹è´ç |
- |
- |
- |
- |
(9,846,234,384) |
(9,846,234,384) |
2. Áß°£¹è´ç |
- |
- |
- |
- |
(7,095,889,584) |
(7,095,889,584) |
¥³. 2023³â 12¿ù 31ÀÏ(´ç±â¸») |
5,336,612,000 |
41,329,954,401 |
(19,948,675,500) |
11,184,866,585 |
65,930,746,357 |
103,833,503,843 |
|
ÀüÁø°Ç¼³·Îº¿(±¸.ÀüÁøÁß°ø¾÷) IPO°ø¸ð,ÀüÁø°Ç¼³·Îº¿(±¸.ÀüÁøÁß°ø¾÷) °ø¸ðÀÏÁ¤,ÀüÁø°Ç¼³·Îº¿(±¸.ÀüÁøÁß°ø¾÷) °ø¸ðÁÖ,ÀüÁø°Ç¼³·Îº¿(±¸.ÀüÁøÁß°ø¾÷) »óÀå,ÀüÁø°Ç¼³·Îº¿(±¸.ÀüÁøÁß°ø¾÷) û¾àÀÏÁ¤,ÀüÁø°Ç¼³·Îº¿(±¸.ÀüÁøÁß°ø¾÷) °ø¸ð°¡,ÀüÁø°Ç¼³·Îº¿(±¸.ÀüÁøÁß°ø¾÷) û¾à°æÀï·ü,ÀüÁø°Ç¼³·Îº¿(±¸.ÀüÁøÁß°ø¾÷) °ø¸ðÁֽļö,ÀüÁø°Ç¼³·Îº¿(±¸.ÀüÁøÁß°ø¾÷) È®Á¤°ø¸ð°¡,ÀüÁø°Ç¼³·Îº¿(±¸.ÀüÁøÁß°ø¾÷) °ø¸ð±Ý¾×,ÀüÁø°Ç¼³·Îº¿(±¸.ÀüÁøÁß°ø¾÷) °ø¸ðºÐ¼®,ÀüÁø°Ç¼³·Îº¿(±¸.ÀüÁøÁß°ø¾÷) °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¤
|