Á¾¸ñ¸í |
¿¡ÀÌÄ¡ºñÀκ£½ºÆ®¸ÕÆ® |
ÁøÇà»óȲ |
½Å±Ô»óÀå |
½ÃÀ屸ºÐ |
ÄÚ½º´Ú |
Á¾¸ñÄÚµå |
440290 |
¾÷Á¾ |
±âŸ ±ÝÀ¶ ÅõÀÚ¾÷ |
´ëÇ¥ÀÚ |
ȲÀ¯¼± |
±â¾÷±¸ºÐ |
Áß¼ÒÀÏ¹Ý |
º»Á¡¼ÒÀçÁö |
¼¿ïƯº°½Ã °³²±¸ ¾ðÁÖ·Î 819 5Ãþ(½Å»çµ¿, HBºôµù) |
ȨÆäÀÌÁö |
www.tubei.com |
´ëÇ¥ÀüÈ |
02-3448-5637 |
ÃÖ´ëÁÖÁÖ |
¿¡ÀÌÄ¡ºñÄß 40% |
¸ÅÃâ¾× |
15,929 (¹é¸¸¿ø) |
¹ýÀμ¼ºñ¿ëÂ÷°¨Àü °è¼Ó»ç¾÷ÀÌÀÍ |
9,327 (¹é¸¸¿ø) |
¼øÀÌÀÍ |
7,472 (¹é¸¸¿ø) |
ÀÚº»±Ý |
13,433 (¹é¸¸¿ø) |
ÃÑ°ø¸ðÁֽļö |
6,667,000 ÁÖ |
¾×¸é°¡ |
500 ¿ø |
»óÀå°ø¸ð |
½ÅÁÖ¸ðÁý : 6,667,000 ÁÖ (100%)
|
Èñ¸Á°ø¸ð°¡¾× |
2,400 ~ 2,800 ¿ø |
û¾à°æÀï·ü |
892.56:1 (ºñ·Ê 1785:1) |
È®Á¤°ø¸ð°¡ |
3,400 ¿ø |
°ø¸ð±Ý¾× |
22,668 (¹é¸¸¿ø) |
ÁÖ°£»ç |
NHÅõÀÚÁõ±Ç
|
Áֽļö: 1,666,750~2,000,100 ÁÖ / û¾àÇѵµ: 55,500~66,600 ÁÖ |
![°ø¸ðû¾àÀÏÁ¤](/images/2008/ipo/tit_ipo_sub03.gif) |
|
|
ÁÖ¿äÀÏÁ¤ |
¼ö¿ä¿¹ÃøÀÏ |
2024.01.08 ~ 2023.01.12 |
°ø¸ðû¾àÀÏ |
2024.01.16 ~ 2024.01.17 |
¹èÁ¤°ø°íÀÏ(½Å¹®) |
2024.01.19 (ÁÖ°£»ç ȨÆäÀÌÁö ÂüÁ¶) |
³³ÀÔÀÏ |
2024.01.19 |
ȯºÒÀÏ |
2024.01.19 |
»óÀåÀÏ |
2024.01.25 |
°ø¸ð»çÇ× |
È®Á¤°ø¸ð°¡ |
3,400 ¿ø |
ÁÖ´ç¾×¸é°¡ : 500 ¿ø |
Èñ¸Á°ø¸ð°¡¾× : 2,400 ~ 2,800 ¿ø |
|
ÃÑ°ø¸ðÁֽļö |
6,667,000 ÁÖ |
°ø¸ð±Ý¾× : 22,668 (¹é¸¸¿ø) |
|
±×
·ì
º°
¹è
Á¤ |
¿ì¸®»çÁÖÁ¶ÇÕ |
ÁÖ |
û¾àÁõ°Å±ÝÀ² : 100% |
±â°üÅõÀÚÀÚµî |
4,666,900~5,000,250 ÁÖ (70~75%) |
ÃÖ°íÇѵµ : - ÁÖ |
ÀϹÝû¾àÀÚ |
1,666,750~2,000,100 ÁÖ (25~30%) |
û¾àÁõ°Å±ÝÀ² : 50% |
û¾à ÃÖ°íÇѵµ : 55,500~66,600 ÁÖ |
ÃÖÀú : - ÁÖ |
|
IRÀÏÁ¤ |
IRÀÏÀÚ
|
2024.01.12 |
IRÀå¼Ò/½Ã°£
|
±â°ü : ¿Â¶óÀÎ-À¯Åõºê PM 01:00
ÀÏ¹Ý : Çѱ¹IRÇùÀÇȸ-¿Â¶óÀÎ PM 04:30
|
|
¼ö¿ä¿¹Ãø°á°ú |
±â°ü°æÀï·ü
|
838.81:1 |
Àǹ«º¸À¯È®¾à
|
7.73%
|
|
½Å±Ô»óÀå |
½Å±Ô»óÀåÀÏ
|
2024.01.25 |
ÇöÀç°¡
|
1,959 ¿ø (-2.05%)
|
|
±¸ºÐ |
½Åû¼ö·®(´ÜÀ§:ÁÖ) |
15ÀÏ | 35,190,000 |
1°³¿ù È®¾à | 59,593,000 |
3°³¿ù È®¾à | 222,781,000 |
6°³¿ù È®¾à | 6,823,000 |
ÇÕ°è | 324,387,000 |
ÃÑ ¼ö·® ´ëºñ ºñÀ²(%) | 7.73% |
Âü¿©°Ç¼ö (´ÜÀ§:°Ç) |
½ÅûÁֽļö (´ÜÀ§:ÁÖ) |
´Ü¼ø°æÀï |
1,955 |
4,194,241,000 |
838.81:1 |
±¸ºÐ |
Âü¿©°Ç¼ö (´ÜÀ§:°Ç) |
½ÅûÁֽļö (´ÜÀ§: ÁÖ) |
ºñÀ²(%) |
3,700¿øÀÌ»ó | 282 | 653,538,000 | 15.58% | 3,600¿ø | 322 | 386,332,000 | 9.21%% | 3,400¿øÃÊ°ú ~3,600¿ø¹Ì¸¸ | 1203 | 2,808,812,000 | 66.97% | 3,400¿ø | 77 | 145,232,000 | 3.46%% | 3,200¿øÀÌ»ó ~3,400¿ø¹Ì¸¸ | 28 | 64,358,000 | 1.53%% | 3,200¿ø¹Ì¸¸ | 18 | 52,811,000 | 1.26%% | °¡°Ý¹ÌÁ¦½Ã | 25 | 83,158,000 | 1.98%% | ÇÕ°è |
1,955°Ç |
4,194,241,000ÁÖ |
100% |
ÁÖ´ç ¼øÀڻ갡ġ Æò°¡ |
(´ÜÀ§ : ¿ø, ÁÖ) |
ÀÚº»ÃÑ°è |
58,171,414,878 |
¹«ÇüÀÚ»ê µî Â÷°¨ |
391,097,864 |
ÀÌ¿¬ÀÚ»ê ¿¬ºÎä |
|
¼øÀÚ»ê ÃÑ°è |
57,780,317,014 |
±â¸» ¹ßÇàÁֽļö |
20,000,000 |
Àڻ갡ġ |
2,889¿ø |
ÁÖ´ç ¼öÀÍ°¡Ä¡ (Æò°¡¹ý 1) |
(´ÜÀ§ : ¿ø, ÁÖ, %) |
±¸ºÐ |
2023³â 3ºÐ±â |
2022³â |
2021³â |
¼øÀÌÀÍ |
8,787,523,756 |
7,471,803,658 |
6,079,704,962 |
¹ßÇàÁֽļö |
20,000,000 |
20,000,000 |
20,000,000 |
ÁÖ´ç ÀÌÀÍ(EPS) |
586 |
374 |
304 |
°¡ÁßÆò±Õ EPS |
468 |
ÀÚº»È¯¿øÀ²(%) |
10% |
¼öÀÍ°¡Ä¡ (Æò°¡¹ý 1) |
4,680¿ø |
ÁÖ´ç º»Áú°¡Ä¡ (Æò°¡¹ý 1) |
(´ÜÀ§ : ¿ø) |
±¸ºÐ |
Àڻ갡ġ |
¼öÀÍ°¡Ä¡(Æò°¡1) |
1ÁÖ´ç ±Ý¾× |
2,889 |
4,680 |
º»Áú°¡Ä¡ (Æò°¡¹ý 1) |
3,964¿ø |
![°ø¸ðºÐ¼®](/images/2008/ipo/tit_ipo_sub04.gif) |
|
|
1.»ç¾÷ÇöȲ
-´ç»ç´Â 1999³â 11¿ù 11ÀÏ ¼³¸³µÇ¾úÀ¸¸ç, Áß¼Òº¥Ã³±â¾÷¿¡ ´ëÇÑ ÅõÀÚ±ÝÀ¶À» Á¦°øÇÏ´Â º¥Ã³Ä³ÇÇÅ»(Venture Capital, VC)
»ç¾÷À» Áö¼ÓÀûÀ¸·Î ¿µÀ§ÇÏ°í ÀÖ½À´Ï´Ù.
º¥Ã³Ä³ÇÇÅ»Àº ±â¼ú·ÂÀÌ ³ôÁö¸¸ ÀÚº»°ú °æ¿µ¿©°ÇÀÌ Ãë¾àÇÑ ±â¾÷¼³¸³ Ãʱâ´Ü°è¿¡ Àִº¥Ã³±â¾÷¿¡°Ô Àڱݰú °æ¿µ¼ºñ½º µîÀ» Á¦°øÇÏ°í ÃßÈÄ ÀμöÇÕº´,
»óÀå µîÀ» ÅëÇØ ÅõÀÚÀÚ±ÝÀ» ȸ¼öÇÏ´Â ±ÝÀ¶ÀÚº»ÀÌ¸ç µ¿½Ã¿¡ ±ÝÀ¶È¸»ç¶ó°í ÇÒ ¼ö ÀÖ½À´Ï´Ù. ƯÈ÷ ´ëÃâÀÌ ¾Æ´Ñ º¥Ã³±â¾÷¿¡ ´ëÇÑ ÁöºÐÅõÀÚ¹æ½ÄÀÇ ´ëÇ¥ÀûÀÎ
ÅõÀÚÀڷμ, º¥Ã³±â¾÷ÀÇ ¼ºÀå ¹× ¹ßÀüÀ» µµ¸ðÇÏ¿© ±â¼ú°³¹ßÀ» ÃËÁøÇÏ°í »ê¾÷±¸Á¶ÀÇ °íµµÈ¿Í °í¿ëâÃâÀ» ÅëÇØ ±¹¹Î°æÁ¦ÀÇ È°¼ºÈ¿¡ ±â¿©ÇÏ´Â ¿ªÇÒÀ»
´ã´çÇÏ°í ÀÖ½À´Ï´Ù.
2.¸ÅÃâÇöȲ
Àڱݿî¿ë½ÇÀû
(´ÜÀ§ : ¹é¸¸¿ø ) |
±¸ºÐ |
Á¦25±â 3ºÐ±â |
Á¦24±â |
Á¦23±â |
Á¦22±â |
(2023³â 3ºÐ±â) |
(2022³â) |
(2021³â) |
(2020³â) |
±â¸»ÀÜ¾× |
±¸¼ººñ |
±â¸»ÀÜ¾× |
±¸¼ººñ |
±â¸»ÀÜ¾× |
±¸¼ººñ |
±â¸»ÀÜ¾× |
±¸¼ººñ |
ÁÖ½Ä(ÃâÀÚ±ÝÆ÷ÇÔ) |
45,740 |
81.72% |
43,364 |
97.71% |
32,602 |
94.23% |
23,627 |
87.50% |
»çä |
- |
- |
- |
- |
- |
- |
- |
- |
´ëÃâ±Ý |
- |
- |
- |
- |
- |
- |
- |
- |
À¯ÇüÀÚ»ê |
472 |
0.84% |
504 |
1.14% |
49 |
0.14% |
118 |
0.44% |
Çö±Ý°ú¿¹±Ý |
9,763 |
17.44% |
511 |
1.15% |
1,947 |
5.63% |
3,256 |
12.06% |
±â Ÿ |
- |
- |
- |
- |
- |
- |
- |
- |
ÇÕ °è |
55,975 |
100.00% |
44,379 |
100.00% |
34,598 |
100.00% |
27,001 |
100.00% |
3.À繫ÇöȲ
1. À繫 ¾ÈÁ¤¼º
[¾ÈÁ¤¼º ÁöÇ¥] |
±¸ºÐ |
Á¦25±â 3ºÐ±â |
Á¦24±â |
Á¦23±â |
Á¦22±â |
(2023³â 9¿ù ¸») |
(2022³â) |
(2021³â) |
(2020³â) |
À¯µ¿ºñÀ² |
364.06% |
519.88% |
785.36% |
1268.26% |
ºÎäºñÀ² |
12.33% |
10.03% |
7.51% |
4.20% |
Â÷ÀÔ±ÝÀÇÁ¸µµ(ÁÖ2) |
2.04% |
2.69% |
1.39% |
1.35% |
2. À繫 ¼ºÀ强
[¼ºÀ强 ÁöÇ¥] |
±¸ºÐ |
Á¦25±â 3ºÐ±â |
Á¦24±â |
Á¦23±â |
Á¦22±â |
(2023³â 9¿ù ¸») |
(2022³â) |
(2021³â) |
(2020³â) |
¿µ¾÷¼öÀÍÁõ°¨·ü |
48.26% |
39.39% |
6.29% |
101.51% |
¿µ¾÷ÀÌÀÍÁõ°¨·ü |
56.93% |
19.53% |
125.63% |
1505.75% |
¼øÀÌÀÍÁõ°¨·ü |
56.81% |
22.90% |
16.76% |
1155.15% |
4.°ø¸ðÈÄ À¯Åë°¡´É ¹°·®(º¸È£¿¹¼ö, »óÀåÈÄ
À¯ÅëÁֽļö)
°¡´É¿©ºÎ |
±¸ºÐ |
ÁÖÁÖ¸í |
ÁÖ½ÄÀÇ Á¾·ù |
°ø¸ðÀü |
°ø¸ðÈÄ |
º¸È£¿¹¼ö±â°£ |
À¯Åë°¡´É¹°·® |
¸Å°¢Á¦Çѹ°·® |
(»óÀåÀÏ ±âÁØ) |
Áֽļö |
ÁöºÐÀ² |
Áֽļö |
ÁöºÐÀ² |
Áֽļö |
ÁöºÐÀ² |
¡¡ |
À¯ÅëÁ¦Çѹ°·® |
ÃÖ´ëÁÖÁÖ |
¿¡ÀÌÄ¡ºñÄß¢ß |
º¸ÅëÁÖ |
8,000,000 |
40.00% |
- |
0.00% |
8,000,000 |
29.78% |
6°³¿ù |
ÃÖ´ëÁÖÁÖ µî |
¹®Èï·Ä |
º¸ÅëÁÖ |
4,060,000 |
20.30% |
- |
0.00% |
4,060,000 |
15.11% |
6°³¿ù |
ÃÖ´ëÁÖÁÖ µî |
¿¡ÀÌÄ¡ºñÅ×Å©³î·¯Áö¢ß |
º¸ÅëÁÖ |
2,400,000 |
12.00% |
- |
0.00% |
2,400,000 |
8.93% |
6°³¿ù |
ÃÖ´ëÁÖÁÖ µî |
ȲÀ¯¼± |
º¸ÅëÁÖ |
600,000 |
3.00% |
- |
0.00% |
600,000 |
2.23% |
6°³¿ù |
ÃÖ´ëÁÖÁÖ µî |
¹®¼ºÁØ |
º¸ÅëÁÖ |
40,000 |
0.20% |
- |
0.00% |
40,000 |
0.15% |
6°³¿ù |
±âŸ±âÁ¸ÁÖÁÖ |
ÀåÀοì |
º¸ÅëÁÖ |
1,200,000 |
6.00% |
600,000 |
2.23% |
600,000 |
2.23% |
1°³¿ù/3°³¿ù |
±âŸ±âÁ¸ÁÖÁÖ |
Àå¼±¿ì |
º¸ÅëÁÖ |
800,000 |
4.00% |
400,000 |
1.49% |
400,000 |
1.49% |
1°³¿ù/3°³¿ù |
±âŸ±âÁ¸ÁÖÁÖ |
±èÁ¾Çö |
º¸ÅëÁÖ |
700,000 |
3.50% |
350,000 |
1.30% |
350,000 |
1.30% |
1°³¿ù/3°³¿ù |
±âŸ±âÁ¸ÁÖÁÖ |
¹èÀºÁø |
º¸ÅëÁÖ |
600,000 |
3.00% |
300,000 |
1.12% |
300,000 |
1.12% |
1°³¿ù/3°³¿ù |
±âŸ±âÁ¸ÁÖÁÖ |
¹ÚÇÏÁø |
º¸ÅëÁÖ |
433,000 |
2.17% |
0 |
0.00% |
433,000 |
1.61% |
6°³¿ù |
±âŸ±âÁ¸ÁÖÁÖ |
±èÁ¾¼± |
º¸ÅëÁÖ |
200,000 |
1.00% |
100,000 |
0.37% |
100,000 |
0.37% |
1°³¿ù/3°³¿ù |
±âŸ±âÁ¸ÁÖÁÖ |
¹èÈ£¼º |
º¸ÅëÁÖ |
200,000 |
1.00% |
100,000 |
0.37% |
100,000 |
0.37% |
1°³¿ù/3°³¿ù |
±âŸ±âÁ¸ÁÖÁÖ |
±è³»¿µ |
º¸ÅëÁÖ |
134,000 |
0.67% |
67,000 |
0.25% |
67,000 |
0.25% |
1°³¿ù/3°³¿ù |
±âŸ±âÁ¸ÁÖÁÖ |
±è¹üÁØ |
º¸ÅëÁÖ |
133,000 |
0.67% |
66,500 |
0.25% |
66,500 |
0.25% |
1°³¿ù/3°³¿ù |
±âŸ±âÁ¸ÁÖÁÖ |
±èÈ£ÁØ |
º¸ÅëÁÖ |
133,000 |
0.67% |
66,500 |
0.25% |
66,500 |
0.25% |
1°³¿ù/3°³¿ù |
»óÀåÁÖ¼±ÀÎÀÇ Àǹ«ÀμöºÐ |
NHÅõÀÚÁõ±Ç¢ß |
º¸ÅëÁÖ |
- |
0.00% |
- |
0.00% |
200,010 |
0.74% |
3°³¿ù |
À¯ÅëÁ¦Çѹ°·® ¼Ò°è |
º¸ÅëÁÖ |
19,633,000 |
98.17% |
2,050,000 |
7.63% |
17,783,010 |
66.19% |
¡¡ |
À¯Åë°¡´É¹°·® |
±âŸ ±âÁ¸ÁÖÁÖ |
º¸ÅëÁÖ |
367,000 |
1.84% |
367,000 |
1.37% |
- |
0.00% |
- |
°ø¸ðÁÖÁÖ |
º¸ÅëÁÖ |
0 |
0.00% |
6,667,000 |
24.81% |
- |
0.00% |
- |
À¯Åë°¡´É¹°·® ¼Ò°è |
º¸ÅëÁÖ |
367,000 |
1.84% |
7,034,000 |
26.18% |
- |
0.00% |
- |
ÇÕ °è |
20,000,000 |
100.00% |
9,084,000 |
33.81% |
17,783,010 |
66.19% |
- |
5.¿ä¾àÀ繫Á¦Ç¥
°ú
¸ñ |
Á¦25±â 3ºÐ±â |
Á¦24±â |
Á¦23±â |
Á¦22±â |
(2023.09.30) |
(2022.12.31) |
(2021.12.31) |
(2020.12.31) |
¡¡ |
¡¡ |
¡¡ |
"°¨»ç¹ÞÁö ¾Æ´ÏÇÑ À繫Á¦Ç¥" |
ÀÚ
Ȑ |
¡¡ |
¡¡ |
¡¡ |
¡¡ |
I. À¯µ¿ÀÚ»ê |
14,443,422,810 |
6,886,810,817 |
8,949,386,719 |
10,070,879,522 |
1. Çö±Ý¹×Çö±Ý¼ºÀÚ»ê |
9,763,343,993 |
511,408,821 |
1,946,598,665 |
3,255,971,609 |
2. »ó°¢ÈÄ¿ø°¡ ÃøÁ¤ ±ÝÀ¶ÀÚ»ê |
4,669,318,901 |
6,366,119,030 |
6,499,193,708 |
6,812,273,514 |
3. ±âŸÀ¯µ¿ÀÚ»ê |
10,759,916 |
9,282,966 |
503,594,346 |
2,634,399 |
II. â¾÷ÅõÀÚÀÚ»ê |
45,740,087,352 |
43,363,763,691 |
32,602,330,855 |
23,627,378,545 |
1. ´ç±â¼ÕÀÍ-°øÁ¤°¡Ä¡ ÃøÁ¤ ±ÝÀ¶ÀÚ»ê |
1,000 |
1,000 |
1,000 |
1,000 |
2. °ü°è±â¾÷ÅõÀÚÀÚ»ê |
45,740,086,352 |
43,363,762,691 |
32,602,329,855 |
23,627,377,545 |
III. ºñÀ¯µ¿ÀÚ»ê |
5,162,771,932 |
3,531,578,707 |
2,220,940,526 |
2,195,834,399 |
1. »ó°¢ÈÄ¿ø°¡ ÃøÁ¤ ±ÝÀ¶ÀÚ»ê |
578,979,920 |
559,308,893 |
966,297,359 |
968,463,529 |
2. À¯ÇüÀÚ»ê |
472,164,847 |
503,522,084 |
48,740,521 |
118,337,463 |
3. ¹«ÇüÀÚ»ê |
391,097,864 |
337,384,165 |
374,203,513 |
411,022,872 |
4. »ç¿ë±ÇÀÚ»ê |
1,526,323,708 |
1,679,625,622 |
831,699,133 |
698,010,535 |
5. °è¾àÀÚ»ê |
2,194,205,593 |
451,737,943 |
- |
- |
ÀÚ »ê ÃÑ °è |
65,346,282,094 |
53,782,153,215 |
43,772,658,100 |
35,894,092,466 |
ºÎ
ä |
¡¡ |
¡¡ |
¡¡ |
¡¡ |
¥°. À¯µ¿ºÎä |
3,967,318,781 |
1,324,702,463 |
1,139,523,724 |
794,071,447 |
1. À¯µ¿¼º¸®½ººÎä |
142,134,726 |
148,080,055 |
73,371,452 |
47,512,736 |
2. ¹ÌÁö±Þ±Ý |
58,783,275 |
66,698,504 |
311,658,757 |
125,544,931 |
3. Á¾¾÷¿ø±Þ¿©ºÎä |
1,400,595,240 |
328,808,699 |
229,811,923 |
121,276,716 |
4. ±âŸÀ¯µ¿ºÎä |
38,919,760 |
30,368,190 |
44,236,740 |
40,220,040 |
5. ´ç±â¹ýÀμ¼ºÎä |
2,326,885,780 |
750,747,015 |
480,444,852 |
459,517,024 |
¥±. ºñÀ¯µ¿ºÎä |
3,207,548,435 |
3,576,544,151 |
1,916,821,433 |
653,317,476 |
1. ¸®½ººÎä |
1,190,583,510 |
1,296,646,759 |
534,404,431 |
435,793,216 |
2. Ãæ´çºÎä |
15,975,071 |
15,118,025 |
2,146,029 |
2,260,804 |
3. ÀÌ¿¬¹ýÀμ¼ºÎä |
2,000,989,854 |
2,264,779,367 |
1,380,270,973 |
215,263,456 |
ºÎ ä ÃÑ °è |
7,174,867,216 |
4,901,246,614 |
3,056,345,157 |
1,447,388,923 |
ÀÚ
º» |
¡¡ |
¡¡ |
¡¡ |
¡¡ |
I. ÀÚº»±Ý |
10,000,000,000 |
10,000,000,000 |
10,000,000,000 |
10,000,000,000 |
II. ÀÚº»Á¶Á¤ |
1,385,678,959 |
882,694,438 |
189,904,438 |
- |
III. ÀÌÀÍÀ׿©±Ý |
46,785,735,919 |
37,998,212,163 |
30,526,408,505 |
24,446,703,543 |
ÀÚ º» ÃÑ °è |
58,171,414,878 |
48,880,906,601 |
40,716,312,943 |
34,446,703,543 |
ºÎ ä ¿Í ÀÚ º» ÃÑ °è |
65,346,282,094 |
53,782,153,215 |
43,772,658,100 |
35,894,092,466 |
°ú
¸ñ |
Á¦25±â 3ºÐ±â |
Á¦24±â |
Á¦23±â |
Á¦22±â(*1) |
(2023.01.01~2023.09.30) |
(2022.01.01~2022.12.31) |
(2021.01.01~2021.12.31) |
(2020.01.01~2020.12.31) |
¡¡ |
¡¡ |
¡¡ |
¡¡ |
ȸ°èó¸® ±âÁØ |
¡¡K-IFRS |
¡¡K-IFRS |
¡¡K-IFRS |
¡¡K-IFRS |
¥°. ¿µ¾÷¼öÀÍ |
17,711,892,944 |
15,928,853,534 |
11,427,663,863 |
10,751,167,829 |
ÀÌÀÚ¼öÀÍ |
- |
- |
- |
130,017,973 |
¼ö¼ö·á¼öÀÍ |
13,211,380,693 |
7,775,357,525 |
5,911,149,233 |
6,114,168,136 |
°ü°è±â¾÷ÅõÀÚ°ü·ÃÀÌÀÍ |
4,500,512,251 |
8,153,496,009 |
5,516,514,630 |
4,506,981,720 |
¥±. ¿µ¾÷ºñ¿ë |
6,777,565,615 |
6,638,380,571 |
3,655,192,697 |
4,564,245,868 |
´ç±â¼ÕÀÍ-°øÁ¤°¡Ä¡ÃøÁ¤±ÝÀ¶»óÇ°°ü·Ã¼Õ½Ç |
- |
- |
- |
120,069,813 |
°ü°è±â¾÷ÅõÀÚ°ü·Ã¼Õ½Ç |
399,371,886 |
1,450,187,703 |
108,490,877 |
966,287,390 |
ÀϹݰü¸®ºñ |
6,378,193,729 |
5,188,192,868 |
3,546,701,820 |
3,477,888,665 |
¥². ¿µ¾÷ÀÌÀÍ |
10,934,327,329 |
9,290,472,963 |
7,772,471,166 |
6,186,921,961 |
¥³. ¿µ¾÷¿Ü¼ÕÀÍ |
140,564,054 |
36,733,685 |
40,226,665 |
-14,766,051 |
±âŸ¿µ¾÷¿Ü¼öÀÍ |
191,617,462 |
80,216,026 |
76,867,266 |
115,199,888 |
±âŸ¿µ¾÷¿Üºñ¿ë |
51,053,408 |
43,482,341 |
36,640,601 |
129,965,939 |
¥´. ¹ýÀμ¼Â÷°¨Àü¼øÀÌÀÍ |
11,074,891,383 |
9,327,206,648 |
7,812,697,831 |
6,172,155,910 |
¥µ. ¹ýÀμ¼ºñ¿ë |
2,287,367,627 |
1,855,402,990 |
1,732,992,869 |
965,097,598 |
¥¶. ´ç±â¼øÀÌÀÍ |
8,787,523,756 |
7,471,803,658 |
6,079,704,962 |
5,207,058,312 |
¥·. ±âŸÆ÷°ý¼ÕÀÍ |
- |
- |
- |
- |
IX. ÃÑÆ÷°ý¼ÕÀÍ |
8,787,523,756 |
7,471,803,658 |
6,079,704,962 |
5,207,058,312 |
X. ÁÖ´ç¼ÕÀÍ |
439 |
374 |
304 |
206 |
(ÁÖ2) |
(ÁÖ2) |
6.µ¿Á¾¾÷ü¿ÍÀÇ À繫Á¤º¸ ºñ±³
[2023³â 3ºÐ±â LTM±âÁØ À¯»çȸ»ç Æò±Õ
PER] |
(´ÜÀ§ : ¿ø, ÁÖ, ¹è) |
±¸ºÐ |
ÄÄÆÛ´ÏÄÉÀÌ |
³ª¿ìIB |
TSÀκ£½ºÆ®¸ÕÆ® |
Àû¿ë ´ç±â¼øÀÌÀÍ |
8,762,604,195 |
6,455,634,592 |
7,441,428,114 |
Àû¿ë Áֽļö |
15,610,000 |
95,770,000 |
41,477,862 |
ÁÖ´ç ¼øÀÌÀÍ |
561 |
67 |
179 |
±âÁØÁÖ°¡ |
4,760 |
1,268 |
1,206 |
PER |
8.48¹è |
18.82¹è |
6.72¹è |
Æò±Õ PER |
11.34¹è |
|
|
|
|
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 |
¿¡ÀÌÄ¡ºñÀκ£½ºÆ®¸ÕÆ® ÁÖ½Äȸ»ç |
(´ÜÀ§ : ¿ø) |
°ú ¸ñ |
2022³â 12¿ù 31ÀÏ |
2021³â 12¿ù 31ÀÏ |
ÀÚ »ê |
|
|
I. À¯µ¿ÀÚ»ê |
6,886,810,817 |
8,949,386,719 |
III. ºñÀ¯µ¿ÀÚ»ê |
3,531,578,707 |
2,220,940,526 |
ÀÚ »ê ÃÑ °è |
53,782,153,215 |
43,772,658,100 |
ºÎ ä |
|
|
¥°. À¯µ¿ºÎä |
1,324,702,463 |
1,139,523,724 |
¥±. ºñÀ¯µ¿ºÎä |
3,576,544,151 |
1,916,821,433 |
ºÎ ä ÃÑ °è |
4,901,246,614 |
3,056,345,157 |
ÀÚ º» |
|
|
ÀÚ º» ÃÑ °è |
48,880,906,601 |
40,716,312,943 |
ºÎ ä ¿Í ÀÚ º» ÃÑ °è |
53,782,153,215 |
43,772,658,100 |
Æ÷ °ý ¼Õ ÀÍ °è »ê ¼ |
¿¡ÀÌÄ¡ºñÀκ£½ºÆ®¸ÕÆ® ÁÖ½Äȸ»ç |
(´ÜÀ§ : ¿ø) |
°ú ¸ñ |
2022³â 12¿ù 31ÀÏ |
2021³â 12¿ù 31ÀÏ |
¥°. ¿µ¾÷¼öÀÍ |
15,928,853,534 |
11,427,663,863 |
¥±. ¿µ¾÷ºñ¿ë |
6,638,380,571 |
3,655,192,697 |
¥². ¿µ¾÷ÀÌÀÍ |
9,290,472,963 |
7,772,471,166 |
¥³. ¿µ¾÷¿Ü¼ÕÀÍ |
36,733,685 |
40,226,665 |
¥´. ¹ýÀμ¼Â÷°¨Àü¼øÀÌÀÍ |
9,327,206,648 |
7,812,697,831 |
¥µ. ¹ýÀμ¼ºñ¿ë |
1,855,402,990 |
1,732,992,869 |
¥¶. ´ç±â¼øÀÌÀÍ |
7,471,803,658 |
6,079,704,962 |
¥·. ±âŸÆ÷°ý¼ÕÀÍ
|
- |
- |
IX. ÃÑÆ÷°ý¼ÕÀÍ |
7,471,803,658 |
6,079,704,962 |
ÀÚ º» º¯ µ¿ Ç¥ |
¿¡ÀÌÄ¡ºñÀκ£½ºÆ®¸ÕÆ® ÁÖ½Äȸ»ç |
(´ÜÀ§ : ¿ø) |
±¸ ºÐ |
ÀÚº»±Ý |
ÀÚº»À׿©±Ý |
±âŸÀÚº»Á¶Á¤ |
ÀÌÀÍÀ׿©±Ý |
ÇÕ °è |
2021.01.01 (Àü±âÃÊ) |
10,000,000,000 |
- |
- |
24,446,703,543 |
34,446,703,543 |
ÃÑÆ÷°ý¼ÕÀÍ:
|
|
|
|
|
|
´ç±â¼øÀÌÀÍ |
- |
- |
- |
6,079,704,962 |
6,079,704,962 |
ÀÚº»¿¡ Á÷Á¢ ÀÎ½ÄµÈ ÁÖÁÖ¿ÍÀÇ °Å·¡ µî: |
|
|
|
|
|
Áֽ帻óºñ¿ë |
-
|
- |
189,904,438 |
- |
189,904,438 |
2021.12.31 (Àü±â¸») |
10,000,000,000 |
- |
189,904,438 |
30,526,408,505 |
40,716,312,943 |
2022.01.01 (´ç±âÃÊ) |
10,000,000,000 |
- |
189,904,438 |
30,526,408,505 |
40,716,312,943 |
ÃÑÆ÷°ý¼ÕÀÍ:
|
|
|
|
|
|
´ç±â¼øÀÌÀÍ |
- |
- |
- |
7,471,803,658 |
7,471,803,658 |
ÀÚº»¿¡ Á÷Á¢ ÀÎ½ÄµÈ ÁÖÁÖ¿ÍÀÇ °Å·¡ µî: |
|
|
|
|
|
Áֽ帻óºñ¿ë |
-
|
- |
692,790,000 |
- |
692,790,000
|
2022.12.31 (´ç±â¸») |
10,000,000,000 |
- |
882,694,438 |
37,998,212,163 |
48,880,906,601 |
|
¿¡ÀÌÄ¡ºñÀκ£½ºÆ®¸ÕÆ® IPO°ø¸ð,¿¡ÀÌÄ¡ºñÀκ£½ºÆ®¸ÕÆ® °ø¸ðÀÏÁ¤,¿¡ÀÌÄ¡ºñÀκ£½ºÆ®¸ÕÆ® °ø¸ðÁÖ,¿¡ÀÌÄ¡ºñÀκ£½ºÆ®¸ÕÆ® »óÀå,¿¡ÀÌÄ¡ºñÀκ£½ºÆ®¸ÕÆ® û¾àÀÏÁ¤,¿¡ÀÌÄ¡ºñÀκ£½ºÆ®¸ÕÆ® °ø¸ð°¡,¿¡ÀÌÄ¡ºñÀκ£½ºÆ®¸ÕÆ® û¾à°æÀï·ü,¿¡ÀÌÄ¡ºñÀκ£½ºÆ®¸ÕÆ® °ø¸ðÁֽļö,¿¡ÀÌÄ¡ºñÀκ£½ºÆ®¸ÕÆ® È®Á¤°ø¸ð°¡,¿¡ÀÌÄ¡ºñÀκ£½ºÆ®¸ÕÆ® °ø¸ð±Ý¾×,¿¡ÀÌÄ¡ºñÀκ£½ºÆ®¸ÕÆ® °ø¸ðºÐ¼®,¿¡ÀÌÄ¡ºñÀκ£½ºÆ®¸ÕÆ® °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¤
|