Á¾¸ñ¸í |
±×¸®µåÀ§Áî |
ÁøÇà»óȲ |
½Å±Ô»óÀå |
½ÃÀ屸ºÐ |
ÄÚ½º´Ú |
Á¾¸ñÄÚµå |
453450 |
¾÷Á¾ |
±×¿Ü ±âŸ ºÐ·ù¾ÈµÈ Àü¹®, °úÇÐ ¹× ±â¼ú ¼ºñ½º¾÷ |
´ëÇ¥ÀÚ |
±è±¸È¯ |
±â¾÷±¸ºÐ |
Áß¼ÒÀÏ¹Ý |
º»Á¡¼ÒÀçÁö |
°æ±âµµ ¼º³²½Ã ºÐ´ç±¸ »ê¿î·Î208¹ø±æ 25 (¿îÁßµ¿) 4Ãþ |
ȨÆäÀÌÁö |
www.gridwiz.com |
´ëÇ¥ÀüÈ |
031-698-3380 |
ÃÖ´ëÁÖÁÖ |
±è±¸È¯ 26% |
¸ÅÃâ¾× |
132,142 (¹é¸¸¿ø) |
¹ýÀμ¼ºñ¿ëÂ÷°¨Àü °è¼Ó»ç¾÷ÀÌÀÍ |
830 (¹é¸¸¿ø) |
¼øÀÌÀÍ |
-299 (¹é¸¸¿ø) |
ÀÚº»±Ý |
1,588 (¹é¸¸¿ø) |
ÃÑ°ø¸ðÁֽļö |
1,400,000 ÁÖ |
¾×¸é°¡ |
200 ¿ø |
»óÀå°ø¸ð |
½ÅÁÖ¸ðÁý : 1,400,000 ÁÖ (100%)
|
Èñ¸Á°ø¸ð°¡¾× |
34,000 ~ 40,000 ¿ø |
û¾à°æÀï·ü |
569.89:1 (ºñ·Ê 1140:1) |
È®Á¤°ø¸ð°¡ |
40,000 ¿ø |
°ø¸ð±Ý¾× |
56,000 (¹é¸¸¿ø) |
ÁÖ°£»ç |
»ï¼ºÁõ±Ç
|
Áֽļö: 350,000~420,000 ÁÖ / û¾àÇѵµ: 17,000~21,000 ÁÖ |
ÁÖ¿äÀÏÁ¤ |
¼ö¿ä¿¹ÃøÀÏ |
2024.05.23 ~ 2024.05.29 |
°ø¸ðû¾àÀÏ |
2024.06.03 ~ 2024.06.04 |
¹èÁ¤°ø°íÀÏ(½Å¹®) |
2024.06.07 (ÁÖ°£»ç ȨÆäÀÌÁö ÂüÁ¶) |
³³ÀÔÀÏ |
2024.06.07 |
ȯºÒÀÏ |
2024.06.07 |
»óÀåÀÏ |
2024.06.14 |
°ø¸ð»çÇ× |
È®Á¤°ø¸ð°¡ |
40,000 ¿ø |
ÁÖ´ç¾×¸é°¡ : 200 ¿ø |
Èñ¸Á°ø¸ð°¡¾× : 34,000 ~ 40,000 ¿ø |
|
ÃÑ°ø¸ðÁֽļö |
1,400,000 ÁÖ |
°ø¸ð±Ý¾× : 56,000 (¹é¸¸¿ø) |
|
±×
·ì
º°
¹è
Á¤ |
¿ì¸®»çÁÖÁ¶ÇÕ |
ÁÖ |
û¾àÁõ°Å±ÝÀ² : 100% |
±â°üÅõÀÚÀÚµî |
980,000~1,050,000 ÁÖ (70.00~75.00%) |
ÃÖ°íÇѵµ : - ÁÖ |
ÀϹÝû¾àÀÚ |
350,000~420,000 ÁÖ (25.00~30.00%) |
û¾àÁõ°Å±ÝÀ² : 50% |
û¾à ÃÖ°íÇѵµ : 17,000~21,000 ÁÖ |
ÃÖÀú : - ÁÖ |
|
IRÀÏÁ¤ |
IRÀÏÀÚ
|
2024.05.29 |
IRÀå¼Ò/½Ã°£
|
±â°ü : ¿Â¶óÀÎ-À¯Åõºê AM 10:00
ÀÏ¹Ý :
|
|
¼ö¿ä¿¹Ãø°á°ú |
±â°ü°æÀï·ü
|
124.60:1 |
Àǹ«º¸À¯È®¾à
|
0.95%
|
|
½Å±Ô»óÀå |
½Å±Ô»óÀåÀÏ
|
2024.06.14 |
ÇöÀç°¡
|
24,200 ¿ø (-10.54%)
|
|
±¸ºÐ |
½Åû¼ö·®(´ÜÀ§:ÁÖ) |
6°³¿ù È®¾à | 507,000 |
3°³¿ù È®¾à | 131,000 |
1°³¿ù È®¾à | 570,000 |
15ÀÏ È®¾à | 32,000 |
ÇÕ°è | 1,240,000 |
ÃÑ ¼ö·® ´ëºñ ºñÀ²(%) | 0.95% |
Âü¿©°Ç¼ö (´ÜÀ§:°Ç) |
½ÅûÁֽļö (´ÜÀ§:ÁÖ) |
´Ü¼ø°æÀï |
1,098 |
130,825,408 |
124.60:1 |
±¸ºÐ |
Âü¿©°Ç¼ö (´ÜÀ§:°Ç) |
½ÅûÁֽļö (´ÜÀ§: ÁÖ) |
ºñÀ²(%) |
°¡°Ý ¹ÌÁ¦½Ã | 7 | 2,357,000 | 1.8% | 40,000¿ø ÀÌ»ó | 413 | 87,919,871 | 67.2% | 40,000¿ø(È®Á¤°ø¸ð°¡¾×) | 346 | 16,640,016 | 12.7% | 34,000¿ø ÃÊ°ú ~ 40,000¿ø ¹Ì¸¸ | 33 | 964,550 | 0.7% | 34,000¿ø | 162 | 20,098,099 | 15.4% | 34,000¿ø ¹Ì¸¸ | 137 | 2,845,872 | 2.2% | ÇÕ°è |
1,098°Ç |
130,825,408ÁÖ |
100% |
±¸ºÐ |
2023.12.31 | 2022.12.31 | 2021.12.31 |
¾ÈÁ¤¼º |
ºÎäºñÀ² |
27.10 % | 515.40 % | 24.85 % |
À¯µ¿ºñÀ² |
174.55 % | 49.17 % | 187.07 % |
¼öÀͼº |
ÀÚ±âÀÚº»¼öÀÍ·ü |
4.35 % | 23.90 % | 133.93 % |
¿µ¾÷ÀÌÀÍ·ü |
-6.35 % | 4.64 % | -6.63 % |
¼ºÀ强 |
¸ÅÃâ¾×Áõ°¡À² |
10.86 % | 24.15 % | 7.98 % |
¿µ¾÷ÀÌÀÍÁõ°¡À² |
-251.89 % | -181.61 % | 181.47 % |
|
±¸ ºÐ |
2023.12.31 | 2022.12.31 | 2021.12.31 |
EPS (ÁÖ´ç¼øÀÌÀÍ) |
524 ¿ø | 611 ¿ø | 13,738 ¿ø |
PER (ÁÖ°¡¼öÀͺñÀ²)
°ø¸ð°¡ ´ëºñ |
76.28 | 65.44 | 2.91 |
BPS (ÁÖ´ç¼øÀڻ갡ġ) |
12,057 ¿ø | 2,558 ¿ø | 10,258 ¿ø |
PBR (ÁÖ°¡¼øÀÚ»êºñÀ²) |
3.32 | 15.64 | 3.90 |
SPS (ÁÖ´ç¸ÅÃâ¾×) |
8,924 ¿ø | 8,050 ¿ø | 6,569 ¿ø |
PSR (ÁÖ°¡¸ÅÃâ¾×ºñÀ²) |
4.48 | 4.97 | 6.09 |
|
![°ø¸ðºÐ¼®](/images/2008/ipo/tit_ipo_sub04.gif) |
|
|
1.»ç¾÷ÇöȲ
-´ç»ç´Â 1)Àü·Â ¼ö¿ä °ü¸® ¼ºñ½º Á¦°ø(Æ÷°ýÀûÀÎ °³³äÀÇ ¼ö¿ä°ü¸®´Â °ø±Þ°ü¸®¿¡ ´ëĪµÇ´Â °³³äÀ¸·Î, Àμ¾Æ¼ºê¸¦ Á¦°øÇÏ¿© ¼ÒºñÀÚÀÇ Àü±â »ç¿ë
ÆÐÅÏÀ» ÇÕ¸®ÀûÀÎ ¹æÇâÀ¸·Î À¯µµÇÏ´Â ¸ðµç È°µ¿À» ¸»ÇÕ´Ï´Ù.), 2)Àü±âÂ÷ ÃæÀü ¸ðµ© ¹× ÃæÀü±â Á¦Á¶¤ýÆǸÅ(´ç»ç°¡ Á¦°øÇÏ´Â Àü±âÂ÷ ÃæÀü ¼Ö·ç¼ÇÀº
¸ðµ©/ÄÁÆ®·Ñ·¯ ¹× ¾ç¹æÇâ Àü±âÂ÷ ÃæÀü±â Á¦Ç°°ú Àü±âÂ÷ ¿¡³ÊÁö ¼ºñ½º ¾îÇø®ÄÉÀ̼Ç('½ºÄ«À̺í·ç')À¸·Î ±¸ºÐµÇ¸ç, ´ç»ç´Â À̸¦ ÅëÇØ ´Ü¼ø
ÃæÀü¼ºñ½º¸¦ ³Ñ¾î ÃæÀü ÀÎÇÁ¶ó¸¦ ºÐ»ê ÀÚ¿øÈÇÏ¿© Åë½ÅÀ» ÅëÇØ Àü±âÂ÷¿Í Àü·Â¸ÁÀÇ »óŸ¦ »óÈ£ ¸ð´ÏÅ͸µÇÏ¿© Àü·Â¸Á¿¡ Àü·ÂÀ» °ø±ÞÇϰųª ÇÕ¸®ÀûÀÎ
°¡°ÝÀ¸·ÎÃæÀüÇÒ ¼ö ÀÖµµ·Ï ¼ºñ½º¸¦ Á¦°øÇÕ´Ï´Ù), 3)ESS ¹× ž籤 ¹ßÀü¼³ºñ ¼³Ä¡ °ø»ç¤ý¿î¿µ °ü¸® »ç¾÷(ESS´Â ¹«°ü¼º Àü¿ø, °£Ç漺 µî
½ÅÀç»ý ¿¡³ÊÁöÀÇ ´ÜÁ¡À» º¸¿ÏÇÏ°í Àü·Â °èÅëÀÇ ºÒ¾ÈÀü¼ºÀ» Àü·ÂÀÇ Ãæ¹æÀü ÇüÅ·Πº¸»óÇÔÀ¸·Î½á ÁÖÆļö°¡ ¾ÈÁ¤ÀûÀÎ ¹üÀ§ ³»¿¡¼ À¯ÁöµÉ ¼ö ÀÖµµ·Ï
Áö¿øÇÕ´Ï´Ù. ÀÌ¿¡ µû¶ó ±Û·Î¹ú ½ÃÀå¿¡¼´Â ESSÀÇ °³¹ß°ú µµÀÔ¿¡ ¼Óµµ¸¦ ³»°í ÀÖ½À´Ï´Ù. ´ç»ç´Â ESS EPS »ç¾÷Àڷμ °è¾àÀ» ÅëÇØ ESS¿¡
ÇÊ¿äÇÑ ¼³°è,ºÎÇ°,¼ÒÀç Á¶´Þ ¹× ½Ã°ø±îÁö ¼Ö·ç¼ÇÀ» Á¦°øÇÏ°í ÀÖ½À´Ï´Ù. ¶ÇÇÑ ESS¸¦ ¿î¿µÇϱâ À§ÇÑ ¼ÒÇÁÆ®¿þ¾îÀÎ PMS(Power
Management System)À» ³³Ç°ÇÏ¿© 875MWÀÇ ¿ë·®À» À§Å¹ ¿î¿µÇÏ°í ÀÖ½À´Ï´Ù. )À» ¿µÀ§ÇÏ°í ÀÖÀ¸¸ç, ±¹³» 1À§ ¼ö¿ä °ü¸® »ç¾÷Àڷμ
Àü·Â°èÅëÀÇ ¾ÈÁ¤È¿¡ ±â¿©ÇÏ°í ÀÖ½À´Ï´Ù. ÃßÈÄ Àü±âÂ÷ ÃæÀü ¸ðµ©°ú Áö´ÉÇü Àü±âÂ÷ ÃæÀü±âÀÇ ÇØ¿Ü ÇöÁö »ý»êÀ» ÅëÇØ EM »ç¾÷À» È®´ëÇÏ°í, ÇØ¿Ü
V2G(Vehicle to Grid) ¼ºñ½º ½ÃÀåÀ» °³Ã´ÇÏ°íÀÚ ÁغñÁß¿¡ ÀÖÀ¸¸ç, ´ç»ç°¡ ¿µÀ§ÇÏ°í ÀÖ´Â »ç¾÷ ºÐ¾ßµéÀ» ¿¬°èÇÏ¿© 'No.1 VPP
¿î¿µ Ç÷¹À̾î'·Î ¼ºÀåÇÏ°íÀÚ ÇÕ´Ï´Ù.
2.¸ÅÃâÇöȲ
(´ÜÀ§: õ¿ø) |
¸ÅÃâÀ¯Çü |
»ç¾÷±¸ºÐ |
³»¼ö/¼öÃâ |
Á¦12±â |
Á¦11±â |
Á¦10±â |
Á¦9±â |
(2024³â 1ºÐ±â) |
(2023³â) |
(2022³â) |
(2021³â) |
¼ºñ½º |
DR |
³»¼ö |
22,337,631 |
110,617,547 |
115,013,590 |
102,043,927 |
¼öÃâ |
- |
- |
- |
- |
¼Ò°è |
22,337,631 |
110,617,547 |
115,013,590 |
102,043,927 |
EM |
³»¼ö |
156,645 |
367,247 |
125,347 |
24,095 |
¼öÃâ |
83 |
564 |
854 |
4,695 |
(USD 60) |
(USD 430) |
(USD 674) |
(USD 3,960) |
¼Ò°è |
156,728 |
367,811 |
126,201 |
28,790 |
ESS |
³»¼ö |
274,941 |
1,089,411 |
1,576,732 |
1,550,150 |
¼öÃâ |
- |
- |
- |
- |
¼Ò°è |
274,941 |
1,089,411 |
1,576,732 |
1,550,150 |
PV |
³»¼ö |
362,035 |
2,019,523 |
2,916,149 |
1,167,824 |
¼öÃâ |
- |
- |
- |
- |
¼Ò°è |
362,035 |
2,019,523 |
2,916,149 |
1,167,824 |
³»¼ö |
23,131,252 |
114,093,728 |
119,631,818 |
104,785,996 |
¼öÃâ |
83 |
564 |
854 |
4,695 |
(USD 60) |
(USD 430) |
(USD 674) |
(USD 3,960) |
ÇÕ°è |
23,131,335 |
114,094,293 |
119,632,673 |
104,790,691 |
Á¦Ç° |
EM |
³»¼ö |
996,295 |
4,901,841 |
3,559,904 |
2,331,563 |
¼öÃâ |
490,194 |
7,656,944 |
6,665,357 |
1,600,215 |
(USD 368,332) |
(USD 5,914,449) |
(USD 5,193,243) |
(USD 1,373,415) |
ÇÕ°è |
1,486,489 |
12,558,785 |
10,225,261 |
3,931,778 |
»óÇ° |
EM |
³»¼ö |
124,000 |
1,154,055 |
141,482 |
183,540 |
¼öÃâ |
- |
- |
1,066 |
- |
(USD 810) |
ÇÕ°è |
124,000 |
1,154,055 |
142,548 |
183,540 |
°ø»ç |
ESS |
³»¼ö |
- |
- |
1,475,000 |
1,691,650 |
¼öÃâ |
- |
- |
- |
- |
¼Ò°è |
- |
- |
1,475,000 |
1,691,650 |
PV |
³»¼ö |
1,436,276 |
3,171,268 |
576,086 |
50,641 |
¼öÃâ |
- |
- |
- |
- |
¼Ò°è |
1,436,276 |
3,171,268 |
576,086 |
50,641 |
³»¼ö |
1,436,276 |
3,171,268 |
2,051,086 |
1,742,291 |
¼öÃâ |
- |
- |
- |
- |
ÇÕ°è |
1,436,276 |
3,171,268 |
2,051,086 |
1,742,291 |
±âŸ |
±âŸ |
³»¼ö |
15,205 |
892,201 |
90,766 |
40,043 |
¼öÃâ |
- |
- |
- |
- |
ÇÕ°è |
15,205 |
892,201 |
90,766 |
40,043 |
ÃÑ°è |
³»¼ö |
25,703,027 |
124,213,093 |
125,475,056 |
109,083,433 |
¼öÃâ |
490,278 |
7,657,508 |
6,667,277 |
1,604,910 |
(USD 368,392) |
(USD 5,914,879) |
(USD 5,194,727) |
(USD 1,377,375) |
ÃÑ°è |
26,193,305 |
131,870,602 |
132,142,333 |
110,688,344 |
3.À繫ÇöȲ
[ÁÖ¿ä À繫¾ÈÁ¤¼º °ü·Ã ÁöÇ¥] |
(´ÜÀ§: %) |
±¸ºÐ |
2021¿¬µµ |
2022¿¬µµ |
2023¿¬µµ |
2022¿¬µµ ¾÷Á¾Æò±Õ |
2024¿¬µµ 1ºÐ±â |
À¯µ¿ºñÀ² |
55.08% |
60.88% |
171.18% |
189.56% |
181.44% |
ºÎäºñÀ² |
705.84% |
800.38% |
59.06% |
122.67% |
53.17% |
Â÷ÀÔ±ÝÀÇÁ¸µµ |
5.72% |
4.20% |
1.64% |
31.70% |
1.72% |
ÀÌÀÚº¸»ó¹èÀ²(¹è) |
0.94 |
2.12 |
0.45 |
8.25 |
- |
´çÁºñÀ² |
42.82% |
54.46% |
140.23% |
163.81% |
142.61% |
[µ¿»ç ¸ÅÃâ¾× ºÐ¼®] |
(´ÜÀ§: ¹é¸¸¿ø) |
±¸ºÐ |
2023³â |
2022³â |
2021³â |
¼ö¿ä°ü¸® ¼ºñ½º ¸ÅÃâ |
110,618 |
115,014 |
102,044 |
Àü±âÂ÷ ÃæÀü ÀÎÇÁ¶ó ¸ÅÃâ |
14,081 |
10,494 |
4,144 |
¿¡³ÊÁö ÀúÀå ÀåÄ¡(ESS) ¸ÅÃâ |
1,089 |
3,052 |
3,242 |
ž籤(PV) ¸ÅÃâ |
5,191 |
3,492 |
1,218 |
±âŸ¸ÅÃâ |
892 |
91 |
40 |
Àüü¸ÅÃâ |
131,871 |
132,143 |
110,688 |
¼ö ¿ä°ü¸® ¼ºñ½º Á¦¿Ü ¸ÅÃâ |
21,253 |
17,129 |
8,644 |
¼ö¿ä°ü¸® ¼ºñ½º Á¦¿Ü ¸ÅÃâ ºñÁß |
16% |
13% |
8% |
¼ö¿ä°ü¸® ¼ºñ½º Á¦¿Ü ¸ÅÃâ ¼ºÀå·ü |
24% |
98% |
4% |
4.°ø¸ðÈÄ À¯Åë°¡´É ¹°·®(º¸È£¿¹¼ö, »óÀåÈÄ
À¯ÅëÁֽļö)
±¸ºÐ |
À̸§ |
°ü°è |
ÁÖ½ÄÁ¾·ù |
°ø¸ð Àü |
°ø¸ð ÈÄ |
Áֽļö |
ÁöºÐÀ² |
Áֽļö |
ÁöºÐÀ² |
ÃÖ´ëÁÖÁÖ ¹× |
±è±¸È¯ |
ÃÖ´ëÁÖÁÖ/´ëÇ¥ÀÌ»ç |
º¸ÅëÁÖ |
1,726,500 |
26.49% |
1,726,500 |
21.72% |
Ư¼ö°ü°èÀÎ |
·ùÁØ¿ì |
ÀÓ¿ø |
º¸ÅëÁÖ |
337,500 |
5.18% |
337,500 |
4.25% |
¡¡ |
±èÇö¿õ |
ÀÓ¿ø |
º¸ÅëÁÖ |
225,000 |
3.45% |
225,000 |
2.83% |
¡¡ |
¼Ò°è |
º¸ÅëÁÖ |
2,289,000 |
35.12% |
2,289,000 |
28.80% |
¿¡½ºÄÉÀÌ°¡½º(ÁÖ) |
º¸ÅëÁÖ |
1,654,644 |
25.39% |
1,654,644 |
20.82% |
º¥Ã³±ÝÀ¶ ¹× Àü¹®ÅõÀÚÀÚ |
º¸ÅëÁÖ |
2,214,359 |
33.97% |
2,214,359 |
27.86% |
¼Ò¾×ÁÖÁÖ(1% ¹Ì¸¸) |
º¸ÅëÁÖ |
359,747 |
5.52% |
359,747 |
4.53% |
°ø¸ðÁÖÁÖ(Àǹ«ÀμöºÐ Æ÷ÇÔ) |
º¸ÅëÁÖ |
- |
- |
1,429,411 |
17.99% |
ÇÕ°è |
º¸ÅëÁÖ |
6,517,750 |
100.00% |
7,947,161 |
100.00% |
5.¿ä¾àÀ繫Á¦Ç¥
°ú¸ñ |
Á¦ 12±â 1ºÐ±â |
Á¦11±â |
Á¦10±â |
Á¦9±â |
(2024³â 3¿ù¸») |
(2023³â 12¿ù¸») |
(2022³â 12¿ù¸») |
(2021³â 12¿ù¸») |
ȸ°èó¸® ±âÁØ |
K-IFRS |
K-IFRS |
K-IFRS |
K-IFRS |
¿ÜºÎ°¨»ç |
»ïÁ¤È¸°è¹ýÀÎ |
»ïÁ¤È¸°è¹ýÀÎ |
»ïÁ¤È¸°è¹ýÀÎ |
°¨»ç¹ÞÁö ¾ÊÀº |
(°¨»çÀÇ°ß) |
(°ËÅä) |
(ÀûÁ¤) |
(ÀûÁ¤) |
À繫Á¦Ç¥ |
[À¯µ¿ÀÚ»ê] |
53,552,616,196 |
59,394,892,316 |
62,033,567,390 |
49,099,003,927 |
¤ý´çÁÂÀÚ»ê |
48,172,188,004 |
54,682,579,481 |
55,497,686,711 |
46,792,420,141 |
¤ýÀç°íÀÚ»ê |
4,614,234,810 |
4,234,385,076 |
5,608,654,135 |
1,365,006,000 |
¤ý±âŸÀ¯µ¿ÀÚ»ê |
766,193,382 |
477,927,759 |
927,226,544 |
941,577,786 |
[ºñÀ¯µ¿ÀÚ»ê] |
62,703,716,354 |
62,898,190,288 |
66,529,208,013 |
66,238,314,991 |
¤ýºñÀ¯µ¿¼º±ÝÀ¶ÀÚ»ê |
3,207,195,163 |
2,831,225,003 |
2,698,904,522 |
2,407,137,684 |
¤ýºñÀ¯µ¿¼º¸ÅÃâä±Ç ¹× ±âŸä±Ç |
23,707,478 |
26,007,234 |
124,991,848 |
- |
¤ýÀ¯ÇüÀÚ»ê |
21,039,393,143 |
20,916,039,997 |
22,412,187,348 |
21,601,393,811 |
¤ý¹«ÇüÀÚ»ê |
30,816,451,679 |
31,262,460,119 |
32,438,976,592 |
33,177,557,192 |
¤ý»ç¿ë±ÇÀÚ»ê |
5,461,685,478 |
5,717,462,308 |
6,989,814,510 |
6,628,284,106 |
¤ý±âŸºñÀ¯µ¿ÀÚ»ê |
131,356,510 |
136,239,998 |
156,674,061 |
94,998,803 |
¤ýÀÌ¿¬¹ýÀμ¼ÀÚ»ê |
2,023,926,903 |
2,008,755,629 |
1,707,659,132 |
2,328,943,395 |
ÀÚ»êÃÑ°è |
116,256,332,550 |
122,293,082,604 |
128,562,775,403 |
115,337,318,918 |
[À¯µ¿ºÎä] |
29,515,657,922 |
34,698,293,975 |
101,898,395,690 |
89,138,099,497 |
[ºñÀ¯µ¿ºÎä] |
10,840,655,263 |
10,711,921,810 |
12,385,723,149 |
11,886,475,895 |
ºÎäÃÑ°è |
40,356,313,185 |
45,410,215,785 |
114,284,118,839 |
101,024,575,392 |
[ÀÚº»±Ý] |
1,303,550,000 |
1,303,550,000 |
790,000,000 |
790,000,000 |
[ÀÚº»À׿©±Ý] |
71,430,247,638 |
71,430,247,638 |
14,223,060,000 |
14,223,060,000 |
[ÀÚº»Á¶Á¤] |
1,894,214,804 |
1,365,023,310 |
-236,747,403 |
-236,747,403 |
[ÀÌÀÍÀ׿©±Ý] |
1,658,162,300 |
3,122,092,258 |
-320,846,249 |
-349,516,872 |
ºñÁö¹èÁÖÁÖÁöºÐ |
-386,155,377 |
-338,046,387 |
-176,809,784 |
-114,052,199 |
ÀÚº»ÃÑ°è |
75,900,019,365 |
76,882,866,819 |
14,278,656,564 |
14,312,743,526 |
ºÎä ¹× ÀÚº» ÃÑ°è |
116,256,332,550 |
122,293,082,604 |
128,562,775,403 |
115,337,318,918 |
°ú¸ñ |
(2024.01.01.~ |
(2023.01.01.~ |
(2022.01.01.~ |
(2021.01.01.~ |
2024.03.31.) |
2023.12.31.) |
2022.12.31.) |
2021.12.31.) |
¸ÅÃâ¾× |
26,193,304,940 |
131,870,602,109 |
132,142,333,071 |
110,688,343,541 |
¿µ¾÷ÀÌÀÍ(¿µ¾÷¼Õ½Ç) |
-2,299,926,701 |
1,591,501,114 |
9,012,620,211 |
3,213,351,334 |
´ç±â¼øÀÌÀÍ(´ç±â¼ø¼Õ½Ç) |
-1,509,793,583 |
4,156,327,772 |
-299,314,784 |
5,668,089,159 |
ÁÖ´ç¼øÀÌÀÍ(ÁÖ´ç¼ø¼Õ½Ç) |
-224 |
922 |
-58 |
36,687 |
Èñ¼®ÁÖ´ç¼Õ¼øÀÍ |
-224 |
-34 |
-58 |
14,886 |
¿¬°á´ë»ó Á¾¼Óȸ»ç ¼ö (´ÜÀ§: °³) |
6 |
6 |
6 |
6 |
6.µ¿Á¾¾÷ü¿ÍÀÇ À繫Á¤º¸ ºñ±³
[±×¸®µåÀ§Áî ¹× ºñ±³È¸»ç 2023³â ±âÁØ ¿ä¾à
À繫ÇöȲ] |
±¸ºÐ |
±×¸®µåÀ§Áî |
Alfen NV |
Eaton Corp. Plc |
Enphase |
Energy, Inc. |
´ÜÀ§ |
¹é¸¸¿ø |
¹é¸¸ À¯·Î |
¹é¸¸ ´Þ·¯ |
¹é¸¸ ´Þ·¯ |
À¯µ¿ÀÚ»ê |
59,395 |
315 |
11,675 |
2,444 |
ºñÀ¯µ¿ÀÚ»ê |
62,898 |
81 |
26,757 |
940 |
ÀÚ»êÃÑ°è |
122,293 |
396 |
38,432 |
3,383 |
À¯µ¿ºÎä |
34,698 |
191 |
7,747 |
532 |
ºñÀ¯µ¿ºÎä |
10,712 |
26 |
11,616 |
1,869 |
ºÎäÃÑ°è |
45,410 |
216 |
19,363 |
2,399 |
ÀÚº»ÃÑ°è |
76,883 |
180 |
19,069 |
984 |
¸ÅÃâ¾× |
131,871 |
504 |
23,196 |
2,291 |
¿µ¾÷ÀÌÀÍ |
1,592 |
43 |
4,124 |
446 |
´ç±â¼øÀÌÀÍ |
4,156 |
30 |
3,657 |
439 |
|
|
|
|
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 ±×¸®µåÀ§Áî |
(´ÜÀ§ : ¿ø) |
±¸ ºÐ |
2022³â 12¿ù 31ÀÏ |
2021³â 12¿ù 31ÀÏ |
2021³â 01¿ù 01ÀÏ |
ÀÚ »ê |
|
|
|
À¯µ¿ÀÚ»ê |
39,719,288,315 |
27,304,841,642 |
26,846,572,913 |
ºñÀ¯µ¿ÀÚ»ê |
62,875,980,524 |
61,245,524,956 |
57,295,592,175 |
ÀÚ »ê ÃÑ °è |
102,595,268,839 |
88,550,366,598 |
84,142,165,088 |
ºÎ ä |
|
|
|
À¯µ¿ºÎä |
80,771,160,349 |
70,938,407,312 |
71,407,831,154 |
ºñÀ¯µ¿ºÎä |
5,152,140,374 |
5,155,923,642 |
3,911,000,398 |
ºÎ ä ÃÑ °è |
85,923,300,723 |
76,094,330,954 |
75,318,831,552 |
ÀÚ º» |
|
|
|
ÀÚº»±Ý |
790,000,000 |
790,000,000 |
790,000,000 |
ÀÚº»À׿©±Ý |
14,205,714,000 |
14,205,714,000 |
14,205,714,000 |
±âŸÀÚº» |
(230,429,378) |
(230,429,378) |
(230,429,378) |
ÀÌÀÍÀ׿©±Ý |
1,906,683,494 |
(2,309,248,978) |
(5,941,951,086) |
ÀÚ º» ÃÑ °è |
16,671,968,116 |
12,456,035,644 |
8,823,333,536 |
ºÎä¿Í ÀÚº»ÃÑ°è |
102,595,268,839 |
88,550,366,598 |
84,142,165,088 |
Æ÷ °ý ¼Õ ÀÍ °è »ê ¼
|
ÁÖ½Äȸ»ç ±×¸®µåÀ§Áî |
(´ÜÀ§ : ¿ø) |
±¸ ºÐ |
2022³â 12¿ù 31ÀÏ |
2021³â 12¿ù 31ÀÏ |
¸ÅÃâ¾× |
52,469,255,650 |
42,261,315,208 |
¸ÅÃâ¿ø°¡ |
40,160,731,137 |
34,381,666,451 |
¸ÅÃâÃÑÀÌÀÍ |
12,308,524,513 |
7,879,648,757 |
ÆǸźñ¿Í°ü¸®ºñ |
9,876,086,215 |
10,860,508,610 |
¿µ¾÷ÀÌÀÍ |
2,432,438,298 |
(2,980,859,853) |
¹ýÀμ¼ºñ¿ëÂ÷°¨ÀüÀÌÀÍ |
4,593,397,593 |
2,752,829,618 |
´ç±â¼øÀÌÀÍ |
3,984,232,533 |
3,426,475,627 |
±âŸÆ÷°ý¼ÕÀÍ: |
231,699,939 |
206,226,481 |
ÈļÓÀûÀ¸·Î ´ç±â¼ÕÀÍÀ¸·Î ÀçºÐ·ùµÇÁö ¾Ê´Â Ç׸ñ |
|
|
´ç±âÃÑÆ÷°ýÀÌÀÍ |
4,215,932,472 |
3,632,702,108 |
ÁÖ´çÀÌÀÍ |
231,699,939 |
206,226,481 |
ÀÚ º» º¯ µ¿ Ç¥ |
ÁÖ½Äȸ»ç ±×¸®µåÀ§Áî |
(´ÜÀ§ : ¿ø) |
°ú ¸ñ |
ÀÚº»±Ý |
ÀÚº»À׿©±Ý |
±âŸ ÀÚº» |
ÀÌÀÍÀ׿©±Ý |
ÇÕ °è |
2021.01.01(Àü±âÃÊ) - °¨»ç¹ÞÁö ¾ÊÀº À繫Á¦Ç¥ |
790,000,000 |
14,205,714,000 |
(230,429,378) |
(5,979,734,401) |
8,785,550,221 |
ȸ°èÁ¤Ã¥º¯°æÀÇ È¿°ú |
- |
- |
- |
37,783,315 |
37,783,315 |
2021.01.01(Àü±âÃÊ) - ÀçÀÛ¼º±Ý¾× |
790,000,000 |
14,205,714,000 |
(230,429,378) |
(5,941,951,086) |
8,823,333,536 |
ÃÑÆ÷°ý¼ÕÀÍ |
¡¡ |
¡¡ |
¡¡ |
¡¡ |
¡¡ |
´ç±â¼øÀÌÀÍ |
- |
- |
- |
3,426,475,627 |
3,426,475,627 |
È®Á¤±Þ¿©Ã¤¹«ÀÇ ÀçÃøÁ¤¿ä¼Ò |
- |
- |
- |
206,226,481 |
206,226,481 |
2021.12.31(Àü±â¸») - °¨»ç¹ÞÁö ¾ÊÀº À繫Á¦Ç¥ |
790,000,000 |
14,205,714,000 |
(230,429,378) |
(2,309,248,978) |
12,456,035,644 |
2022.01.01(´ç±âÃÊ) |
790,000,000 |
14,205,714,000 |
(230,429,378) |
(2,309,248,978) |
12,456,035,644 |
ÃÑÆ÷°ý¼ÕÀÍ |
¡¡ |
¡¡ |
¡¡ |
¡¡ |
¡¡ |
´ç±â¼øÀÌÀÍ |
- |
- |
- |
3,984,232,533 |
3,984,232,533 |
È®Á¤±Þ¿©Ã¤¹«ÀÇ ÀçÃøÁ¤¿ä¼Ò |
- |
- |
- |
231,699,939 |
231,699,939 |
2022.12.31(´ç±â¸») |
790,000,000 |
14,205,714,000 |
(230,429,378) |
1,906,683,494 |
16,671,968,116 |
|
±×¸®µåÀ§Áî IPO°ø¸ð,±×¸®µåÀ§Áî °ø¸ðÀÏÁ¤,±×¸®µåÀ§Áî °ø¸ðÁÖ,±×¸®µåÀ§Áî »óÀå,±×¸®µåÀ§Áî û¾àÀÏÁ¤,±×¸®µåÀ§Áî °ø¸ð°¡,±×¸®µåÀ§Áî û¾à°æÀï·ü,±×¸®µåÀ§Áî °ø¸ðÁֽļö,±×¸®µåÀ§Áî È®Á¤°ø¸ð°¡,±×¸®µåÀ§Áî °ø¸ð±Ý¾×,±×¸®µåÀ§Áî °ø¸ðºÐ¼®,±×¸®µåÀ§Áî °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¤
|