Á¾¸ñ¸í |
ÇǾؿ¡½º¹Ìij´Ð½º |
ÁøÇà»óȲ |
½Å±Ô»óÀå |
½ÃÀ屸ºÐ |
ÄÚ½º´Ú |
Á¾¸ñÄÚµå |
460940 |
¾÷Á¾ |
±× ¿Ü ±âŸ ÀÇ·á¿ë ±â±â Á¦Á¶¾÷ |
´ëÇ¥ÀÚ |
¹Ú±¤ÈÆ |
±â¾÷±¸ºÐ |
Áß¼ÒÀÏ¹Ý |
º»Á¡¼ÒÀçÁö |
¼¿ïƯº°½Ã ¿µµîÆ÷±¸ ¼±À¯·Î 70 (¹®·¡µ¿3°¡, ¿ì¸®º¥Ã³Å¸¿î2)509È£ |
ȨÆäÀÌÁö |
www.walkbot.co.kr |
´ëÇ¥ÀüÈ |
02-2632-3084 |
ÃÖ´ëÁÖÁÖ |
- |
¸ÅÃâ¾× |
5,215 (¹é¸¸¿ø) |
¹ýÀμ¼ºñ¿ëÂ÷°¨Àü °è¼Ó»ç¾÷ÀÌÀÍ |
1,680 (¹é¸¸¿ø) |
¼øÀÌÀÍ |
1,503 (¹é¸¸¿ø) |
ÀÚº»±Ý |
3,235 (¹é¸¸¿ø) |
ÃÑ°ø¸ðÁֽļö |
1,350,000 ÁÖ |
¾×¸é°¡ |
500 ¿ø |
»óÀå°ø¸ð |
½ÅÁÖ¸ðÁý : 1,350,000 ÁÖ (100%)
|
Èñ¸Á°ø¸ð°¡¾× |
14,000 ~ 17,000 ¿ø |
û¾à°æÀï·ü |
1585.92:1 (ºñ·Ê 3172:1) |
È®Á¤°ø¸ð°¡ |
22,000 ¿ø |
°ø¸ð±Ý¾× |
29,700 (¹é¸¸¿ø) |
ÁÖ°£»ç |
Å°¿òÁõ±Ç
|
Áֽļö: 337,500 ÁÖ / û¾àÇѵµ: 20,000~25,000 ÁÖ |
ÁÖ¿äÀÏÁ¤ |
¼ö¿ä¿¹ÃøÀÏ |
2024.07.11 ~ 2024.07.17 |
°ø¸ðû¾àÀÏ |
2024.07.22 ~ 2024.07.23 |
¹èÁ¤°ø°íÀÏ(½Å¹®) |
2024.07.25 (ÁÖ°£»ç ȨÆäÀÌÁö ÂüÁ¶) |
³³ÀÔÀÏ |
2024.07.25 |
ȯºÒÀÏ |
2024.07.25 |
»óÀåÀÏ |
2024.07.31 |
°ø¸ð»çÇ× |
È®Á¤°ø¸ð°¡ |
22,000 ¿ø |
ÁÖ´ç¾×¸é°¡ : 500 ¿ø |
Èñ¸Á°ø¸ð°¡¾× : 14,000 ~ 17,000 ¿ø |
|
ÃÑ°ø¸ðÁֽļö |
1,350,000 ÁÖ |
°ø¸ð±Ý¾× : 29,700 (¹é¸¸¿ø) |
|
±×
·ì
º°
¹è
Á¤ |
¿ì¸®»çÁÖÁ¶ÇÕ |
ÁÖ |
û¾àÁõ°Å±ÝÀ² : 100% |
±â°üÅõÀÚÀÚµî |
1,012,500 ÁÖ (75.0%) |
ÃÖ°íÇѵµ : - ÁÖ |
ÀϹÝû¾àÀÚ |
337,500 ÁÖ (25.0%) |
û¾àÁõ°Å±ÝÀ² : 50% |
û¾à ÃÖ°íÇѵµ : 20,000~25,000 ÁÖ |
ÃÖÀú : - ÁÖ |
|
IRÀÏÁ¤ |
IRÀÏÀÚ
|
2024.07.15 |
IRÀå¼Ò/½Ã°£
|
±â°ü :
ÀÏ¹Ý : Çѱ¹IRÇùÀÇȸ-¿Â¶óÀÎ PM 04:30
|
|
¼ö¿ä¿¹Ãø°á°ú |
±â°ü°æÀï·ü
|
986.08:1 |
Àǹ«º¸À¯È®¾à
|
5.60%
|
|
½Å±Ô»óÀå |
½Å±Ô»óÀåÀÏ
|
2024.07.31 |
ÇöÀç°¡
|
14,780 ¿ø (-1.73%)
|
|
±¸ºÐ |
½Åû¼ö·®(´ÜÀ§:ÁÖ) |
3°³¿ùÈ®¾à | 52,337,000 |
1°³¿ùÈ®¾à | 3,556,000 |
ÇÕ°è | 55,893,000 |
ÃÑ ¼ö·® ´ëºñ ºñÀ²(%) | 5.6% |
Âü¿©°Ç¼ö (´ÜÀ§:°Ç) |
½ÅûÁֽļö (´ÜÀ§:ÁÖ) |
´Ü¼ø°æÀï |
2,216 |
998,410,000 |
986.08:1 |
±¸ºÐ |
Âü¿©°Ç¼ö (´ÜÀ§:°Ç) |
½ÅûÁֽļö (´ÜÀ§: ÁÖ) |
ºñÀ²(%) |
°¡°Ý ¹ÌÁ¦½Ã | 1 | 1,012,000 | 0.10% | 22,000¿ø ÀÌ»ó | 2171 | 972,332,000 | 97.39% | 17,000¿ø ÀÌ»ó ~ 22,000¿ø ¹Ì¸¸ | 44 | 25,066,000 | 2.51% | 14,000¿ø ÀÌ»ó ~ 17,000¿ø ¹Ì¸¸ | - | - | - | 14,000¿ø ¹Ì¸¸ | - | - | - | ÇÕ°è |
2,216°Ç |
998,410,000ÁÖ |
100% |
ÁÖ´ç ¼øÀڻ갡ġ Æò°¡ |
(´ÜÀ§ : ¿ø, ÁÖ) |
ÀÚº»ÃÑ°è |
7,825,389,377 |
¹«ÇüÀÚ»ê µî Â÷°¨ |
44,474,270 |
ÀÌ¿¬ÀÚ»ê ¿¬ºÎä |
|
¼øÀÚ»ê ÃÑ°è |
7,780,915,107 |
±â¸» ¹ßÇàÁֽļö |
5,081,240 |
Àڻ갡ġ |
1,531¿ø |
ÁÖ´ç ¼öÀÍ°¡Ä¡ (Æò°¡¹ý 1) |
(´ÜÀ§ : ¿ø, ÁÖ, %) |
±¸ºÐ |
2024³â 1ºÐ±â |
2023³â |
2022³â |
¼øÀÌÀÍ |
24,178,632 |
1,410,469,786 |
1,503,069,100 |
¹ßÇàÁֽļö |
5,081,240 |
5,081,240 |
5,081,240 |
ÁÖ´ç ÀÌÀÍ(EPS) |
19 |
278 |
296 |
°¡ÁßÆò±Õ EPS |
152 |
ÀÚº»È¯¿øÀ²(%) |
10% |
¼öÀÍ°¡Ä¡ (Æò°¡¹ý 1) |
1,520¿ø |
ÁÖ´ç º»Áú°¡Ä¡ (Æò°¡¹ý 1) |
(´ÜÀ§ : ¿ø) |
±¸ºÐ |
Àڻ갡ġ |
¼öÀÍ°¡Ä¡(Æò°¡1) |
1ÁÖ´ç ±Ý¾× |
1,531 |
1,520 |
º»Áú°¡Ä¡ (Æò°¡¹ý 1) |
1,524¿ø |
ÇǾؿ¡½º¹Ìij´Ð½º |
Àç ¹« ºñ À² |
|
±¸ºÐ |
2023.12.31 | 2022.12.31 | 2021.12.31 |
¾ÈÁ¤¼º |
ºÎäºñÀ² |
19.06 % | 37.80 % | 85.62 % |
À¯µ¿ºñÀ² |
543.64 % | 302.37 % | 221.52 % |
¼öÀͼº |
ÀÚ±âÀÚº»¼öÀÍ·ü |
18.30 % | 24.82 % | 43.35 % |
¿µ¾÷ÀÌÀÍ·ü |
21.95 % | 38.65 % | 36.22 % |
¼ºÀ强 |
¸ÅÃâ¾×Áõ°¡À² |
15.25 % | -10.32 % | 91.38 % |
¿µ¾÷ÀÌÀÍÁõ°¡À² |
-34.54 % | -3.91 % | 301.14 % |
|
ÇǾؿ¡½º¹Ìij´Ð½º |
ÁÖ °¡ Áö Ç¥ |
|
±¸ ºÐ |
2023.12.31 | 2022.12.31 | 2021.12.31 |
EPS (ÁÖ´ç¼øÀÌÀÍ) |
277 ¿ø | 296 ¿ø | 385 ¿ø |
PER (ÁÖ°¡¼öÀͺñÀ²)
°ø¸ð°¡ ´ëºñ |
61.26 | 57.47 | 44.21 |
BPS (ÁÖ´ç¼øÀڻ갡ġ) |
1,516 ¿ø | 1,192 ¿ø | 887 ¿ø |
PBR (ÁÖ°¡¼øÀÚ»êºñÀ²) |
11.21 | 14.27 | 19.17 |
SPS (ÁÖ´ç¸ÅÃâ¾×) |
1,183 ¿ø | 1,026 ¿ø | 1,144 ¿ø |
PSR (ÁÖ°¡¸ÅÃâ¾×ºñÀ²) |
14.38 | 16.57 | 14.86 |
|
![°ø¸ðºÐ¼®](/images/2008/ipo/tit_ipo_sub04.gif) |
|
|
1.»ç¾÷ÇöȲ
-´ç»ç´Â 1997³â â»çÀÌ·¡·Î (¹ýÀÎÀüȯ 2003³â) ±¹³» °úÇбâ¼ú ¿¬±¸´Üü¿Í °øµ¿À¸·Î ÷´Ü ÈÞ¸Ó³ëÀÌµå ·Îº¿,
¼ºñ½º ·Îº¿ ¹× Á¦¹ÝÀÇ Ã·´Ü ·Îº¿±â¼úµé°ú ÀÇ·á/ÀÚµ¿È °ü·Ã ´Ù¾çÇÑ Á¦Ç°µéÀ» ¼³°è °³¹ß/Á¦ÀÛÀ» ÁøÇàÇÏ¿´½À´Ï´Ù. ÀÌ·¯ÇÑ ¿¬±¸°³¹ß È°µ¿À» ÅëÇØ
°íµµÈµÈ ·Îº¿±â¼úµéÀ» ²ÙÁØÈ÷ ³» ÀçÈÇÏ¿´À¸¸ç ·Îº¿Á¦Ç°À» ÀÚü °³¹ßÇÒ ¼ö ÀÖ´Â ±â¼ú°ú ½Ã½ºÅÛÀ» ±¸ÃàÇÏ¿´½À´Ï´Ù.
2000³â´ë ÃʺÎÅÍ ÇöÀç±îÁö ´ç»ç°¡ ÁöÇâÇÏ´Â ¸ñÇ¥´Â, ÷´ÜÀÇ ·Îº¿±â¼úÀ» È°¿ëÇÏ¿© Àΰ£ »ýÈ°¿¡ µµ¿òÀ» ÁÙ ¼ö ÀÖ°í Àΰ£ÀÇ »îÀÇ ÁúÀ» Çâ»ó½Ãų
¼ö Àִ ȯÀÚ¸ÂÃãÇü ·Îº¿Á¦Ç°À» °³¹ßÇÏ´Â °ÍÀÌ¸ç ½ÅüÀû Àå¾Ö¸¦ °¡Áø °í·ÉÃþÀ̳ª »çȸÀûÀ¸·Î Ãë¾àÇÑ ¼Ò¿Ü°èÃþ¿¡°Ô µµ¿òÀ» ÁÖ´Â ½Ç¿ëÀûÀÎ ·Îº¿±â¼úÀÇ
°³¹ßÀÔ´Ï´Ù. ´ç»çÀÇ ÁöÇâ ¸ñÇ¥¸¦ ½ÇÇöÇϱâ À§ÇÏ¿© 2005³â º¸ÇàÀå¾ÖȯÀÚ¸¦ À§ÇÑ ´ïÇÎÇü °üÀý ¿îµ¿±â °³¹ßÀ» ½ÃÀÛÀ¸·Î, 2011³â ´ëÇѹα¹
Á¦1È£ º¸ÇàÀçÈ°·Îº¿½Ã½ºÅÛÀ» ¼º°øÀûÀ¸·Î ÀÚü °³¹ßÇÏ¿© Á¦Ç°È¿¡ ¼º°øÇÏ¿´½À´Ï´Ù. ÀÌÈÄ Á¦Ç°±ºÀ» ´Ù¾çÈÇÏ¿© ¼ºÀοë S¸ðµ¨,
¼Ò¾Æ¿ë K¸ðµ¨, ±Û·Î¹ú G¸ðµ¨, °í±ÞÇü P¸ðµ¨ µîÀ» Ãâ½ÃÇÏ¿´½À´Ï´Ù.
´ç»çÀÇ ÁÖ·ÂÁ¦Ç° WalkbotÀº ÷´Ü ȯÀÚ¸ÂÃãÇü º¸ÇàÀçÈ°ÈÆ·Ã ·Îº¿½Ã½ºÅÛ(Robot Assisted Gait Training
System)À̸ç, ÀÇ·á±â±â 3µî±Þ ·Îº¿º¸Á¶Á¤Çü¿ë¿îµ¿ÀåÄ¡ÀÔ´Ï´Ù. WalkbotÀº ¼¼°è ÃÖÃÊ À¯ÀÏÀÇ °í°üÀý, ½½°üÀý,
Á·°üÀý 3-Joint ÈÆ·ÃÀ» ÅëÇØ ³úÁ¹Áß, ô¼ö¼Õ»ó, ÆÄŲ½¼º´¿¡ ÀÇÇÑ º¸ÇàÀå¾Ö, ´Ù¹ß¼º ±Ù°æÈÁõ, ¼Ò¾Æ¸¶ºñ µîÀÇ ½Å°æÇÐÀû ¼Õ»óÀ̳ª
±Ù°ñ°Ý°è Áúȯ¿¡ ÀÇÇØ º¸Çà´É·ÂÀ» »ó½ÇÇÑ È¯Àڵ鿡°Ô °³Àκ°·Î ÃÖÀûÈµÈ Àΰ£Çü °ÉÀ½µ¿ÀÛ°ú ´Ù¾çÇÑ ÈÆ·ÃÇÁ·Î±×·¥À» Á¦°øÇÏ¿© Ä¡·áÀÇ È¿°ú¸¦ ±Ø´ëÈÇÏ´Â
ȯÀÚ¸ÂÃãÇü º¸ÇàÀçÈ°·Îº¿ ½Ã½ºÅÛÀÔ´Ï´Ù.
Àü¼¼°èÀûÀ¸·Î °í°üÀý, ½½°üÀý, Á·°üÀýÀÇ ÀçÈ°ÈÆ·ÃÀ» ÇÔ²² Á¦°øÇÏ´Â º¸ÇàÈƷ÷κ¿½Ã½ºÅÛÀº Àü¼¼°èÀûÀ¸·Î WalkbotÀÌ À¯ÀÏÇÕ´Ï´Ù.
Á·°üÀý ±¸µ¿ ½Ã½ºÅÛ¿¡ ÀÇÇØ ·Îº¿ º¸ÇàÈƷýà ¿Ã¹Ù¸¥ ¶¥Â¤±â ÈÆ·ÃÀÌ °¡´ÉÇÔÀ¸·Î½á Áö¸é¹Ý¹ß·Â È¿°ú(ÀÚ¿¬½º·¯¿î Áß·ÂÀÇ º¯È¿Í üÁßÀÇ ¹«°ÔÁß½ÉÀÇ À̵¿)¸¦
Çâ»ó½ÃÅ°°í, ÀúÇÏµÈ È¯ÀÚÀÇ ¹èÃø±¼°î°ú ÀúÃø±¼°îÀ¸·Î ÀÌ·ç¾îÁø ¹ß¸ñ¿îµ¿À» °³¼±ÇÏ¿© Àΰ£ÀÇ Á¤»óº¸Çà°ú À¯»çÇÑ ¿Ã¹Ù¸¥ º¸ÇàÈƷüºñ½º¸¦ ȯÀÚ¿¡°Ô
Á¦°øÇÕ´Ï´Ù. ¶ÇÇÑ º¸Çà´É·Â »ó½Ç¿¡ µû¶ó ±ÙÀ°ÀÌ ¼öÃàµÇ°í °üÀý¿¡ º¯ÇüÀÌ »ý±ä ȯÀÚµéÀº Á·°üÀý ¿¢¼Ò½ºÄÌ·¹ÅæÀÌ ±¸ºñµÇ¾î ÀÖ´Â Walbot
·Îº¿½Ã½ºÅÛÀ» Âø¿ëÇÔÀ¸·Î½á ½Åü¸»´ÜºÎÅÍ Á·°üÀý¡æ½½°üÀý¡æ°í°üÀýÀÇ °üÀý ȸÀüÃàÀÌ ¿Ã¹Ù¸£°Ô Á¤·ÄµÇ¾î ¿Ã¹Ù¸¥ ÀÚ¼¼·Î º¸ÇàÈÆ·ÃÀ» ¼öÇàÇÒ ¼ö ÀÖ´Â °Á¡ÀÌ
ÀÖ½À´Ï´Ù.
ÀÓ»ó½ÃÇèÀ» ÅëÇؼµµ Walkbot ÷´Ü·Îº¿º¸Çà ÈƷùæ½ÄÀÌ ÀüÅëÀûÀÎ ÈƷùæ½Ä¿¡ ºñÇØ È¿°úÀûÀÎ °ÍÀ¸·Î º¸°íµÇ°í
ÀÖ½À´Ï´Ù. Walkbot ·Îº¿º¸Á¶ º¸ÇàÈÆ·Ã ¹æ½Ä°ú ÀüÅëÀûÀÎ ÈƷùæ½ÄÀÇ Pre-Post ºñ±³¿¡¼ ÈÆ·Ã È¿°ú°¡ ³ô¾ÒÀ½À»
º¸¿©ÁÖ°í ÀÖÀ¸¸ç ÃßÀû°ü¸®(Follow-up)°úÁ¤¿¡¼ Walkbot º¸ÇàÈÆ·Ã ¹æ½ÄÀÌ ÀüÅëÀûÀÎ ¹æ½Ä¿¡ ºñÇØ ÀÓ»óÀûÀ¸·Î ¿ùµîÈ÷
È¿°úÀûÀ̾úÀ½À» ºÎ»ê´ëÇб³º´¿ø ÀçÈ°ÀÇÇаú¿¡¼ ½Ç½ÃÇÑ ºñ±³ ÀÓ»ó½ÃÇè¿Ü ¿©·¯Â÷·Ê ÀÓ»ó½ÃÇèÀ» ÅëÇØ ÀÔÁõµÇ¾ú½À´Ï´Ù.
2.¸ÅÃâÇöȲ
(´ÜÀ§ : õ¿ø) |
¸ÅÃâ À¯Çü |
2024³â 1ºÐ±â |
2023³â |
2022³â |
2021³â |
(Á¦22±â) |
(Á¦21±â) |
(Á¦20±â) |
(Á¦19±â) |
¸ÅÃâ¾× |
ºñÁß |
¸ÅÃâ¾× |
ºñÁß |
¸ÅÃâ¾× |
ºñÁß |
¸ÅÃâ¾× |
ºñÁß |
Á¦Ç° |
³»¼ö |
250,000 |
27.50% |
2,728,909 |
47.80% |
942,727 |
19.10% |
1,765,455 |
31.60% |
¼öÃâ |
657,515 |
72.50% |
2,979,817 |
52.20% |
3,981,128 |
80.90% |
3,817,346 |
68.40% |
¼Ò°è |
907,515 |
100.00% |
5,708,726 |
100.00% |
4,923,855 |
100.00% |
5,582,800 |
100.00% |
À¯Áöº¸¼ö |
³»¼ö |
53,384 |
91.60% |
211,255 |
70.30% |
217,913 |
74.90% |
177,895 |
76.70% |
¼öÃâ |
4,899 |
8.40% |
89,372 |
29.70% |
72,860 |
25.10% |
54,189 |
23.30% |
¼Ò°è |
58,283 |
100.00% |
300,626 |
100.00% |
290,774 |
100.00% |
232,083 |
100.00% |
ÇÕ°è |
³»¼ö |
303,384 |
31.40% |
2,940,164 |
48.90% |
1,160,641 |
22.30% |
1,943,349 |
33.40% |
¼öÃâ |
662,414 |
68.60% |
3,069,189 |
51.10% |
4,053,988 |
77.70% |
3,871,535 |
66.60% |
¼Ò°è |
965,798 |
100.00% |
6,009,352 |
100.00% |
5,214,629 |
100.00% |
5,814,884 |
100.00% |
3.À繫ÇöȲ
(1) À繫Àû ¼ºÀ强 |
(´ÜÀ§ : ¹é¸¸¿ø) |
±¸ºÐ |
2021³â |
2022³â |
2023³â |
2024³â 1ºÐ±â |
(Á¦19±â) |
(Á¦20±â) |
(Á¦20±â) |
(Á¦22±â) |
¸ÅÃâ¾× |
5,815 |
5,215 |
6,009 |
966 |
(Áõ°¨À²) |
-91.40% |
(-10.3%) |
-15.20% |
(N/A) |
¿µ¾÷ÀÌÀÍ |
2,098 |
2,015 |
1,320 |
(-)45 |
(Áõ°¨À²) |
-299.20% |
(-4.0%) |
(-34.5%) |
(N/A) |
1ÀÎ´ç ºÎ°¡°¡Ä¡ |
669 |
360 |
215 |
33 |
°æ»óÀÌÀÍ·ü |
35.10% |
32.20% |
24.60% |
3.50% |
(2) À繫¾È¼º¼º |
(´ÜÀ§ : ¹é¸¸¿ø) |
±¸ºÐ |
2021 ³â |
2022 ³â |
2023 ³â |
2024 ³â 1ºÐ±â |
¾÷Á¾Æò±Õ |
( Á¦19±â) |
( Á¦20±â) |
( Á¦21±â) |
( Á¦21±â) |
ºÎäºñÀ² |
85.60% |
37.80% |
19.10% |
16.80% |
94.40% |
ÀÚº»Àá½Ä·ü |
N/A |
N/A |
N/A |
N/A |
- |
Àç°íÀÚ»êȸÀüÀ² |
37.8ȸ |
14.0ȸ |
6.7ȸ |
2.9ȸ |
5.8ȸ |
¸ÅÃâä±ÇȸÀüÀ² |
411.7ȸ |
19.4ȸ |
9.2ȸ |
7.9ȸ |
5.4ȸ |
¿µ¾÷È°µ¿À¸·Î ÀÎÇÑ Çö±ÝÈ帧 |
2,840 |
995 |
807 |
232 |
- |
ƯÁ¤Àο¡ ´ëÇÑ |
ÀÚ±Ý ´ë¿© |
N/A |
N/A |
N/A |
- |
ÀÚ±ÝÀÇÁ¸ ¶Ç´Â Àڱݴ뿩 |
168 |
4.°ø¸ðÈÄ À¯Åë°¡´É ¹°·®(º¸È£¿¹¼ö, »óÀåÈÄ
À¯ÅëÁֽļö)
ÇöÀç |
°ø¸ðÈÄ |
À¯Åë°¡´É¹°·® |
¸Å°¢Á¦Çѹ°·® |
¸Å°¢Á¦ÇѱⰣ |
Áֽļö |
ÁöºÐÀ² |
Áֽļö |
ÁöºÐÀ² |
Áֽļö |
ÁöºÐÀ² |
Áֽļö |
ÁöºÐÀ² |
1,224,480 |
24.10% |
1,224,480 |
18.92% |
- |
0.00% |
1,224,480 |
18.92% |
»óÀå ÈÄ 1³â |
433,800 |
8.54% |
433,800 |
6.70% |
- |
0.00% |
433,800 |
6.70% |
295,840 |
5.82% |
295,840 |
4.57% |
- |
0.00% |
295,840 |
4.57% |
8,160 |
0.16% |
8,160 |
0.13% |
- |
0.00% |
8,160 |
0.13% |
440,320 |
8.67% |
440,320 |
6.82% |
176,182 |
2.72% |
132,069 |
2.04% |
»óÀå ÈÄ 1¿ù |
132,069 |
2.04% |
»óÀå ÈÄ 3¿ù |
360,400 |
7.09% |
360,400 |
5.59% |
144,160 |
2.23% |
108,120 |
1.67% |
»óÀå ÈÄ 1¿ù |
108,120 |
1.67% |
»óÀå ÈÄ 3¿ù |
200,160 |
3.94% |
200,160 |
3.10% |
- |
0.00% |
200,160 |
3.09% |
»óÀå ÈÄ 1¿ù/3¿ù |
1,754,900 |
34.54% |
1,754,900 |
27.20% |
563,700 |
8.71% |
483,900 |
7.48% |
»óÀå ÈÄ 1¿ù |
483,900 |
7.48% |
»óÀå ÈÄ 3¿ù |
223,400 |
3.45% |
»óÀå ÈÄ 1³â |
363,180 |
7.15% |
363,180 |
5.61% |
301,500 |
4.66% |
30,840 |
0.48% |
»óÀå ÈÄ 1¿ù |
30,840 |
0.48% |
»óÀå ÈÄ 3¿ù |
- |
- |
1,350,000 |
20.86% |
1,350,000 |
20.86% |
- |
0.00% |
- |
- |
- |
40,500 |
0.63% |
- |
0.00% |
40,500 |
0.63% |
»óÀå ÈÄ 3¿ù |
5,081,240 |
100.00% |
6,471,740 |
100.00% |
2,535,542 |
39.18% |
3,936,198 |
60.82% |
¡¡ |
5.¿ä¾àÀ繫Á¦Ç¥
±¸ ºÐ |
Á¦22±â 1ºÐ±â |
Á¦21±â |
Á¦20±â |
Á¦19±â |
(2024³â) |
(2023³â) |
(2022³â) |
(2021³â) |
ȸ°èó¸® ±âÁØ |
K-IFRS |
K-IFRS |
K-IFRS |
K-IFRS |
°¨»çÀÎ(°¨»çÀÇ°ß) |
Àδöȸ°è¹ýÀÎ |
¿ì¸®È¸°è¹ýÀÎ |
¿ì¸®È¸°è¹ýÀÎ |
°¨»ç¹ÞÁö ¾Æ´ÏÇÑ |
(°ËÅä) |
(ÀûÁ¤) |
(ÀûÁ¤) |
À繫Á¦Ç¥ |
[À¯µ¿ÀÚ»ê] |
6,995,220,786 |
7,013,042,771 |
6,241,313,340 |
5,775,937,838 |
¸ÅÃâä±Ç |
189,784,426 |
786,656,265 |
519,806,918 |
16,984,000 |
Àç°íÀÚ»ê |
1,476,479,721 |
1,191,348,705 |
593,058,233 |
153,011,988 |
±âŸÀ¯µ¿ÀÚ»ê |
5,328,956,639 |
5,035,037,801 |
5,128,448,189 |
5,605,941,850 |
[ºñÀ¯µ¿ÀÚ»ê] |
2,147,001,881 |
2,159,318,865 |
2,103,826,626 |
2,591,422,145 |
ÅõÀÚÀÚ»ê |
¡¡- |
¡¡- |
¡¡- |
¡¡- |
À¯ÇüÀÚ»ê |
1,578,915,845 |
1,593,836,602 |
1,512,590,541 |
1,547,517,951 |
¹«ÇüÀÚ»ê |
44,474,270 |
46,999,551 |
38,999,628 |
29,705,480 |
±âŸºñÀ¯µ¿ÀÚ»ê |
523,611,766 |
518,482,712 |
552,236,457 |
1,014,198,714 |
ÀÚ»êÃÑ°è |
9,142,222,667 |
9,172,361,636 |
8,345,139,966 |
8,367,359,983 |
[À¯µ¿ºÎä] |
1,152,443,307 |
1,290,755,214 |
2,064,787,138 |
2,607,181,878 |
[ºñÀ¯µ¿ºÎä] |
164,389,983 |
178,080,658 |
225,152,602 |
1,252,342,754 |
ºÎäÃÑ°è |
1,316,833,290 |
1,468,835,872 |
2,289,939,740 |
3,859,524,632 |
ÀÚº»±Ý |
2,540,620,000 |
2,540,620,000 |
2,540,620,000 |
635,155,000 |
ÀÚº»À׿©±Ý |
1,595,919,321 |
1,595,919,321 |
1,595,919,321 |
3,512,200,887 |
ÀÚº»Á¶Á¤ |
402,377,728 |
304,692,747 |
66,836,995 |
11,724,654 |
ÀÌÀÍÀ׿©±Ý |
3,286,472,328 |
3,262,293,696 |
1,851,823,910 |
348,754,810 |
ÀÚº»ÃÑ°è |
7,825,389,377 |
7,703,525,764 |
6,055,200,226 |
4,507,835,351 |
±¸ ºÐ |
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× |
965,797,975 |
6,009,352,447 |
5,214,628,820 |
5,814,883,878 |
¿µ¾÷ÀÌÀÍ(¼Õ½Ç) |
-44,547,594 |
1,319,755,337 |
2,015,081,728 |
2,097,964,041 |
´ç±â¼øÀÌÀÍ(¼Õ½Ç) |
24,178,632 |
1,410,469,786 |
1,503,069,100 |
1,727,176,858 |
ÁÖ´ç¼øÀÌÀÍ(¼Õ½Ç) |
5 |
278 |
296 |
375 |
Èñ¼®ÁÖ´ç¼øÀÌÀÍ(¼Õ½Ç) |
5 |
270 |
294 |
375 |
6.µ¿Á¾¾÷ü¿ÍÀÇ À繫Á¤º¸ ºñ±³
[µ¿»ç ¹× ºñ±³±â¾÷ 2023³â ±âÁØ ¿ä¾à
À繫ÇöȲ] |
(´ÜÀ§: ¹é¸¸¿ø) |
±¸ ºÐ |
ÇǾؿ¡½º¹Ìij´Ð½º |
ÄÚ·»ÅØ |
¿À½ºÅ׿À´Ð |
ȸ°è±âÁØ |
K-IFRS °³º° |
K-IFRS ¿¬°á |
K-IFRS ¿¬°á |
[À¯µ¿ÀÚ»ê] |
7,013 |
115,466 |
40,324 |
[ºñÀ¯µ¿ÀÚ»ê] |
2,159 |
71,662 |
31,415 |
ÀÚ»êÃÑ°è |
9,172 |
187,128 |
71,739 |
[À¯µ¿ºÎä] |
1,291 |
93,408 |
11,954 |
[ºñÀ¯µ¿ºÎä] |
178 |
7,598 |
7,908 |
ºÎäÃÑ°è |
1,469 |
101,006 |
19,862 |
[ÀÚº»±Ý] |
2,541 |
6,379 |
10,331 |
ÀÚº»ÃÑ°è |
7,703 |
86,121 |
51,867 |
¸ÅÃâ¾× |
6,009 |
92,046 |
27,798 |
¿µ¾÷ÀÌÀÍ(¿µ¾÷¼Õ½Ç) |
1,320 |
7,052 |
4,843 |
´ç±â¼øÀÌÀÍ(´ç±â¼ø¼Õ½Ç) |
1,410 |
5,134 |
3,657 |
(Áö¹èÁöºÐ) ´ç±â¼øÀÌÀÍ |
1,410 |
4,055 |
3,657 |
|
|
|
|
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 ÇǾؿ¡½º¹Ìij´Ð½º |
(´ÜÀ§: ¿ø) |
°ú ¸ñ |
2022³â 12¿ù 31ÀÏ |
2021³â 12¿ù 31ÀÏ |
2020³â 01¿ù 01ÀÏ |
ÀÚ »ê |
|
|
|
I. À¯µ¿ÀÚ»ê |
6,241,313,340 |
5,775,937,838 |
2,960,704,207 |
II. ºñÀ¯µ¿ÀÚ»ê |
2,103,826,626 |
2,591,422,145 |
3,199,599,251 |
ÀÚ »ê ÃÑ °è |
8,345,139,966 |
8,367,359,983 |
6,160,303,458 |
ºÎ ä |
¡¡ |
|
|
I. À¯µ¿ºÎä |
2,064,787,138 |
2,607,181,878 |
4,092,127,687 |
II. ºñÀ¯µ¿ºÎä |
225,152,602 |
1,252,342,754 |
1,329,260,905 |
ºÎ ä ÃÑ °è |
2,289,939,740 |
3,859,524,632 |
5,421,388,592 |
ÀÚ º» |
|
|
|
ÀÚº»±Ý |
2,540,620,000 |
635,155,000 |
564,915,000 |
±âŸºÒÀÔÀÚº» |
1,595,919,321 |
3,512,200,887 |
1,551,605,815 |
ÀÚº»Á¶Á¤ |
66,836,995 |
11,724,654 |
816,099 |
ÀÌÀÍÀ׿©±Ý |
1,851,823,910 |
348,754,810 |
(1,378,422,048) |
ÀÚ º» ÃÑ °è |
6,055,200,226 |
4,507,835,351 |
738,914,866 |
ºÎ ä ¹× ÀÚ º» ÃÑ °è |
8,345,139,966 |
8,367,359,983 |
6,160,303,458 |
Æ÷ °ý ¼Õ ÀÍ °è »ê ¼ |
ÁÖ½Äȸ»ç ÇǾؿ¡½º¹Ìij´Ð½º |
(´ÜÀ§: ¿ø) |
°ú ¸ñ |
2022³â 12¿ù 31ÀÏ |
2021³â 12¿ù 31ÀÏ |
I.¸ÅÃâ¾× |
5,214,628,820 |
5,814,883,878 |
II.¸ÅÃâ¿ø°¡ |
1,719,779,100 |
2,365,196,588 |
III.¸ÅÃâÃÑÀÌÀÍ |
3,494,849,720 |
3,449,687,290 |
IV.ÆǸźñ¿Í°ü¸®ºñ |
1,479,767,992 |
1,351,723,249 |
V.¿µ¾÷ÀÌÀÍ |
2,015,081,728 |
2,097,964,041 |
VI.¹ýÀμ¼ºñ¿ëÂ÷°¨Àü¼øÀÌÀÍ |
1,680,245,893 |
2,040,235,591 |
VII.¹ýÀμ¼ºñ¿ë |
177,176,793 |
313,058,733 |
VIII.´ç±â¼øÀÌÀÍ |
1,503,069,100 |
1,727,176,858 |
IX.±âŸÆ÷°ý¼ÕÀÍ |
|
¡¡ |
(1) ÈļÓÀûÀ¸·Î ´ç±â¼ÕÀÍÀ¸·Î ÀçºÐ·ùµÇÁö ¾Ê´Â Ç׸ñ |
(11,724,654) |
10,908,555 |
X.´ç±âÃÑÆ÷°ýÀÌÀÍ |
1,491,344,446 |
1,738,085,413 |
ÀÚ º» º¯ µ¿ Ç¥ |
ÁÖ½Äȸ»ç ÇǾؿ¡½º¹Ìij´Ð½º |
(´ÜÀ§: ¿ø) |
°ú ¸ñ |
ÀÚº»±Ý |
±âŸºÒÀÔÀÚº» |
ÀÚº»Á¶Á¤ |
ÀÌÀÍÀ׿©±Ý |
ÇÕ°è |
2021.1.1(Àü±âÃÊ) (°¨»ç¹ÞÁö ¾Æ´ÏÇÑ À繫Á¦Ç¥)
|
564,915,000 |
1,551,605,815 |
816,099 |
(1,378,422,048) |
738,914,866 |
ÃÑÆ÷°ýÀÌÀÍ |
¡¡ |
¡¡ |
¡¡ |
¡¡ |
¡¡ |
´ç±â¼øÀÌÀÍ |
- |
- |
- |
1,727,176,858 |
1,727,176,858 |
ÁöºÐ¹ýÀÚº»º¯µ¿ |
- |
- |
10,908,555 |
- |
10,908,555 |
Àüȯ»óȯ¿ì¼±ÁÖÀÇ º¸ÅëÁÖ Àüȯ |
70,240,000 |
1,960,595,072 |
- |
- |
2,030,835,072 |
2021.12.31(Àü±â¸») (°¨»ç¹ÞÁö ¾Æ´ÏÇÑ À繫Á¦Ç¥)
|
635,155,000 |
3,512,200,887 |
11,724,654 |
348,754,810 |
4,507,835,351 |
2022.1.1(´ç±âÃÊ) (°¨»ç¹ÞÁö ¾Æ´ÏÇÑ À繫Á¦Ç¥)
|
635,155,000 |
3,512,200,887 |
11,724,654 |
348,754,810 |
4,507,835,351 |
ÃÑÆ÷°ýÀÌÀÍ |
¡¡ |
¡¡ |
¡¡ |
¡¡ |
¡¡ |
´ç±â¼øÀÌÀÍ |
- |
- |
- |
1,503,069,100 |
1,503,069,100 |
ÁöºÐ¹ýÀÚº»º¯µ¿ |
- |
- |
(11,724,654) |
- |
(11,724,654) |
¹«»óÁõÀÚ |
1,905,465,000 |
(1,916,281,566) |
- |
- |
(10,816,566) |
ÁֽıâÁغ¸»ó |
- |
- |
66,836,995 |
- |
66,836,995 |
2022.12.31(´ç±â¸») |
2,540,620,000 |
1,595,919,321 |
66,836,995 |
1,851,823,910 |
6,055,200,226 |
|
ÇǾؿ¡½º¹Ìij´Ð½º IPO°ø¸ð,ÇǾؿ¡½º¹Ìij´Ð½º °ø¸ðÀÏÁ¤,ÇǾؿ¡½º¹Ìij´Ð½º °ø¸ðÁÖ,ÇǾؿ¡½º¹Ìij´Ð½º »óÀå,ÇǾؿ¡½º¹Ìij´Ð½º û¾àÀÏÁ¤,ÇǾؿ¡½º¹Ìij´Ð½º °ø¸ð°¡,ÇǾؿ¡½º¹Ìij´Ð½º û¾à°æÀï·ü,ÇǾؿ¡½º¹Ìij´Ð½º °ø¸ðÁֽļö,ÇǾؿ¡½º¹Ìij´Ð½º È®Á¤°ø¸ð°¡,ÇǾؿ¡½º¹Ìij´Ð½º °ø¸ð±Ý¾×,ÇǾؿ¡½º¹Ìij´Ð½º °ø¸ðºÐ¼®,ÇǾؿ¡½º¹Ìij´Ð½º °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¤
|