Á¾¸ñ¸í |
»ïÇö |
ÁøÇà»óȲ |
½Å±Ô»óÀå |
½ÃÀ屸ºÐ |
ÄÚ½º´Ú |
Á¾¸ñÄÚµå |
437730 |
¾÷Á¾ |
ÀÚµ¿Â÷¿ë ½ÅÇ° µ¿·ÂÀü´ÞÀåÄ¡ Á¦Á¶¾÷ |
´ëÇ¥ÀÚ |
Ȳ¼ºÈ£ |
±â¾÷±¸ºÐ |
Áß¼ÒÀÏ¹Ý |
º»Á¡¼ÒÀçÁö |
°æ³² â¿ø½Ã ÀÇⱸ Á×Àü·Î 45 (Æȿ뵿) |
ȨÆäÀÌÁö |
www.samhyun.co.kr |
´ëÇ¥ÀüÈ |
|
ÃÖ´ëÁÖÁÖ |
ȲÈñÁ¾ 29% |
¸ÅÃâ¾× |
68,618 (¹é¸¸¿ø) |
¹ýÀμ¼ºñ¿ëÂ÷°¨Àü °è¼Ó»ç¾÷ÀÌÀÍ |
3,045 (¹é¸¸¿ø) |
¼øÀÌÀÍ |
3,323 (¹é¸¸¿ø) |
ÀÚº»±Ý |
5,284 (¹é¸¸¿ø) |
ÃÑ°ø¸ðÁֽļö |
2,000,000 ÁÖ |
¾×¸é°¡ |
500 ¿ø |
»óÀå°ø¸ð |
½ÅÁÖ¸ðÁý : 2,000,000 ÁÖ (100%)
|
Èñ¸Á°ø¸ð°¡¾× |
20,000 ~ 25,000 ¿ø |
û¾à°æÀï·ü |
1645.13:1 (ºñ·Ê 3290:1) |
È®Á¤°ø¸ð°¡ |
30,000 ¿ø |
°ø¸ð±Ý¾× |
60,000 (¹é¸¸¿ø) |
ÁÖ°£»ç |
Çѱ¹ÅõÀÚÁõ±Ç
|
Áֽļö: 500,000~600,000 ÁÖ / û¾àÇѵµ: 16,000~20,000 ÁÖ |
|
|
|
ÁÖ¿äÀÏÁ¤ |
¼ö¿ä¿¹ÃøÀÏ |
2024.02.29 ~ 2024.03.07 |
°ø¸ðû¾àÀÏ |
2024.03.12 ~ 2024.03.13 |
¹èÁ¤°ø°íÀÏ(½Å¹®) |
2024.03.15 (ÁÖ°£»ç ȨÆäÀÌÁö ÂüÁ¶) |
³³ÀÔÀÏ |
2024.03.15 |
ȯºÒÀÏ |
2024.03.15 |
»óÀåÀÏ |
2024.03.21 |
°ø¸ð»çÇ× |
È®Á¤°ø¸ð°¡ |
30,000 ¿ø |
ÁÖ´ç¾×¸é°¡ : 500 ¿ø |
Èñ¸Á°ø¸ð°¡¾× : 20,000 ~ 25,000 ¿ø |
|
ÃÑ°ø¸ðÁֽļö |
2,000,000 ÁÖ |
°ø¸ð±Ý¾× : 60,000 (¹é¸¸¿ø) |
|
±×
·ì
º°
¹è
Á¤ |
¿ì¸®»çÁÖÁ¶ÇÕ |
132,000 ÁÖ (6.6%) |
û¾àÁõ°Å±ÝÀ² : 100% |
±â°üÅõÀÚÀÚµî |
1,268,000~1,368,000 ÁÖ (63.4~68.4%) |
ÃÖ°íÇѵµ : - ÁÖ |
ÀϹÝû¾àÀÚ |
500,000~600,000 ÁÖ (25.0~30.0%) |
û¾àÁõ°Å±ÝÀ² : 50% |
û¾à ÃÖ°íÇѵµ : 16,000~20,000 ÁÖ |
ÃÖÀú : - ÁÖ |
|
IRÀÏÁ¤ |
IRÀÏÀÚ
|
2024.02.28 ~ 03.06 |
IRÀå¼Ò/½Ã°£
|
±â°ü : 63½ºÄù¾î(2¿ù28ÀÏ) AM 11:30
ÀÏ¹Ý : Çѱ¹IRÇùÀÇȸ-¿Â¶óÀÎ(3¿ù6ÀÏ) PM 03:10
|
|
¼ö¿ä¿¹Ãø°á°ú |
±â°ü°æÀï·ü
|
649.11:1 |
Àǹ«º¸À¯È®¾à
|
10.64%
|
|
½Å±Ô»óÀå |
½Å±Ô»óÀåÀÏ
|
2024.03.21 |
ÇöÀç°¡
|
8,150 ¿ø (4.49%)
|
|
±¸ºÐ |
½Åû¼ö·®(´ÜÀ§:ÁÖ) |
6°³¿ù È®¾à | 28,749,000 |
3°³¿ù È®¾à | 40,107,000 |
1°³¿ù È®¾à | 21,661,000 |
15ÀÏ È®¾à | 4,008,000 |
ÇÕ°è | 94,525,000 |
ÃÑ ¼ö·® ´ëºñ ºñÀ²(%) | 10.64% |
Âü¿©°Ç¼ö (´ÜÀ§:°Ç) |
½ÅûÁֽļö (´ÜÀ§:ÁÖ) |
´Ü¼ø°æÀï |
2,168 |
887,979,000 |
649.11:1 |
±¸ºÐ |
Âü¿©°Ç¼ö (´ÜÀ§:°Ç) |
½ÅûÁֽļö (´ÜÀ§: ÁÖ) |
ºñÀ²(%) |
°¡°Ý ¹ÌÁ¦½Ã | 16 | 13,764,000 | 1.55% | 33,000¿ø ÀÌ»ó | 1450 | 512,994,000 | 57.77% | 32,000¿ø ÃÊ°ú ~ 33,000¿ø ¹Ì¸¸ | 192 | 105,048,000 | 11.83% | 31,000¿ø ÃÊ°ú ~ 32,000¿ø ÀÌÇÏ | 318 | 143,383,000 | 16.15% | 30,000¿ø ÃÊ°ú ~ 31,000¿ø ÀÌÇÏ | 18 | 6,896,000 | 0.78% | 30,000¿ø | 164 | 99,044,000 | 11.15% | 25,000¿ø ÃÊ°ú ~ 30,000¿ø ¹Ì¸¸ | 7 | 3,930,000 | 0.44% | 25,000¿ø | 3 | 2,920,000 | 0.33% | 25,000¿ø ¹Ì¸¸ | - | - | - | ÇÕ°è |
2,168°Ç |
887,979,000ÁÖ |
100% |
ÁÖ´ç ¼øÀڻ갡ġ Æò°¡ |
(´ÜÀ§ : ¿ø, ÁÖ) |
ÀÚº»ÃÑ°è |
46,679,964,873 |
¹«ÇüÀÚ»ê µî Â÷°¨ |
94,563,898 |
ÀÌ¿¬ÀÚ»ê ¿¬ºÎä |
|
¼øÀÚ»ê ÃÑ°è |
46,585,400,975 |
±â¸» ¹ßÇàÁֽļö |
8,535,856 |
Àڻ갡ġ |
5,458¿ø |
ÁÖ´ç ¼öÀÍ°¡Ä¡ (Æò°¡¹ý 1) |
(´ÜÀ§ : ¿ø, ÁÖ, %) |
±¸ºÐ |
2023³â 3ºÐ±â |
2022³â |
2021³â |
¼øÀÌÀÍ |
7,223,298,574 |
3,322,524,020 |
3,791,818,673 |
¹ßÇàÁֽļö |
8,535,856 |
8,535,856 |
152,460 |
ÁÖ´ç ÀÌÀÍ(EPS) |
1,128 |
389 |
24,871 |
°¡ÁßÆò±Õ EPS |
4,839 |
ÀÚº»È¯¿øÀ²(%) |
10% |
¼öÀÍ°¡Ä¡ (Æò°¡¹ý 1) |
48,390¿ø |
ÁÖ´ç º»Áú°¡Ä¡ (Æò°¡¹ý 1) |
(´ÜÀ§ : ¿ø) |
±¸ºÐ |
Àڻ갡ġ |
¼öÀÍ°¡Ä¡(Æò°¡1) |
1ÁÖ´ç ±Ý¾× |
5,458 |
48,390 |
º»Áú°¡Ä¡ (Æò°¡¹ý 1) |
31,217¿ø |
±¸ºÐ |
2022.12.31 | 2021.12.31 | 2020.12.31 |
¾ÈÁ¤¼º |
ºÎäºñÀ² |
102.91 % | 107.27 % | 125.13 % |
À¯µ¿ºñÀ² |
104.38 % | 131.29 % | 144.33 % |
¼öÀͼº |
ÀÚ±âÀÚº»¼öÀÍ·ü |
8.38 % | 10.47 % | 10.94 % |
¿µ¾÷ÀÌÀÍ·ü |
4.01 % | 6.39 % | 6.03 % |
¼ºÀ强 |
¸ÅÃâ¾×Áõ°¡À² |
16.11 % | 21.50 % | -14.35 % |
¿µ¾÷ÀÌÀÍÁõ°¡À² |
-27.05 % | 28.63 % | -51.13 % |
|
ºÎäºñÀ² (%) |
|
|
À¯µ¿ºñÀ² (%) |
|
|
|
ÀÚ±âÀÚº»¼öÀÍ·ü (%) |
|
|
¿µ¾÷ÀÌÀÍ·ü (%) |
|
|
|
¸ÅÃâ¾×Áõ°¡À² (%) |
|
|
¿µ¾÷ÀÌÀÍÁõ°¡À² (%) |
|
|
±¸ ºÐ |
2022.12.31 | 2021.12.31 | 2020.12.31 |
EPS (ÁÖ´ç¼øÀÌÀÍ) |
389 ¿ø | 444 ¿ø | 366 ¿ø |
PER (ÁÖ°¡¼öÀͺñÀ²)
°ø¸ð°¡ ´ëºñ |
64.24 | 56.29 | 68.31 |
BPS (ÁÖ´ç¼øÀڻ갡ġ) |
4,645 ¿ø | 4,244 ¿ø | 3,346 ¿ø |
PBR (ÁÖ°¡¼øÀÚ»êºñÀ²) |
5.38 | 5.89 | 7.47 |
SPS (ÁÖ´ç¸ÅÃâ¾×) |
8,039 ¿ø | 6,923 ¿ø | 5,698 ¿ø |
PSR (ÁÖ°¡¸ÅÃâ¾×ºñÀ²) |
3.11 | 3.61 | 4.39 |
|
EPS (ÁÖ´ç¼øÀÌÀÍ) (¿ø) |
|
|
PER (ÁÖ°¡¼öÀͺñÀ²) |
|
|
|
BPS (ÁÖ´ç¼øÀڻ갡ġ) (¿ø) |
|
|
PBR (ÁÖ°¡¼øÀÚ»êºñÀ²) |
|
|
|
SPS (ÁÖ´ç¸ÅÃâ¾×) (¿ø) |
|
|
PSR (ÁÖ°¡¸ÅÃâ¾×ºñÀ²) |
|
|
|
|
|
|
1.»ç¾÷ÇöȲ
-¸ðÅÍ´Â ¿ø¿îµ¿À» ÇÏ´Â ´Ü¼øÇÑ 'Àüµ¿±â'¿¡ ºÒ°úÇÏÁö¸¸, 3-in1 ¼Ö·ç¼ÇÀº Á¦¾î±â¿Í °¨¼Ó±â¸¦ ÅëÇÑ Á¤¹ÐÇÏ°Ô ¿òÁ÷ÀÓÀ» ±¸ÇöÇÏ´Â
'½Ã½ºÅÛ'À¸·Î½á ±â´ÉÇϸç, Á¦Ç°ÀÇ °íÁ¤¹Ð µ¿ÀÛÀ» ¼öÇàÇÏ´Â ÅëÇÕ ¼Ö·ç¼Ç ÀÔ´Ï´Ù. ÀÚµ¿Â÷ÀÇ ÀüÀå ºÎÇ°ºÎÅÍ, ·Îº¿ÀÇ °üÀý ¸ðÅÍ, ¹æ»ê Á¦Ç°°ú Àü±â
ÀÚµ¿Â÷¿¡¼´Â ¿£Áø ±â´ÉÀ» ÇÏ´Â e-Powertrain ¹× ¹ÙÄû ¸ðµâ ½Ã½ºÅÛÀ¸·Î ±â´ÉÀ» ÇÏ´Â ÀÏüÇü ¸ðÅÍ°¡ ±¸µ¿½Ã½ºÅÛÀÇ ´ëÇ¥ÀûÀÎ
Á¦Ç°ÀÔ´Ï´Ù.
´ç»ç´Â ¸ðÅÍ, °¨¼Ó±âÀÇ ±â±¸ ¹× Á¤¹Ð Á¦¾î°¡ °¡´ÉÇÑ Á¦¾î±â 'ÅëÇÕÈ(Integration)' ±â¼úÀ» º¸À¯ÇÏ¿©, ÀÚµ¿Â÷¿Í ¹æ»ê, ·Îº¿ µî
´Ù¾çÇÑ »ê¾÷¿¡¼ ¿ä±¸µÇ´Â 3-in-1 ÅëÇÕ ¼Ö·ç¼Ç Á¦Ç°À» ¼³°è ¹× Á¦Á¶ÇÏ¿© °ø±ÞÇÏ°í ÀÖ½À´Ï´Ù.
´ç»çÀÇ ÁÖ¿ä »ç¾÷ ºÎ¹®ÀÎ ÀÚµ¿Â÷¿ë ÀüÀåºÎÇ° »ê¾÷Àº ¿¬ºñÀÇ È¿À², ³»¿¬ ±â°ü¿¡¼ ģȯ°æ ÀÚµ¿Â÷, ´õ ³ª¾Æ°¡ ÀÚÀ²ÁÖÇàÀÚµ¿Â÷ÀÇ Àüȯ µî »ê¾÷
º¯ÈÀÇ ¼Óµµ°¡ °¡¼Óȵǰí ÀÖ½À´Ï´Ù. ÀÌ¿¡ ±¹³» ´ë±â¾÷°ú Áß°ß, Áß¼Ò ºÎÇ°¾÷ü°¡ ÀüÀå ºÎÇ°À¸·ÎÀÇ »ç¾÷ Àüȯ¿¡ ³ë·ÂÇÏ°í ÀÖ½À´Ï´Ù.
ÀÌ·¯ÇÑ ¹è°æ¿¡¼ ´ç»ç´Â ±¹³» ÃÖÃÊ·Î 2014³â 'DCT(Double Clutch Transmission) ¸ðÅÍ', ±×¸®°í 2019³â ¼¼°è
ÃÖÃÊ·Î 'CVVD(Continuously Variable Valve Duration)' Á¦Ç°À» °³¹ß ¹× ¾ç»ê¿¡ ¼º°øÇÏ¿´½À´Ï´Ù. ¶ÇÇÑ, 2020³â
ÀÚÀ²ÁÖÇàÀ» À§ÇÑ ÀüÀÚ½Ä º¯¼Ó ½Ã½ºÅÛ 'SBW(Shift-By-Wire)', 2021³â Àü±âÀÚµ¿Â÷ Àü¿ë Ç÷§Æû ¿¡ Àû¿ëµÇ´Â Disconnect
Motor, 2023³â ÀüÀÚ½Ä Çö°¡ÀåÄ¡ÀÎ MR Damper µî ÀÚµ¿Â÷ »ê¾÷¿ë ÀüÀå ºÎÇ°¿¡ ´ëÇÑ ¼öÁÖ°¡ Áö¼ÓµÇ°í ÀÖ½À´Ï´Ù. ´ç»çÀÇ ÀÚµ¿Â÷ ÀüÀå
ºÎÇ°ÀÇ ÁÖ¿ä °í°´»ç´Â Çö´ëÀÚµ¿Â÷ ±×·ì ¹× °ü·Ã Çù·Â»ç·Î, ÃÖÁ¾ °í°´»ç´Â Çö´ëÀÚµ¿Â÷¤ý±â¾ÆÀÚµ¿Â÷ÀÔ´Ï´Ù.
´ç»çÀÇ ÀüÀå ºÎÇ°Àº ºñ´Ü ÀÚµ¿Â÷¿¡¸¸ ±¹ÇѵÇÁö ¾ÊÀ¸¸ç, ¹«ÀÎÈ ¹æ»ê »ê¾÷¿¡¼µµ ±× ¼ö¿ä°¡ Áõ°¡ÇÏ°í ÀÖ½À´Ï´Ù. ¹«ÀÎÈ ¹æ»êÀÇ °æ¿ì, ´ç»ç´Â
Àü±â½Ä ¼öÆò Àè½Ã½ºÅÛ, ±¸µ¿¸ðÅÍ µî ´Ù¾çÇÑ Ã¼°è°³¹ß ¹× ¼öÁÖ ½ÇÀûÀ» ´Þ¼ºÇÏ°í ÀÖ½À´Ï´Ù. ´ç»çÀÇ ¹«ÀÎÈ ¹æ»ê °í°´»ç´Â ÇÑÈ±×·ì µîÀÌ
ÀÖ½À´Ï´Ù.
·Îº¿ »ê¾÷ ºÎ¹®¿¡¼ »ê¾÷¿ë ·Îº¿°ú Çùµ¿ ·Îº¿¿¡ ´ëÇÑ ´ÏÁî°¡ Áõ°¡ÇÏ°í ÀÖ½À´Ï´Ù. ƯÈ÷ ·Îº¿ÀÇ ÇÙ½É ºÎÇ°ÀÎ ¸ðÅÍ, Á¦¾î±â ¹× °¨¼Ó±â´Â °íÈ¿À²,
°íÁ¤¹ÐÀÌ ¿ä±¸µÇ°í ÀÖ½À´Ï´Ù. ´ç»çÀÇ °íÈ¿À², °íÁ¤¹Ð Ư¼ºÀ» °®Ãá ¸ðÅÍ, Á¦¾î±â, °¨¼Ó±â¿Í À̸¦ ÅëÇÕÇÑ 3-in-1 ¼Ö·ç¼Ç Á¦Ç°Àº ·Îº¿ÀÇ ¿òÁ÷ÀÓÀ»
Á¤¹ÐÇÏ°í È¿À²ÀûÀ¸·Î ±¸µ¿ ¹× Á¦¾îÇÒ ¼ö ÀÖ½À´Ï´Ù. ÀÌ·¯ÇÑ ±â¼úÀ» ±â¹ÝÀ¸·Î ´ç»ç´Â ·Îº¿¿ë °üÀý¸ðÅÍ¿Í ½º¸¶Æ® ·Îº¿ ü¾î¿ë ±¸µ¿¸ðÅÍ °³¹ß¿¡
¼º°øÇÏ¿´½À´Ï´Ù. ´ç»ç´Â 2023³â 5¿ù J»ç ú¾ 'SCR(Smart Chairt Robot)¿ë ±¸µ¿½Ã½ºÅÛ ¼öÁÖ¿¡ ¼º°øÇÏ¿© ½Å±Ô »ç¾÷ È®ÀåÀÇ
µµ¾àÀÌ ½ÃÀ۵Ǿú½À´Ï´Ù.
ÀÌ¿Í °°ÀÌ ´ç»ç´Â ¸ðÅÍ, Á¦¾î±â, °¨¼Ó±â¿Í À̸¦ ÅëÇÕÇÑ 3-in-1 ¼Ö·ç¼Ç ±â¼ú °æÀï·Â ¹× »ç¾÷ ¿ª·®À» ¹ÙÅÁÀ¸·Î ½Å±Ô ½ÃÀåÀÎ Àü±â¼±¹Ú,
UAM(Urban Air Mobility), Àü±â ³ó±â°è, Àü±â ÁßÀåºñ µî ¹Ì·¡ ¸ðºô¸®Æ¼ »ê¾÷À» ´ëÀÀÇÏ°í ÀÖ½À´Ï´Ù. ½Å±Ô »ç¾÷ È®ÀåÀÇ µµ¾àÀÌ
½ÃÀ۵Ǿú½À´Ï´Ù.
2.¸ÅÃâÇöȲ
(´ÜÀ§: ¹é¸¸¿ø) |
¸ÅÃâÀ¯Çü |
Ç°¸ñ |
2023³â 3ºÐ±â¸» |
2022³â |
2021³â |
2020³â |
(Á¦36±â 3ºÐ±â) |
(Á¦35±â) |
(Á¦34±â) |
(Á¦33±â) |
Á¦Ç°¸ÅÃâ |
CVVD |
¼öÃâ |
- |
- |
- |
- |
³»¼ö |
36,314 |
32,148 |
25,925 |
14,472 |
¼Ò°è |
36,314 |
32,148 |
25,925 |
14,472 |
DCT |
¼öÃâ |
9,757 |
14,160 |
18,031 |
23,032 |
³»¼ö |
5,162 |
6,128 |
4,282 |
7,544 |
¼Ò°è |
14,919 |
20,288 |
22,313 |
30,576 |
SBW |
¼öÃâ |
2,172 |
733 |
- |
- |
³»¼ö |
10,706 |
8,807 |
2,622 |
36 |
¼Ò°è |
12,878 |
9,540 |
2,622 |
36 |
Disconnect |
¼öÃâ |
605 |
922 |
307 |
- |
Motor |
³»¼ö |
2,445 |
1,679 |
592 |
18 |
¡¡ |
¼Ò°è |
3,050 |
2,601 |
899 |
18 |
MR Damper |
¼öÃâ |
- |
- |
- |
- |
³»¼ö |
54 |
- |
- |
- |
¼Ò°è |
54 |
- |
- |
- |
¹æ»ê/ |
¼öÃâ |
- |
- |
7 |
5 |
¿¬±¸¼Ò |
³»¼ö |
5,284 |
4,008 |
7,330 |
3,499 |
¡¡ |
¼Ò°è |
5,284 |
4,008 |
7,337 |
3,504 |
±âŸ¸ÅÃâ |
¼öÃâ |
- |
- |
- |
- |
³»¼ö |
239 |
33 |
- |
- |
¼Ò°è |
239 |
33 |
- |
- |
»óÇ°¸ÅÃâ |
¼öÃâ |
- |
- |
- |
- |
³»¼ö |
- |
- |
- |
34 |
¼Ò°è |
- |
- |
- |
34 |
ÇÕ°è |
72,738 |
68,618 |
59,096 |
48,640 |
3.À繫ÇöȲ
(1) À繫Àû ¼ºÀ强 |
(´ÜÀ§: ¹é¸¸¿ø, %) |
±¸ ºÐ |
2020³â |
2021³â |
2022³â |
2023³â 3ºÐ±â |
¾÷Á¾ Æò±Õ |
¸ÅÃâ¾× |
48,640 |
59,096 |
68,618 |
72,738 |
- |
¸ÅÃâÃÑÀÌÀÍ |
6,097 |
7,387 |
7,216 |
11,739 |
- |
¿µ¾÷ÀÌÀÍ |
3,859 |
3,774 |
2,753 |
8,000 |
- |
´ç±â¼øÀÌÀÍ |
2,793 |
3,792 |
3,323 |
7,223 |
- |
¸ÅÃâ¾×ÃÑÀÌÀÍ·ü |
12.54% |
12.50% |
10.52% |
16.14% |
11.09% |
¸ÅÃâ¾×¿µ¾÷ÀÌÀÍ·ü |
7.93% |
6.39% |
4.01% |
11.00% |
2.87% |
¸ÅÃâ¾×¼øÀÌÀÍ·ü |
5.74% |
6.42% |
4.84% |
9.93% |
2.40% |
(2) À繫Àû ¾ÈÁ¤¼º |
(´ÜÀ§ : %, ¹è) |
±¸ºÐ |
À繫ºñÀ² |
2020³â |
2021³â |
2022³â |
2023³â 3ºÐ±â |
¾÷Á¾Æò±Õ |
¾ÈÁ¤¼º |
À¯µ¿ºñÀ² |
144.29 |
131.29 |
104.38 |
126.03 |
124.93 |
ºÎäºñÀ² |
124.57 |
107.27 |
102.91 |
101.28 |
101.58 |
Â÷ÀÔ±ÝÀÇÁ¸µµ |
32.8 |
34.59 |
32.97 |
23.69 |
25.03 |
ÀÌÀÚº¸»óºñÀ²(¹è) |
10.85 |
9.19 |
7.03 |
13.85 |
3.37 |
´çÁºñÀ² |
104.74 |
116.28 |
93.83 |
103.76 |
99.61 |
4.°ø¸ðÈÄ À¯Åë°¡´É ¹°·®(º¸È£¿¹¼ö, »óÀåÈÄ
À¯ÅëÁֽļö)
±¸ºÐ |
¼º ¸í |
°ü°è |
ÁÖ½ÄÀÇ |
°ø¸ð Àü |
°ø¸ð ÈÄ |
À¯Åë °¡´É |
¸Å°¢ Á¦ÇÑ |
»óÀå ÈÄ |
Á¾·ù |
Áֽļö |
ÁöºÐÀ² |
Áֽļö |
ÁöºÐÀ² |
Áֽļö |
ÁöºÐÀ² |
Áֽļö |
ÁöºÐÀ² |
¸Å°¢ Á¦ÇÑ ±â°£ |
ÃÖ´ë |
ȲÈñÁ¾ |
ÃÖ´ëÁÖÁÖ |
º¸ÅëÁÖ |
2,500,960 |
29.30% |
2,500,960 |
23.63% |
- |
- |
2,500,960 |
23.63% |
1³â |
ÁÖÁÖ |
Ȳ¼ºÈ£ |
ÃÖ´ëÁÖÁÖ ºÎ |
º¸ÅëÁÖ |
1,767,668 |
20.71% |
1,767,668 |
16.70% |
- |
- |
1,767,668 |
16.70% |
1³â |
µî |
Ȳ½ÂÁ¾ |
ÃÖ´ëÁÖÁÖÀÇ Çü |
º¸ÅëÁÖ |
1,613,472 |
18.90% |
1,613,472 |
15.24% |
- |
- |
1,613,472 |
15.24% |
1³â |
¡¡ |
¹Ú±â¼ø |
ÃÖ´ëÁÖÁÖÀÇ ¸ð |
º¸ÅëÁÖ |
1,377,936 |
16.14% |
1,377,936 |
13.01% |
- |
- |
1,377,936 |
13.01% |
1³â |
¡¡ |
±âŸ 7¸í |
ÀÓ¿ø |
º¸ÅëÁÖ |
700 |
0.01% |
700 |
0.01% |
- |
- |
700 |
0.01% |
1³â |
¡¡ |
¼Ò °è |
- |
7,260,736 |
85.06% |
7,260,736 |
68.59% |
- |
- |
7,260,736 |
68.59% |
- |
1% |
Çѱ¹ÅõÀÚÁõ±Ç |
Àü¹®ÅõÀÚÀÚ |
º¸ÅëÁÖ |
390,320 |
4.57% |
390,320 |
3.69% |
- |
- |
390,320 |
3.69% |
1°³¿ù |
ÀÌ»ó |
±âŸ°³ÀÎ 3ÀÎ |
ŸÀÎ |
º¸ÅëÁÖ |
806,736 |
9.45% |
806,736 |
7.62% |
- |
- |
806,736 |
7.62% |
1³â |
ÁÖÁÖ |
¼Ò °è |
- |
1,197,056 |
14.02% |
1,197,056 |
11.31% |
- |
- |
1,197,056 |
11.31% |
- |
¼Ò¾× |
±âŸÁÖÁÖ 3ÀÎ |
ŸÀÎ |
º¸ÅëÁÖ |
78,064 |
0.92% |
78,064 |
0.74% |
78,064 |
0.74% |
- |
- |
- |
ÁÖÁÖ |
¼Ò °è |
- |
78,064 |
0.92% |
78,064 |
0.74% |
78,064 |
0.74% |
- |
- |
- |
°ø¸ð |
°ø¸ðÁÖÁÖ |
º¸ÅëÁÖ |
- |
- |
1,868,000 |
17.64% |
1,868,000 |
17.64% |
- |
- |
- |
¿ì¸®»çÁÖÁ¶ÇÕ(¿ì¼±¹èÁ¤) |
º¸ÅëÁÖ |
- |
- |
132,000 |
1.25% |
- |
- |
132,000 |
1.25% |
¿¹Å¹ÈÄ 1³â |
¼Ò °è |
- |
- |
- |
2,000,000 |
18.89% |
1,868,000 |
17.64% |
132,000 |
1.25% |
- |
Àǹ« |
Çѱ¹ÅõÀÚÁõ±Ç |
»óÀå ÁÖ¼±ÀÎ |
º¸ÅëÁÖ |
- |
- |
50,000 |
0.47% |
- |
- |
50,000 |
0.47% |
3°³¿ù |
Àμö |
ÇÕ °è |
- |
8,535,856 |
100.00% |
10,585,856 |
100.00% |
1,946,064 |
18.38% |
8,639,792 |
81.62% |
- |
5.¿ä¾àÀ繫Á¦Ç¥
±¸ ºÐ |
2023³â 3ºÐ±â |
2022³â |
2021³â |
2020³â |
(Á¦36±â 3ºÐ±â) |
(Á¦35±â) |
(Á¦34±â) |
(Á¦33±â) |
ȸ°è󸮱âÁØ |
K-IFRS |
K-IFRS |
K-IFRS |
K-IFRS |
°¨»çÀÎ(°¨»çÀÇ°ß) |
¿¹±³Áö¼ºÈ¸°è¹ýÀÎ |
¿¹±³Áö¼ºÈ¸°è¹ýÀÎ |
´ë½Åȸ°è¹ýÀÎ |
(°¨»ç¹ÞÁö ¾Æ´ÏÇÔ) |
(°ËÅä) |
(ÀûÁ¤) |
(ÀûÁ¤) |
[À¯µ¿ÀÚ»ê] |
56,206,648,490 |
39,800,184,571 |
34,097,005,812 |
22,002,041,423 |
Çö±Ý¹×Çö±Ý¼ºÀÚ»ê |
4,776,207,365 |
7,822,192,690 |
3,042,069,411 |
2,485,755,410 |
¸ÅÃâä±Ç |
19,220,754,319 |
8,852,992,126 |
8,904,563,098 |
8,016,012,138 |
À¯µ¿±âŸ¼öÃëä±Ç |
371,722,805 |
115,617,148 |
42,934,784 |
88,518,750 |
Àç°íÀÚ»ê |
7,331,483,893 |
4,021,802,169 |
3,896,830,836 |
6,031,122,538 |
´ç±â¼ÕÀÍ |
- |
- |
- |
4,996,623,399 |
- °øÁ¤°¡Ä¡±ÝÀ¶ÀÚ»ê |
À¯µ¿±âŸ±ÝÀ¶ÀÚ»ê |
21,540,000,000 |
18,540,000,000 |
18,040,000,000 |
215,000,000 |
±âŸÀ¯µ¿ÀÚ»ê |
366,480,108 |
447,580,438 |
170,607,683 |
169,009,188 |
¸Å°¢¿¹Á¤ÀÚ»ê |
2,600,000,000 |
- |
- |
- |
[ºñÀ¯µ¿ÀÚ»ê] |
37,752,043,071 |
40,654,885,760 |
40,986,975,610 |
45,477,108,111 |
À¯ÇüÀÚ»ê |
35,514,623,240 |
31,471,068,091 |
32,325,835,442 |
44,949,199,773 |
»ç¿ë±ÇÀÚ»ê |
164,079,259 |
176,275,287 |
171,125,159 |
120,880,184 |
¹«ÇüÀÚ»ê |
94,563,898 |
89,273,708 |
76,250,396 |
12,453,754 |
ÅõÀںε¿»ê |
- |
7,764,783,868 |
7,785,756,613 |
- |
±âŸÆ÷°ý¼ÕÀÍ |
321,019,200 |
20,000,000 |
20,010,000 |
20,010,000 |
- °øÁ¤°¡Ä¡±ÝÀ¶ÀÚ»ê |
ºñÀ¯µ¿±âŸ¼öÃëä±Ç |
1,566,834,382 |
810,998,000 |
605,998,000 |
372,564,400 |
ºñÀ¯µ¿±âŸ±ÝÀ¶ÀÚ»ê |
2,000,000 |
2,000,000 |
2,000,000 |
2,000,000 |
ÀÌ¿¬¹ýÀμ¼ÀÚ»ê |
10,507,918 |
198,293,075 |
- |
- |
È®Á¤±Þ¿©ÀÚ»ê |
78,415,174 |
122,193,731 |
- |
- |
ÀÚ»êÃÑ°è |
93,958,691,561 |
80,455,070,331 |
75,083,981,422 |
67,479,149,534 |
[À¯µ¿ºÎä] |
44,596,126,800 |
38,131,597,095 |
25,971,032,671 |
15,248,834,638 |
[ºñÀ¯µ¿ºÎä] |
2,682,599,888 |
2,672,685,559 |
12,887,381,617 |
22,182,273,488 |
ºÎäÃÑ°è |
47,278,726,688 |
40,804,282,654 |
38,858,414,288 |
37,431,108,126 |
[ÀÚº»±Ý] |
4,267,928,000 |
4,267,928,000 |
762,130,000 |
750,000,000 |
[ÀÌÀÍÀ׿©±Ý] |
42,577,006,693 |
35,547,829,497 |
33,313,966,517 |
29,493,041,408 |
[±âŸÀÚº»±¸¼º¿ä¼Ò] |
-164,969,820 |
-164,969,820 |
2,149,470,617 |
-195,000,000 |
ÀÚº»ÃÑ°è |
46,679,964,873 |
39,650,787,677 |
36,225,567,134 |
30,048,041,408 |
±¸ ºÐ |
(2023.01.01 ~ |
(2022.01.01 ~ |
(2021.01.01 ~ |
(2021.01.01 ~ |
2023.09.30) |
2022.12.31) |
2021.12.31) |
2021.12.31) |
¸ÅÃâ¾× |
72,737,982,928 |
68,617,808,568 |
59,096,247,022 |
48,640,137,938 |
¿µ¾÷ÀÌÀÍ |
8,000,270,581 |
2,753,382,474 |
3,774,225,460 |
3,859,344,737 |
´ç±â¼øÀÌÀÍ |
7,223,298,574 |
3,322,524,020 |
3,791,818,673 |
2,970,068,542 |
´ç±âÃÑÆ÷°ý¼ÕÀÍ |
7,029,177,196 |
3,444,092,363 |
3,820,925,109 |
2,793,009,531 |
°è¼Ó¿µ¾÷ ±âº»ÁÖ´ç¼ÕÀÍ |
324 |
389 |
523 |
438 |
Áß´Ü¿µ¾÷ ±âº»ÁÖ´ç¼ÕÀÍ |
- |
- |
-66 |
-85 |
6.µ¿Á¾¾÷ü¿ÍÀÇ À繫Á¤º¸ ºñ±³
[µ¿»ç ¹× ºñ±³±â¾÷ 2023³â 3ºÐ±â(´©Àû) ¿ä¾à
À繫ÇöȲ] |
(´ÜÀ§: ¹é¸¸¿ø) |
±¸ºÐ |
»ïÇö |
¿µÈÅ×Å© |
À¯´ÏÅ×Å©³ë |
´ëµ¿±â¾î |
ȸ°è±âÁØ |
K-IFRS º°µµ |
K-IFRS ¿¬°á |
K-IFRS ¿¬°á |
K-IFRS º°µµ |
°á»ê¿ù |
12¿ù |
12¿ù |
12¿ù |
12¿ù |
À¯µ¿ÀÚ»ê |
56,207 |
52,119 |
79,458 |
107,042 |
ºñÀ¯µ¿ÀÚ»ê |
37,752 |
36,358 |
119,315 |
144,149 |
ÀÚ»êÃÑ°è |
93,959 |
88,477 |
198,773 |
251,191 |
À¯µ¿ºÎä |
44,596 |
13,477 |
35,158 |
131,259 |
ºñÀ¯µ¿ºÎä |
2,683 |
13,519 |
40,745 |
33,346 |
ºÎäÃÑ°è |
47,279 |
26,996 |
75,903 |
164,605 |
ÀÚº»±Ý |
4,268 |
5,345 |
12,506 |
8,078 |
ÀÚº»ÃÑ°è |
46,670 |
61,481 |
122,870 |
86,586 |
¸ÅÃâ¾× |
72,738 |
49,379 |
74,730 |
218,771 |
¿µ¾÷ÀÌÀÍ |
8,000 |
4,345 |
7,378 |
5,852 |
´ç±â¼øÀÌÀÍ |
7,223 |
4,707 |
5,534 |
1,871 |
|
|
|
|
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 »ïÇö |
(´ÜÀ§ : ¿ø) |
°ú ¸ñ |
2022³â 12¿ù 31ÀÏ |
2021³â 12¿ù 31ÀÏ |
ÀÚ »ê |
|
|
¥°.À¯µ¿ÀÚ»ê |
39,800,184,571 |
34,097,005,812 |
¥±. ºñÀ¯µ¿ÀÚ»ê |
40,654,885,760 |
40,986,975,610 |
ÀÚ »ê ÃÑ °è |
80,455,070,331 |
75,083,981,422 |
ºÎ ä |
|
|
¥°. À¯µ¿ºÎä |
38,131,597,095 |
25,971,032,671 |
¥±. ºñÀ¯µ¿ºÎä |
2,672,685,559 |
12,887,381,617 |
ºÎ ä ÃÑ °è |
40,804,282,654 |
38,858,414,288 |
ÀÚ º» |
¡¡ |
¡¡ |
ÀÚ º» ÃÑ °è |
39,650,787,677 |
36,225,567,134 |
ºÎ ä ¿Í ÀÚ º» ÃÑ °è |
80,455,070,331 |
75,083,981,422 |
Æ÷ °ý ¼Õ ÀÍ °è »ê ¼ |
ÁÖ½Äȸ»ç »ïÇö |
(´ÜÀ§ : ¿ø) |
°ú ¸ñ |
2022³â 12¿ù 31ÀÏ |
2021³â 12¿ù 31ÀÏ |
¥°. ¸ÅÃâ¾× |
68,617,808,568 |
59,096,247,022 |
¥±. ¸ÅÃâ¿ø°¡ |
61,401,520,667 |
51,708,944,277 |
¥². ¸ÅÃâÃÑÀÌÀÍ |
7,216,287,901 |
7,387,302,745 |
¥³. ¿µ¾÷ÀÌÀÍ |
2,753,382,474 |
3,774,225,460 |
¥´. ¹ýÀμ¼ºñ¿ëÂ÷°¨Àü°è¼Ó¿µ¾÷ÀÌÀÍ |
3,044,934,627 |
4,288,374,489 |
¥µ. ¹ýÀμ¼ºñ¿ë(¼öÀÍ) |
(277,589,393) |
(49,715,334) |
¥¶. °è¼Ó¿µ¾÷ÀÌÀÍ |
3,322,524,020 |
4,338,089,823 |
¥·. Áß´Ü¿µ¾÷ÀÌÀÍ(¼Õ½Ç) |
- |
(546,271,150) |
¥¸. ´ç±â¼øÀÌÀÍ |
3,322,524,020 |
3,791,818,673 |
X. ±âŸÆ÷°ý¼ÕÀÍ |
121,568,343 |
29,106,436 |
¥¸. ´ç±âÃÑÆ÷°ýÀÌÀÍ |
3,444,092,363 |
3,820,925,109 |
ÀÚ º» º¯ µ¿ Ç¥ |
ÁÖ½Äȸ»ç »ïÇö |
(´ÜÀ§ : ¿ø) |
°ú ¸ñ |
ÀÚº»±Ý |
ÀÌÀÍÀ׿©±Ý |
±âŸÀÚº»±¸¼º¿ä¼Ò |
ÃÑ °è |
2021.01.01(Àü±âÃÊ) |
750,000,000 |
29,493,041,408 |
(195,000,000) |
30,048,041,408 |
ºÐÇÒ·Î ÀÎÇÑ ÀÚº»º¯µ¿ |
(29,690,000) |
- |
(1,210,229,383) |
(1,239,919,383) |
´ç±â¼øÀÌÀÍ |
- |
3,791,818,673 |
- |
3,791,818,673 |
¼øÈ®Á¤±Þ¿©ºÎäÀÇ ÀçÃøÁ¤¿ä¼Ò |
- |
29,106,436 |
- |
29,106,436 |
À¯»óÁõÀÚ |
41,820,000 |
- |
3,554,700,000 |
3,596,520,000 |
2021.12.31(Àü±â¸») |
762,130,000 |
33,313,966,517 |
2,149,470,617 |
36,225,567,134 |
2022.01.01(´ç±âÃÊ) |
762,130,000 |
33,313,966,517 |
2,149,470,617 |
36,225,567,134 |
¹«»óÁõÀÚ |
3,505,798,000 |
- |
(3,524,669,820) |
(18,871,820) |
´ç±â¼øÀÌÀÍ |
- |
3,322,524,020 |
- |
3,322,524,020 |
¼øÈ®Á¤±Þ¿©ºÎäÀÇ ÀçÃøÁ¤¿ä¼Ò |
- |
121,568,343 |
- |
121,568,343 |
ÀÌÀÍÀ׿©±ÝÀÇ °¨ÀÚÂ÷¼Õ º¸Àü |
- |
(1,210,229,383) |
1,210,229,383 |
- |
2022.12.31(´ç±â¸») |
4,267,928,000 |
35,547,829,497 |
(164,969,820) |
39,650,787,677 |
|
»ïÇö IPO°ø¸ð,»ïÇö °ø¸ðÀÏÁ¤,»ïÇö °ø¸ðÁÖ,»ïÇö »óÀå,»ïÇö û¾àÀÏÁ¤,»ïÇö °ø¸ð°¡,»ïÇö û¾à°æÀï·ü,»ïÇö °ø¸ðÁֽļö,»ïÇö È®Á¤°ø¸ð°¡,»ïÇö °ø¸ð±Ý¾×,»ïÇö °ø¸ðºÐ¼®,»ïÇö °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¤
|