Á¾¸ñ¸í |
ž·±ÅäÅ»¼Ö·ç¼Ç |
ÁøÇà»óȲ |
½Å±Ô»óÀå |
½ÃÀ屸ºÐ |
ÄÚ½º´Ú |
Á¾¸ñÄÚµå |
336680 |
¾÷Á¾ |
ÀüÀÚ ºÎÇ° Á¦Á¶¾÷ |
´ëÇ¥ÀÚ |
¹Ú¿µ±Ù |
±â¾÷±¸ºÐ |
Áß¼ÒÀÏ¹Ý |
º»Á¡¼ÒÀçÁö |
°æ»óºÏµµ ±¸¹Ì½Ã ¿Á°è2°ø´Ü·Î 46-14 (Ȳ»óµ¿) |
ȨÆäÀÌÁö |
www.toprun.co.kr/ |
´ëÇ¥ÀüÈ |
|
ÃÖ´ëÁÖÁÖ |
- |
¸ÅÃâ¾× |
513,877 (¹é¸¸¿ø) |
¹ýÀμ¼ºñ¿ëÂ÷°¨Àü °è¼Ó»ç¾÷ÀÌÀÍ |
25,610 (¹é¸¸¿ø) |
¼øÀÌÀÍ |
22,651 (¹é¸¸¿ø) |
ÀÚº»±Ý |
9,786 (¹é¸¸¿ø) |
ÃÑ°ø¸ðÁֽļö |
2,500,000 ÁÖ |
¾×¸é°¡ |
500 ¿ø |
»óÀå°ø¸ð |
½ÅÁÖ¸ðÁý : 2,500,000 ÁÖ (100%)
|
Èñ¸Á°ø¸ð°¡¾× |
12,000 ~ 14,000 ¿ø |
û¾à°æÀï·ü |
984.39:1 (ºñ·Ê 1969:1) |
È®Á¤°ø¸ð°¡ |
18,000 ¿ø |
°ø¸ð±Ý¾× |
45,000 (¹é¸¸¿ø) |
ÁÖ°£»ç |
KBÁõ±Ç
|
Áֽļö: 625,000 ÁÖ / û¾àÇѵµ: 20,000~25,000 ÁÖ |
|
|
|
ÁÖ¿äÀÏÁ¤ |
¼ö¿ä¿¹ÃøÀÏ |
2024.10.14 ~ 2024.10.18 |
°ø¸ðû¾àÀÏ |
2024.10.23 ~ 2024.10.24 |
¹èÁ¤°ø°íÀÏ(½Å¹®) |
2024.10.28 (ÁÖ°£»ç ȨÆäÀÌÁö ÂüÁ¶) |
³³ÀÔÀÏ |
2024.10.28 |
ȯºÒÀÏ |
2024.10.28 |
»óÀåÀÏ |
2024.11.01 |
°ø¸ð»çÇ× |
È®Á¤°ø¸ð°¡ |
18,000 ¿ø |
ÁÖ´ç¾×¸é°¡ : 500 ¿ø |
Èñ¸Á°ø¸ð°¡¾× : 12,000 ~ 14,000 ¿ø |
|
ÃÑ°ø¸ðÁֽļö |
2,500,000 ÁÖ |
°ø¸ð±Ý¾× : 45,000 (¹é¸¸¿ø) |
|
±×
·ì
º°
¹è
Á¤ |
¿ì¸®»çÁÖÁ¶ÇÕ |
ÁÖ |
û¾àÁõ°Å±ÝÀ² : 100% |
±â°üÅõÀÚÀÚµî |
1,875,000 ÁÖ (75.0%) |
ÃÖ°íÇѵµ : - ÁÖ |
ÀϹÝû¾àÀÚ |
625,000 ÁÖ (25.0%) |
û¾àÁõ°Å±ÝÀ² : 50% |
û¾à ÃÖ°íÇѵµ : 20,000~25,000 ÁÖ |
ÃÖÀú : - ÁÖ |
|
IRÀÏÁ¤ |
IRÀÏÀÚ
|
2024.10.07 ~ 10.18 |
IRÀå¼Ò/½Ã°£
|
±â°ü : ¿Â¶óÀÎ-À¯Åõºê(10¿ù7ÀÏ) PM 02:00
ÀÏ¹Ý : Çѱ¹IRÇùÀÇȸ-¿Â¶óÀÎ(10¿ù18ÀÏ) PM 03:10
|
|
¼ö¿ä¿¹Ãø°á°ú |
±â°ü°æÀï·ü
|
841.12:1 |
Àǹ«º¸À¯È®¾à
|
1.73%
|
|
½Å±Ô»óÀå |
½Å±Ô»óÀåÀÏ
|
2024.11.01 |
ÇöÀç°¡
|
10,450 ¿ø (-3.86%)
|
|
±¸ºÐ |
½Åû¼ö·®(´ÜÀ§:ÁÖ) |
6°³¿ù È®¾à | 4,161,000 |
3°³¿ù È®¾à | 3,979,000 |
1°³¿ù È®¾à | 11,928,000 |
15ÀÏ È®¾à | 7,254,000 |
ÇÕ°è | 27,322,000 |
ÃÑ ¼ö·® ´ëºñ ºñÀ²(%) | 1.73% |
Âü¿©°Ç¼ö (´ÜÀ§:°Ç) |
½ÅûÁֽļö (´ÜÀ§:ÁÖ) |
´Ü¼ø°æÀï |
2,335 |
1,577,102,000 |
841.12 :1 |
±¸ºÐ |
Âü¿©°Ç¼ö (´ÜÀ§:°Ç) |
½ÅûÁֽļö (´ÜÀ§: ÁÖ) |
ºñÀ²(%) |
°¡°Ý¹ÌÁ¦½Ã | 14 | 13,939,000 | 0.9% | 18,000¿ø ÃÊ°ú | 633 | 432,553,000 | 27.4% | 18,000¿ø | 1625 | 1,061,848,000 | 67.3% | 17,000¿ø ÃÊ°ú ~ 18,000¿ø ¹Ì¸¸ | 6 | 3,376,000 | 0.2% | 17,000¿ø | 47 | 56,123,000 | 3.6% | 16,000¿ø ÃÊ°ú ~ 17,000¿ø ¹Ì¸¸ | 1 | 1,875,000 | 0.1% | 16,000¿ø | 6 | 6,696,000 | 0.4% | ~ 16,000¿ø ¹Ì¸¸ | 3 | 692,000 | - | ÇÕ°è |
2,335°Ç |
1,577,102,000ÁÖ |
100% |
ÁÖ´ç ¼øÀڻ갡ġ Æò°¡ |
(´ÜÀ§ : ¿ø, ÁÖ) |
ÀÚº»ÃÑ°è |
106,017,677,600 |
¹«ÇüÀÚ»ê µî Â÷°¨ |
2,367,377,347 |
ÀÌ¿¬ÀÚ»ê ¿¬ºÎä |
|
¼øÀÚ»ê ÃÑ°è |
103,650,300,253 |
±â¸» ¹ßÇàÁֽļö |
17,017,224 |
Àڻ갡ġ |
6,091¿ø |
ÁÖ´ç ¼öÀÍ°¡Ä¡ (Æò°¡¹ý 1) |
(´ÜÀ§ : ¿ø, ÁÖ, %) |
±¸ºÐ |
2024³â ¹Ý±â |
2023³â |
2022³â |
¼øÀÌÀÍ |
2,386,312,733 |
22,650,979,479 |
5,538,511,115 |
¹ßÇàÁֽļö |
17,017,224 |
1,035,440 |
1,035,440 |
ÁÖ´ç ÀÌÀÍ(EPS) |
280 |
21,876 |
5,349 |
°¡ÁßÆò±Õ EPS |
8,324 |
ÀÚº»È¯¿øÀ²(%) |
10% |
¼öÀÍ°¡Ä¡ (Æò°¡¹ý 1) |
83,240¿ø |
ÁÖ´ç º»Áú°¡Ä¡ (Æò°¡¹ý 1) |
(´ÜÀ§ : ¿ø) |
±¸ºÐ |
Àڻ갡ġ |
¼öÀÍ°¡Ä¡(Æò°¡1) |
1ÁÖ´ç ±Ý¾× |
6,091 |
83,240 |
º»Áú°¡Ä¡ (Æò°¡¹ý 1) |
52,380¿ø |
ž·±ÅäÅ»¼Ö·ç¼Ç |
Àç ¹« ºñ À² |
|
±¸ºÐ |
2023.12.31 | 2022.12.31 | 2021.12.31 |
¾ÈÁ¤¼º |
ºÎäºñÀ² |
120.74 % | 68.43 % | 54.17 % |
À¯µ¿ºñÀ² |
89.69 % | 124.29 % | 95.69 % |
¼öÀͼº |
ÀÚ±âÀÚº»¼öÀÍ·ü |
6.58 % | 6.88 % | 7.88 % |
¿µ¾÷ÀÌÀÍ·ü |
4.11 % | 0.56 % | 3.07 % |
¼ºÀ强 |
¸ÅÃâ¾×Áõ°¡À² |
85.87 % | 55.55 % | 18.24 % |
¿µ¾÷ÀÌÀÍÁõ°¡À² |
1,267.33 % | -71.64 % | 305.56 % |
|
ž·±ÅäÅ»¼Ö·ç¼Ç |
ÁÖ °¡ Áö Ç¥ |
|
±¸ ºÐ |
2023.12.31 | 2022.12.31 | 2021.12.31 |
EPS (ÁÖ´ç¼øÀÌÀÍ) |
325 ¿ø | 314 ¿ø | 315 ¿ø |
PER (ÁÖ°¡¼öÀͺñÀ²)
°ø¸ð°¡ ´ëºñ |
43.03 | 44.61 | 44.40 |
BPS (ÁÖ´ç¼øÀڻ갡ġ) |
4,945 ¿ø | 4,563 ¿ø | 3,999 ¿ø |
PBR (ÁÖ°¡¼øÀÚ»êºñÀ²) |
2.83 | 3.07 | 3.50 |
SPS (ÁÖ´ç¸ÅÃâ¾×) |
6,878 ¿ø | 3,700 ¿ø | 2,379 ¿ø |
PSR (ÁÖ°¡¸ÅÃâ¾×ºñÀ²) |
2.04 | 3.78 | 5.89 |
|
|
|
|
1.»ç¾÷ÇöȲ
-´ç»ç´Â Automotive & Display ÷´Ü ºÎÇ° ODM Àü¹®±â¾÷À» ÁöÇâÇÏ¸ç ±Û·Î¹ú À¯¼öÀÇ ±â¾÷À» °í°´»ç·Î ÇÏ¿© »ç¾÷À»
¿µÀ§ÇÏ°í ÀÖ½À´Ï´Ù. Â÷·®¿ë µð½ºÇ÷¹ÀÌ(BLU, IVI, HUD), ÀÚµ¿Â÷ ºÎÇ°, ¹èÅ͸® °ü·Ã ºÎÇ°, OLEDºÎÇ°, TV ³»Àå ¹× ¿ÜÀå ºÎÇ°,
ÀüÀÚ ºÎÇ° Ãæ°Ý º¸È£ ½ºÆ¼·ÎÆû ÆÐÅ· Á¦Ç°À» »ý»êÇÏ¿© ÁÖ¿ä °í°´»ç¿¡ ³³Ç°ÇÏ°í ÀÖ½À´Ï´Ù. ¶ÇÇÑ, °í°´»çÀÇ ´ÏÁî¿¡ ¸ÂÃáÁ¦Ç° R&D¿Í ´ë·®
»ý»êÀ» À§ÇÑ ±ÝÇü ¼³°è ¹× Á¦ÀÛ ±×¸®°í ÇØ¿Ü ¹ýÀÎÀÇ ¿øÈ°ÇÑ »ç¾÷ ¿µÀ§¸¦ À§ÇÑ »ç¾÷ Áö¿ø ¼ºñ½º¸¦ ÇÔ²² Á¦°øÇÏ°í ÀÖ½À´Ï´Ù. ÇØ¿Ü ¹ýÀÎÀº ´ç»ç¿¡¼
°³¹ßÇÑ Á¦Ç°À» ¾ç»êÇÏ¿© °í°´»ç¿¡ ³³Ç°ÇÏ°í ÀÌ¿¡ ´ëÇÑ »çÈÄÁö¿ø ¶ÇÇÑ ÀÌÇàÇÔÀ¸·Î½á °í°´»ç¿Í Çù·Â °ü°è¸¦ À¯ÁöÇÏ°í ÀÖ½À´Ï´Ù.
´ç»ç´Â »ç¾÷À» ¿î¿µÇÏ¸é¼ ÃàÀûÇÑ ´Ù¾çÇÑ Know-how¸¦ Àû±Ø È°¿ë ÇÏ¿© ºü¸£°Ô º¯ÈÇÏ´Â Àü¹æ ½ÃÀå¿¡ ¸ÂÃç °í°´ÀÇ ´ÏÁî¿¡ ÇÑ¹ß ºü¸£°Ô
¼±Á¡ÇÏ¿© ¼ÒÀç/ºÎÇ°/Àåºñ îï ºÐ¾ß¸¦ ¾Æ¿ì¸£´Â ±Û·Î¹ú Á¾ÇÕ ¼Ö·ç¼Ç ±â¾÷À¸·Î ¼ºÀåÅä·Ï ³ë·Â ÇÒ °ÍÀÔ´Ï´Ù.
2.¸ÅÃâÇöȲ
(´ÜÀ§: ¹é¸¸¿ø) |
¸ÅÃâ |
Ç°¸ñ |
2024¿¬µµ |
2023¿¬µµ |
2022¿¬µµ |
2021¿¬µµ |
À¯Çü |
(Á¦21±â ¹Ý±â) |
(Á¦20±â) |
(Á¦19±â) |
(Á¦18±â) |
Á¦Ç° |
Ç°¸ñ |
Â÷·®¿ë |
BLU |
¼öÃâ |
96,553 |
158,718 |
127,673 |
117,708 |
µð½ºÇ÷¹ÀÌ |
IVI |
¼öÃâ |
19,827 |
39,118 |
34,871 |
26,186 |
¡¡ |
HUD |
¼öÃâ |
4,472 |
4,170 |
4,501 |
2,597 |
¡¡ |
¼Ò°è |
¼öÃâ |
120,852 |
202,007 |
167,045 |
146,491 |
OLEDºÎÇ° |
Stiffener/ |
¼öÃâ |
13,653 |
35,356 |
22,663 |
11,351 |
Bend PSA |
P-Injection |
Çöó½ºÆ½ |
¼öÃâ |
54,162 |
126,853 |
126,893 |
108,787 |
ȍ̉ |
P-EPS/EPP |
½ºÆ¼·ÎÆû |
¼öÃâ |
53,536 |
103,731 |
112,726 |
76,795 |
±âŸ |
¼öÃâ |
4,131 |
16,059 |
27,215 |
21,184 |
³»¼ö |
2,751 |
7,173 |
1,918 |
- |
¼Ò°è |
6,881 |
23,232 |
29,132 |
21,184 |
Á¦Ç° |
¼öÃâ |
246,334 |
484,006 |
456,541 |
364,608 |
¼Ò°è |
³»¼ö |
2,751 |
7,173 |
1,918 |
- |
¡¡ |
¼Ò°è |
249,084 |
491,179 |
458,459 |
364,608 |
»óÇ° |
¼öÃâ |
2,726 |
13,689 |
17,844 |
13,882 |
³»¼ö |
682 |
902 |
1,191 |
1,086 |
¼Ò°è |
3,407 |
14,591 |
19,035 |
14,968 |
±âŸ |
³»¼ö |
3,065 |
8,107 |
4,968 |
6,910 |
ÇÕ°è |
¼öÃâ |
249,059 |
497,695 |
474,386 |
378,490 |
³»¼ö |
6,497 |
16,182 |
8,077 |
7,996 |
¼Ò°è |
255,557 |
513,877 |
482,462 |
386,486 |
3.À繫ÇöȲ
[ÁÖ¿ä ¼öÀͼº ÁöÇ¥] |
(´ÜÀ§: ¹é¸¸¿ø, %) |
±¸ ºÐ |
2024³â ¹Ý±â |
2023³â |
2022³â |
2021³â |
ȸ°è󸮱âÁØ |
K-IFRS |
K-IFRS |
K-IFRS |
K-GAAP |
(°¨»ç¹ÞÁö ¾Æ´ÏÇÑ À繫Á¦Ç¥) |
(°¨»ç¹ÞÁö ¾Æ´ÏÇÑ À繫Á¦Ç¥) |
¸ÅÃâ¾× |
255,557 |
513,877 |
482,462 |
386,486 |
¸ÅÃâÃÑÀÌÀÍ |
42,432 |
79,057 |
54,014 |
42,114 |
¿µ¾÷ÀÌÀÍ |
14,863 |
29,680 |
16,645 |
11,231 |
¹ýÀμ¼Àü°è¼ÓÀÌÀÍ |
12,747 |
25,610 |
7,927 |
8,110 |
´ç±â¼øÀÌÀÍ |
10,427 |
22,651 |
5,529 |
5,809 |
¸ÅÃâ¾×ÃÑÀÌÀÍ·ü |
16.60% |
15.38% |
11.20% |
10.90% |
¿µ¾÷ÀÌÀÍ·ü |
5.82%. |
5.78% |
3.45% |
2.91% |
¹ýÀμ¼Â÷°¨Àü |
4.99% |
4.98% |
1.64% |
2.10% |
°è¼Ó»ç¾÷ÀÌÀÍ·ü |
´ç±â¼øÀÌÀÍ·ü |
4.08% |
4.41% |
1.15% |
1.50% |
[À繫¾ÈÁ¤¼º ÁöÇ¥] |
(´ÜÀ§ : %) |
À繫ºñÀ² |
2024³â ¹Ý±â |
2023³â |
2022³â (Á¦19±â) |
2021³â |
(Á¦21±â) |
(Á¦20±â) |
¾÷Á¾ |
ȸ»ç |
(Á¦18±â) |
ºÎäºñÀ² |
197.43% |
297.62% |
61.35% |
335.91% |
347.13% |
Â÷ÀÔ±ÝÀÇÁ¸µµ |
29.25% |
32.31% |
18.77% |
36.74% |
38.58% |
À¯µ¿ºñÀ² |
99.43% |
87.51% |
162.38% |
90.64% |
79.93% |
´çÁºñÀ² |
83.91% |
73.54% |
125.27% |
70.31% |
64.90% |
4.°ø¸ðÈÄ À¯Åë°¡´É ¹°·®(º¸È£¿¹¼ö, »óÀåÈÄ
À¯ÅëÁֽļö)
ÁÖÁÖ¸í |
ȸ»ç¿ÍÀÇ °ü°è |
ÁÖ½ÄÀÇ Á¾·ù |
°ø¸ðÀü º¸À¯ÁÖ½Ä |
°ø¸ðÈÄ |
¸Å°¢ |
Á¦ÇÑ |
±â°£ |
º¸À¯ÁÖ½Ä |
¸Å°¢Á¦Çѹ°·® |
À¯Åë°¡´É¹°·® |
(»óÀåÀÏ |
Áֽļö |
ÁöºÐÀ² |
Áֽļö |
ÁöºÐÀ² |
Áֽļö |
ÁöºÐÀ² |
Áֽļö |
ÁöºÐÀ² |
±âÁØ) |
¹Ú¿µ±Ù |
ÃÖ´ëÁÖÁÖ |
º¸ÅëÁÖ |
11,416,160 |
67.09% |
11,416,160 |
58.33% |
11,416,160 |
58.33% |
- |
- |
6°³¿ù |
ÀÌÁö¿µ |
ÃÖ´ëÁÖÁÖÀÇ |
3,080,000 |
18.10% |
3,080,000 |
15.74% |
3,080,000 |
15.74% |
- |
- |
6°³¿ù |
Ư¼ö°ü°èÀÎ |
À¯¾ÏÄÚ-ÄÉÀ̺ñ |
º¥Ã³ |
2,521,064 |
14.81% |
2,521,064 |
12.88% |
2,521,064 |
12.88% |
- |
- |
3°³¿ù |
Å©·¹µ÷ Á¦1È£ |
±ÝÀ¶ |
»ç¸ðÅõÀÚÇÕÀÚȸ»ç |
¡¡ |
°ø¸ðÁÖÁÖ |
- |
- |
2,500,000 |
12.77% |
- |
- |
2,500,000 |
12.77% |
- |
»óÀåÁÖ¼±ÀÎ Àǹ«Àμö |
- |
- |
55,555 |
0.28% |
55,555 |
0.28% |
- |
- |
3°³¿ù |
ÇÕ°è |
17,017,224 |
100.00% |
19,572,779 |
100.00% |
17,072,779 |
87.23% |
2,500,000 |
12.77% |
¡¡ |
5.¿ä¾àÀ繫Á¦Ç¥
±¸ºÐ |
Á¦21±â |
Á¦20±â |
Á¦19±â |
2024³â 6¿ù ¸» |
2023³â 12¿ù ¸» |
2022³â 12¿ù ¸» |
¡¡ |
¡¡ |
(°¨»ç¹ÞÁö ¾Æ´ÏÇÑ À繫Á¦Ç¥) |
[À¯µ¿ÀÚ»ê] |
214,426,877,273 |
208,534,712,233 |
171,277,847,059 |
- Çö±Ý¹×Çö±Ý¼ºÀÚ»ê |
39,959,224,292 |
37,633,407,179 |
33,683,133,733 |
- ¸ÅÃâä±Ç |
128,768,798,026 |
112,694,567,719 |
86,903,513,215 |
- Àç°íÀÚ»ê |
33,479,927,965 |
33,279,774,975 |
38,424,280,770 |
- ±âŸ |
12,218,926,990 |
24,926,962,360 |
12,266,919,341 |
[ºñÀ¯µ¿ÀÚ»ê] |
176,126,874,997 |
167,260,678,136 |
152,295,896,007 |
- À¯ÇüÀÚ»ê |
149,172,821,778 |
140,468,114,430 |
121,614,158,759 |
- ¹«ÇüÀÚ»ê |
8,735,724,223 |
7,435,224,302 |
8,421,626,231 |
- ÀÌ¿¬¹ýÀμ¼ |
5,405,054,099 |
5,536,432,350 |
3,682,540,938 |
- ±âŸ |
12,813,274,897 |
13,820,907,054 |
18,577,570,079 |
ÀÚ»êÃÑ°è |
390,553,752,270 |
375,795,390,369 |
323,573,743,066 |
[À¯µ¿ºÎä] |
215,654,799,724 |
238,300,967,133 |
188,963,162,813 |
[ºñÀ¯µ¿ºÎä] |
43,591,378,363 |
42,983,738,773 |
60,381,131,908 |
ºÎäÃÑ°è |
259,246,178,087 |
281,284,705,906 |
249,344,294,721 |
[ÀÚº»±Ý] |
8,508,612,000 |
517,720,000 |
517,720,000 |
[ÀÚº»À׿©±Ý] |
15,877,478,486 |
4,030,499,131 |
3,859,695,929 |
[±âŸÀÚº»Ç׸ñ] |
- |
- |
- |
[±âŸÆ÷°ý¼ÕÀÍ´©°è¾×] |
6,231,858,764 |
-535,596,903 |
-1,077,766,628 |
[ÀÌÀÍÀ׿©±Ý] |
98,171,840,731 |
88,107,109,070 |
66,677,607,128 |
[ºñÁö¹èÁöºÐ] |
2,517,784,202 |
2,390,953,165 |
4,252,191,916 |
ÀÚº»ÃÑ°è |
131,307,574,183 |
94,510,684,463 |
74,229,448,345 |
±¸ºÐ |
Á¦21±â |
Á¦20±â |
Á¦19±â |
2024³â 1¿ù 1ÀÏ~ |
2023³â 1¿ù 1ÀÏ~ |
2022³â 1¿ù 1ÀÏ~ |
2024³â 06¿ù 30ÀÏ |
2023³â 12¿ù 31ÀÏ |
2022³â 12¿ù 31ÀÏ |
¡¡ |
¡¡ |
¡¡ |
¸ÅÃâ¾× |
255,556,736,319 |
513,876,854,406 |
482,462,408,082 |
¿µ¾÷ÀÌÀÍ |
14,863,499,071 |
29,680,115,727 |
16,644,824,619 |
(¿µ¾÷¼Õ½Ç) |
°è¼Ó»ç¾÷ÀÌÀÍ |
9,147,661,258 |
24,397,879,274 |
6,720,420,715 |
(°è¼Ó»ç¾÷¼Õ½Ç) |
Áß´Ü»ç¾÷ÀÌÀÍ |
1,279,511,728 |
-1,746,899,795 |
-1,181,909,600 |
(Áß´Ü»ç¾÷¼Õ½Ç) |
´ç±â¼øÀÌÀÍ |
10,427,172,986 |
22,650,979,479 |
5,538,511,115 |
(´ç±â¼ø¼Õ½Ç) |
°è¼Ó¿µ¾÷±âº»ÁÖ´ç¼Õ½Ç |
558 |
23,564 |
4,663 |
Áß´Ü¿µ¾÷±âº»ÁÖ´ç¼Õ½Ç |
78 |
-1,687 |
-1,171 |
°è¼Ó¿µ¾÷Èñ¼®ÁÖ´ç¼Õ½Ç |
558 |
23,564 |
4,663 |
Áß´Ü¿µ¾÷Èñ¼®ÁÖ´ç¼Õ½Ç |
78 |
-1,687 |
-1,171 |
6.µ¿Á¾¾÷ü¿ÍÀÇ À繫Á¤º¸ ºñ±³
[µ¿»ç ¹× ºñ±³±â¾÷ 2024³â ¹Ý±â ±âÁØ ¿ä¾à À繫ÇöȲ] |
(´ÜÀ§: ¹é¸¸¿ø) |
±¸ºÐ |
ž·±ÅäÅ»¼Ö·ç¼Ç |
µð½ºÇ÷¹ÀÌÅ×Å© |
ÄÚÅØ |
Åäºñ½º |
ȸ°è±âÁØ |
K-IFRS ¿¬°á |
K-IFRS ¿¬°á |
K-IFRS ¿¬°á |
K-IFRS ¿¬°á |
[À¯µ¿ÀÚ»ê] |
214,426,877,273 |
93,253,164,128 |
330,008,832,762 |
280,925,748,924 |
[ºñÀ¯µ¿ÀÚ»ê] |
176,126,874,997 |
74,600,543,130 |
129,176,063,178 |
217,622,083,028 |
ÀÚ»êÃÑ°è |
390,553,752,270 |
167,853,707,258 |
459,184,895,940 |
498,547,831,952 |
[À¯µ¿ºÎä] |
215,654,799,724 |
1,149,134,656 |
109,061,841,954 |
248,129,920,420 |
[ºñÀ¯µ¿ºÎä] |
43,591,378,363 |
4,400,465,584 |
6,840,264,117 |
18,806,686,365 |
ºÎäÃÑ°è |
259,246,178,087 |
5,549,600,240 |
115,902,106,071 |
266,936,606,785 |
[ÀÚº»±Ý] |
8,508,612,000 |
9,345,959,000 |
7,787,276,000 |
8,358,529,000 |
ÀÚº»ÃÑ°è |
131,307,574,183 |
162,304,107,018 |
343,282,789,869 |
231,611,225,167 |
(Áö¹èÁöºÐ) ÀÚº»ÃÑ°è |
128,789,789,982 |
162,304,107,018 |
322,626,770,752 |
209,413,023,119 |
¸ÅÃâ¾× |
255,556,736,319 |
5,221,718,301 |
143,677,909,300 |
301,873,759,633 |
¿µ¾÷ÀÌÀÍ(¿µ¾÷¼Õ½Ç) |
14,863,499,071 |
1,099,904,178 |
9,331,549,859 |
26,120,113,394 |
´ç±â¼øÀÌÀÍ(´ç±â¼ø¼Õ½Ç) |
10,427,172,986 |
2,315,081,895 |
12,992,145,435 |
24,310,064,288 |
(Áö¹èÁöºÐ) ´ç±â¼øÀÌÀÍ |
10,427,135,661 |
2,315,081,895 |
13,305,703,367 |
23,242,869,052 |
|
|
|
|
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 ž·±ÅäÅ»¼Ö·ç¼Ç |
(´ÜÀ§ : ¿ø) |
°ú ¸ñ |
2023³â 12¿ù 31ÀÏ |
2022³â 12¿ù 31ÀÏ |
2022³â 1¿ù 1ÀÏ |
ÀÚ»ê |
|
|
|
I. À¯µ¿ÀÚ»ê |
74,491,315,921 |
49,158,355,614 |
28,865,262,239 |
II. ºñÀ¯µ¿ÀÚ»ê |
111,274,428,605 |
84,206,130,404 |
79,477,123,508 |
ÀÚ»êÃÑ°è |
185,765,744,526 |
133,364,486,018 |
108,342,385,747 |
ºÎä |
¡¡ |
¡¡ |
¡¡ |
I. À¯µ¿ºÎä |
83,051,364,669 |
40,595,082,347 |
30,484,974,144 |
II. ºñÀ¯µ¿ºÎä |
18,558,482,345 |
12,962,415,880 |
6,713,490,372 |
ºÎäÃÑ°è |
101,609,847,014 |
53,557,498,227 |
37,198,464,516 |
ÀÚº» |
¡¡ |
¡¡ |
¡¡ |
ÀÚº»±Ý |
517,720,000 |
517,720,000 |
500,000,000 |
ÀÚº»À׿©±Ý |
5,499,684,741 |
5,499,684,741 |
- |
ÀÌÀÍÀ׿©±Ý |
78,138,492,771 |
73,789,583,050 |
70,643,921,231 |
ÀÚº»ÃÑ°è |
84,155,897,512 |
79,806,987,791 |
71,143,921,231 |
ºÎä¹×ÀÚº»ÃÑ°è |
185,765,744,526 |
133,364,486,018 |
108,342,385,747 |
Æ÷ °ý ¼Õ ÀÍ °è »ê ¼
|
ÁÖ½Äȸ»ç ž·±ÅäÅ»¼Ö·ç¼Ç |
(´ÜÀ§ : ¿ø) |
°ú ¸ñ |
2023³â 12¿ù 31ÀÏ |
2022³â 12¿ù 31ÀÏ |
¸ÅÃâ |
117,035,701,286 |
62,330,095,687 |
¸ÅÃâ¿ø°¡ |
92,771,945,330 |
50,110,280,244 |
¸ÅÃâÃÑÀÌÀÍ |
24,263,755,956 |
12,219,815,443 |
¿µ¾÷ÀÌÀÍ |
4,812,855,453 |
(510,273,474) |
¹ýÀμ¼ºñ¿ëÂ÷°¨Àü¼øÀÌÀÍ |
4,227,507,581 |
2,105,358,786 |
´ç±â¼øÀÌÀÍ |
5,535,707,215 |
2,827,270,090 |
¹ýÀμ¼ºñ¿ëÂ÷°¨ÈıâŸÆ÷°ý¼ÕÀÍ |
(824,393,494) |
318,391,729 |
ÈļÓÀûÀ¸·Î ´ç±â¼ÕÀÍÀ¸·Î ÀçºÐ·ùµÇÁö ¾Ê´Â Ç׸ñ |
(824,393,494) |
318,391,729 |
ÃÑÆ÷°ýÀÌÀÍ |
4,711,313,721 |
3,145,661,819 |
ÀÚ º» º¯ µ¿ Ç¥ |
ÁÖ½Äȸ»ç ž·±ÅäÅ»¼Ö·ç¼Ç |
(´ÜÀ§ : ¿ø) |
°ú ¸ñ |
ÀÚ º» ±Ý |
ÀÚº»À׿©±Ý |
ÀÌÀÍÀ׿©±Ý |
ÃÑ °è |
2022.01.01(Àü±âÃÊ) (°¨»ç¹ÞÁö ¾Æ´ÏÇÑ À繫Á¦Ç¥)
|
500,000,000 |
- |
70,643,921,231 |
71,143,921,231 |
ÃÑÆ÷°ýÀÌÀÍ:
|
¡¡ |
¡¡ |
¡¡ |
¡¡ |
´ç±â¼øÀÌÀÍ
|
- |
- |
2,827,270,090 |
2,827,270,090 |
È®Á¤±Þ¿©Á¦µµÀÇ ÀçÃøÁ¤¿ä¼Ò
|
- |
- |
318,391,729 |
318,391,729 |
µ¿ÀÏÁö¹èÇÏÀÇ ÇÕº´ |
17,720,000 |
5,499,684,741 |
- |
5,517,404,741 |
2022.12.31(Àü±â¸») (°¨»ç¹ÞÁö ¾Æ´ÏÇÑ À繫Á¦Ç¥)
|
517,720,000 |
5,499,684,741 |
73,789,583,050 |
79,806,987,791 |
2023.01.01(´ç±âÃÊ)
|
517,720,000 |
5,499,684,741 |
73,789,583,050 |
79,806,987,791 |
ÃÑÆ÷°ýÀÌÀÍ:
|
¡¡ |
¡¡ |
¡¡ |
¡¡ |
´ç±â¼øÀÌÀÍ
|
- |
- |
5,535,707,215 |
5,535,707,215 |
È®Á¤±Þ¿©Á¦µµÀÇ ÀçÃøÁ¤¿ä¼Ò
|
- |
- |
(824,393,494) |
(824,393,494) |
ÀÚº»¿¡ Á÷Á¢¹Ý¿µµÈ ¼ÒÀ¯ÁÖ¿ÍÀÇ °Å·¡ µî:
|
¡¡ |
¡¡ |
¡¡ |
¡¡ |
Çö±Ý¹è´çÁö±Þ
|
- |
- |
(362,404,000) |
(362,404,000) |
2023.12.31(´ç±â¸»)
|
517,720,000 |
5,499,684,741 |
78,138,492,771 |
84,155,897,512 |
|
ž·±ÅäÅ»¼Ö·ç¼Ç IPO°ø¸ð,ž·±ÅäÅ»¼Ö·ç¼Ç °ø¸ðÀÏÁ¤,ž·±ÅäÅ»¼Ö·ç¼Ç °ø¸ðÁÖ,ž·±ÅäÅ»¼Ö·ç¼Ç »óÀå,ž·±ÅäÅ»¼Ö·ç¼Ç û¾àÀÏÁ¤,ž·±ÅäÅ»¼Ö·ç¼Ç °ø¸ð°¡,ž·±ÅäÅ»¼Ö·ç¼Ç û¾à°æÀï·ü,ž·±ÅäÅ»¼Ö·ç¼Ç °ø¸ðÁֽļö,ž·±ÅäÅ»¼Ö·ç¼Ç È®Á¤°ø¸ð°¡,ž·±ÅäÅ»¼Ö·ç¼Ç °ø¸ð±Ý¾×,ž·±ÅäÅ»¼Ö·ç¼Ç °ø¸ðºÐ¼®,ž·±ÅäÅ»¼Ö·ç¼Ç °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¤
|