Á¾¸ñ¸í |
»êÀÏÀü±â |
ÁøÇà»óȲ |
½Å±Ô»óÀå |
½ÃÀ屸ºÐ |
°Å·¡¼Ò |
Á¾¸ñÄÚµå |
062040 |
¾÷Á¾ |
º¯¾Ð±â Á¦Á¶¾÷ |
´ëÇ¥ÀÚ |
¹Úµ¿¼® |
±â¾÷±¸ºÐ |
Áß¼ÒÀÏ¹Ý |
º»Á¡¼ÒÀçÁö |
°æ±âµµ ½ÃÈï½Ã Á¤¿Õµ¿ 1278-1 ½ÃÈ°ø´Ü 3³ª 202È£ |
ȨÆäÀÌÁö |
www.sanil.co.kr |
´ëÇ¥ÀüÈ |
031-319-0780 |
ÃÖ´ëÁÖÁÖ |
- |
¸ÅÃâ¾× |
214,538 (¹é¸¸¿ø) |
¹ýÀμ¼ºñ¿ëÂ÷°¨Àü °è¼Ó»ç¾÷ÀÌÀÍ |
48,114 (¹é¸¸¿ø) |
¼øÀÌÀÍ |
39,051 (¹é¸¸¿ø) |
ÀÚº»±Ý |
15,222 (¹é¸¸¿ø) |
ÃÑ°ø¸ðÁֽļö |
7,600,000 ÁÖ |
¾×¸é°¡ |
500 ¿ø |
»óÀå°ø¸ð |
½ÅÁÖ¸ðÁý : 6,500,000 ÁÖ (85.53%)
/ ±¸ÁÖ¸ÅÃâ : 1,100,000 ÁÖ (14.47%) |
Èñ¸Á°ø¸ð°¡¾× |
24,000 ~ 30,000 ¿ø |
û¾à°æÀï·ü |
423.09 :1 (ºñ·Ê 846:1) |
È®Á¤°ø¸ð°¡ |
35,000 ¿ø |
°ø¸ð±Ý¾× |
266,000 (¹é¸¸¿ø) |
ÁÖ°£»ç |
¹Ì·¡¿¡¼ÂÁõ±Ç,»ï¼ºÁõ±Ç
|
Áֽļö: 1,900,000~2,280,000 ÁÖ / û¾àÇѵµ: - ÁÖ |
Àμöȸ»ç |
Áֽļö |
û¾àÇѵµ |
±âŸ |
¹Ì·¡¿¡¼ÂÁõ±Ç |
1,560,000 ~ 1,872,000 ÁÖ |
90,000 ~ 105,000 ÁÖ |
|
»ï¼ºÁõ±Ç |
65,000 ~ 78,000 ÁÖ |
90,000 ~ 105,000 ÁÖ |
|
ÁÖ¿äÀÏÁ¤ |
¼ö¿ä¿¹ÃøÀÏ |
2024.07.09 ~ 2024.07.15 |
°ø¸ðû¾àÀÏ |
2024.07.18 ~ 2024.07.19 |
¹èÁ¤°ø°íÀÏ(½Å¹®) |
2024.07.23 (ÁÖ°£»ç ȨÆäÀÌÁö ÂüÁ¶) |
³³ÀÔÀÏ |
2024.07.23 |
ȯºÒÀÏ |
2024.07.23 |
»óÀåÀÏ |
2024.07.29 |
°ø¸ð»çÇ× |
È®Á¤°ø¸ð°¡ |
35,000 ¿ø |
ÁÖ´ç¾×¸é°¡ : 500 ¿ø |
Èñ¸Á°ø¸ð°¡¾× : 24,000 ~ 30,000 ¿ø |
|
ÃÑ°ø¸ðÁֽļö |
7,600,000 ÁÖ |
°ø¸ð±Ý¾× : 266,000 (¹é¸¸¿ø) |
|
±×
·ì
º°
¹è
Á¤ |
¿ì¸®»çÁÖÁ¶ÇÕ |
1,520,000 ÁÖ (20.0%) |
û¾àÁõ°Å±ÝÀ² : 100% |
±â°üÅõÀÚÀÚµî |
4,180,000~5,700,000 ÁÖ (55.0~75.0%) |
ÃÖ°íÇѵµ : - ÁÖ |
ÀϹÝû¾àÀÚ |
1,900,000~2,280,000 ÁÖ (25.0~30.0%) |
û¾àÁõ°Å±ÝÀ² : 50% |
û¾à ÃÖ°íÇѵµ : - ÁÖ |
ÃÖÀú : - ÁÖ |
|
IRÀÏÁ¤ |
IRÀÏÀÚ
|
2024.07.15 |
IRÀå¼Ò/½Ã°£
|
±â°ü : ¿Â¶óÀÎ-À¯Åõºê PM 02:30
ÀÏ¹Ý :
|
|
¼ö¿ä¿¹Ãø°á°ú |
±â°ü°æÀï·ü
|
413.86:1 |
Àǹ«º¸À¯È®¾à
|
42.37%
|
|
½Å±Ô»óÀå |
½Å±Ô»óÀåÀÏ
|
2024.07.29 |
ÇöÀç°¡
|
29,650 ¿ø (-7.34%)
|
|
±¸ºÐ |
½Åû¼ö·®(´ÜÀ§:ÁÖ) |
6°³¿ù È®¾à | 58,338,000 |
3°³¿ù È®¾à | 402,763,000 |
1°³¿ù È®¾à | 252,066,000 |
15ÀÏ È®¾à | 19,804,000 |
ÇÕ°è | 732,971,000 |
ÃÑ ¼ö·® ´ëºñ ºñÀ²(%) | 42.37% |
Âü¿©°Ç¼ö (´ÜÀ§:°Ç) |
½ÅûÁֽļö (´ÜÀ§:ÁÖ) |
´Ü¼ø°æÀï |
2,205 |
1,729,932,000 |
413.86:1 |
±¸ºÐ |
Âü¿©°Ç¼ö (´ÜÀ§:°Ç) |
½ÅûÁֽļö (´ÜÀ§: ÁÖ) |
ºñÀ²(%) |
40,000¿ø ÃÊ°ú | 106 | 98,208,000 | 5.68% | 39,000¿ø ~ 40,000¿ø ÀÌÇÏ | 441 | 421,614,000 | 24.37% | 35,000¿ø ~ 39,000¿ø ÀÌÇÏ | 1571 | 1,098,741,000 | 63.51% | 30,000¿ø ~ 35,000¿ø ÀÌÇÏ | 41 | 33,474,000 | 1.93% | 30,000¿ø | 6 | 1,635,000 | 0.09% | 30,000¿ø ¹Ì¸¸ | 2 | 11,000 | - | °¡°Ý¹ÌÁ¦½Ã | 38 | 76,249,000 | 4.41% | ÇÕ°è |
2,205°Ç |
1,729,932,000ÁÖ |
100% |
ÁÖ´ç ¼øÀڻ갡ġ Æò°¡ |
(´ÜÀ§ : ¿ø, ÁÖ) |
ÀÚº»ÃÑ°è |
138,633,695,153 |
¹«ÇüÀÚ»ê µî Â÷°¨ |
337,850,884 |
ÀÌ¿¬ÀÚ»ê ¿¬ºÎä |
|
¼øÀÚ»ê ÃÑ°è |
138,295,844,269 |
±â¸» ¹ßÇàÁֽļö |
23,945,200 |
Àڻ갡ġ |
5,776¿ø |
ÁÖ´ç ¼öÀÍ°¡Ä¡ (Æò°¡¹ý 1) |
(´ÜÀ§ : ¿ø, ÁÖ, %) |
±¸ºÐ |
2024³â 1ºÐ±â |
2023³â |
2022³â |
¼øÀÌÀÍ |
16,467,642,394 |
39,051,131,678 |
4,108,350,834 |
¹ßÇàÁֽļö |
23,945,200 |
4,789,040 |
4,265,980 |
ÁÖ´ç ÀÌÀÍ(EPS) |
2,751 |
8,154 |
963 |
°¡ÁßÆò±Õ EPS |
4,254 |
ÀÚº»È¯¿øÀ²(%) |
10% |
¼öÀÍ°¡Ä¡ (Æò°¡¹ý 1) |
42,540¿ø |
ÁÖ´ç º»Áú°¡Ä¡ (Æò°¡¹ý 1) |
(´ÜÀ§ : ¿ø) |
±¸ºÐ |
Àڻ갡ġ |
¼öÀÍ°¡Ä¡(Æò°¡1) |
1ÁÖ´ç ±Ý¾× |
5,776 |
42,540 |
º»Áú°¡Ä¡ (Æò°¡¹ý 1) |
27,834¿ø |
±¸ºÐ |
2023.12.31 | 2022.12.31 | 2021.12.31 |
¾ÈÁ¤¼º |
ºÎäºñÀ² |
51.94 % | 201.59 % | 142.73 % |
À¯µ¿ºñÀ² |
195.12 % | 94.98 % | 82.35 % |
¼öÀͼº |
ÀÚ±âÀÚº»¼öÀÍ·ü |
31.02 % | 9.39 % | 2.89 % |
¿µ¾÷ÀÌÀÍ·ü |
21.72 % | 11.31 % | 0.74 % |
¼ºÀ强 |
¸ÅÃâ¾×Áõ°¡À² |
99.25 % | 66.08 % | 0.87 % |
¿µ¾÷ÀÌÀÍÁõ°¡À² |
282.53 % | 2,432.85 % | -73.76 % |
|
±¸ ºÐ |
2023.12.31 | 2022.12.31 | 2021.12.31 |
EPS (ÁÖ´ç¼øÀÌÀÍ) |
1,631 ¿ø | 172 ¿ø | 48 ¿ø |
PER (ÁÖ°¡¼öÀͺñÀ²)
°ø¸ð°¡ ´ëºñ |
18.40 | 174.87 | 628.48 |
BPS (ÁÖ´ç¼øÀڻ갡ġ) |
5,258 ¿ø | 1,828 ¿ø | 1,653 ¿ø |
PBR (ÁÖ°¡¼øÀÚ»êºñÀ²) |
5.71 | 16.42 | 18.15 |
SPS (ÁÖ´ç¸ÅÃâ¾×) |
8,959 ¿ø | 4,497 ¿ø | 2,708 ¿ø |
PSR (ÁÖ°¡¸ÅÃâ¾×ºñÀ²) |
3.35 | 6.67 | 11.08 |
|
![°ø¸ðºÐ¼®](/images/2008/ipo/tit_ipo_sub04.gif) |
|
|
1.»ç¾÷ÇöȲ
-´ç»ç´Â Àü·Â¸Á, ½ÅÀç»ý ¿¡³ÊÁö, »ê¾÷¿ë º¯¾Ð±â ½ÃÀå¿¡¼ º¯¾Ð±â ¹× ¸®¾×ÅÍÀÇ Á¦Á¶ ¹× ÆǸŸ¦ ÁÖ¿ä »ç¾÷À¸·Î ÇÏ°í ÀÖ½À´Ï´Ù. Àü·Â¸Á
½ÃÀå, ½ÅÀç»ý¿¡³ÊÁö ½ÃÀå, »ê¾÷¿ë º¯¾Ð±â ½ÃÀåÀ» ÁÖ¿ä Àü¹æ »ê¾÷À¸·Î »ç¾÷À» ¿µÀ§ÇÏ°í ÀÖ½À´Ï´Ù. ÁÖ¿ä °Å·¡Ã³·Î´Â °¢±¹ Àü·Â¸Á ÀÎÇÁ¶ó »ç¾÷ÀÚ,
±Û·Î¹ú ÀιöÅÍ Á¦Á¶»ç ¹× ½ÅÀç»ý¿¡³ÊÁö °ü·Ã »ç¾÷ÀÚ, ±¹³»¿Ü EPC¾÷ü¿Í °¢±¹ÀÇ ¿¡³ÊÁö °ü·Ã ¹Î°£ ¹× °ø°ø±â°ü µîÀÌ ´ëÇ¥ÀûÀÔ´Ï´Ù. Àüü ¸ÅÃâÀÇ
80% ÀÌ»óÀÌ ¼öÃâÀ» ÅëÇØ ¹ß»ýÇϸç, 2023³â ¸» ±âÁØ °¢ Àü¹æ ½ÃÀ庰 ¸ÅÃâ ºñÁßÀº Àü·Â¸Á 24.6%, ½ÅÀç»ý ¿¡³ÊÁö 67.3%, »ê¾÷¿ë
8.1%ÀÔ´Ï´Ù. ÁÖ¿ä Á¦Ç°Àº º¯¾Ð±â·Î À¯ÀÔº¯¾Ð±â, ¸ôµåº¯¾Ð±â, Áֻ󺯾б⠵îÀ» »ý»êÇϸç, º¯¾Ð±âÀÇ ¸ÅÃâ¾×Àº 2023³â ÃÑ ¸ÅÃâ¾×ÀÇ 84.7%¸¦
Â÷ÁöÇÏ°í ÀÖ½À´Ï´Ù.
´ç»ç´Â »ê¾÷¿ë º¯¾Ð±â Á¦Á¶ ¾÷ü·Î¼, Àü·Â¿ë º¯¾Ð±â¿Í ¹èÀü¿ë º¯¾Ð±â¸¦ ÁÖ·Î Á¦Á¶ÇÏ°í ÀÖÀ¸¸ç, ÀÌ Áß¿¡¼µµ Àü·Â±â±â ½ÃÀå
³»¿¡¼ 72kV ±îÁöÀÇ Àü¾ÐÀ» ´Ù·ç´Â ¹èÀü º¯¾Ð±â ½ÃÀåÀ» ÁÖ¿ä ¸ñÇ¥½ÃÀåÀ¸·Î ÇÏ°í ÀÖ½À´Ï´Ù. ´Ù¸¸, Àü¾ÐÀ» ±âÁØÀ¸·Î ±¸ºÐÇÏ¸é ¹èÀü
º¯¾Ð±âÀÌÁö¸¸, ¹èÀü º¯¾Ð±âó·³ Àü·Â¸Á¿¡ »ç¿ëµÇ´Â ÀϹݸñÀû¿ë º¯¾Ð±â¿Í ´Þ¸® ÀιöÅÍ, ½ÅÀç»ý¿¡³ÊÁö ÀåÄ¡, ESS µî ¸Å¿ì ´Ù¾çÇÑ °í°´ÀÇ ¿ä±¸ »ç¾çÀ»
¹Ý¿µÇÏ¿© Ư¼öÇÑ Á¶°Ç°ú ȯ°æ¿¡¼ »ç¿ëµÇµµ·Ï ¸¸µé±â À§ÇØ ³ôÀº ±â¼ú·ÂÀÌ ÇÊ¿äÇÑ º¯¾Ð±âÀÎ °æ¿ì Ư¼ö º¯¾Ð±â¶ó°í ºÐ·ùÇÕ´Ï´Ù.
¹èÀü º¯¾Ð±â´Â ¸Å¿ì ´Ù¾çÇÑ ºÐ¾ß¿¡¼ ±¤¹üÀ§ÇÏ°Ô È°¿ëµÇ°í ÀÖ´Â Á¦Ç°À¸·Î, ´ç»ç´Â 2023³â ±âÁØ Àüü ¸ÅÃâ¿¡¼ ¼öÃâÀÌ Â÷ÁöÇÏ´Â
ºñÁßÀÌ 80% ÀÌ»óÀ̸ç, ƯÈ÷ ¹Ì±¹Áö¿ª¿¡ ´ëÇÑ ¸ÅÃâ ºñÁßÀº 2023³â ±âÁØ ¾à 70% ¼öÁØÀ¸·Î ÁÖ·Î ¹Ì±¹À»
Æ÷ÇÔÇÑ ±Û·Î¹ú ¹èÀü º¯¾Ð±â ½ÃÀåÀ» ÁÖ¿ä ¸ñÇ¥½ÃÀåÀ¸·Î ÇÏ°í ÀÖ½À´Ï´Ù. ´ç»ç°¡ »ç¾÷À» ¿µÀ§ÇÏ´Â Àü·Â±â±â ½ÃÀåÀº Àü·Â±â±â Á¦Ç°¿¡ ´ëÇØ ¸Å¿ì
³ôÀº ¾ÈÀü¼º°ú ½Å·Ú¼ºÀ» ¿ä±¸ÇÕ´Ï´Ù. ƯÈ÷, ¹Ì±¹ Àü·Â±â±â ½ÃÀåÀº ½ÃÀå ³» º¸¼öÀûÀÎ °æÇâÀÌ ±¹³» Àü·Â±â±â ½ÃÀå¿¡ ºñÇؼ ´õ¿í °ÇÑ ÆíÀÓ¿¡ µû¶ó,
´ç»ç¿Í °°ÀÌ ½ÃÀå¿¡ ÀÌ¹Ì ÁøÀÔÇÏ¿© ²ÙÁØÈ÷ ¸ÅÃâ ½ÇÀûÀ» ¹ß»ý½ÃÅ°´Â ¾÷ü´Â ÀÌ¹Ì °í°´»ç·ÎºÎÅÍ Ã¶ÀúÇÏ°Ô °ËÁõ¹ÞÀº ¾÷üÀ̸ç, ¹Ý´ë·Î ½Å±Ô ¾÷ü°¡
ÁøÀÔÇϱâ´Â ¾î·Á¿î ½ÃÀåÀÔ´Ï´Ù.
±Û·Î¹ú ¹èÀü º¯¾Ð±â ½ÃÀå Áß¿¡¼µµ ½ÅÀç»ý ¿¡³ÊÁö ½ÃÀå, Àü·Â°èÅë½ÃÀå »ê¾÷¿ë ¼±¹Ú °ÇÁ¶ ÇؾçÇ÷£Æ® ¹× ¼®À¯ÈÇÐ Ç÷£Æ® °Ç¼³,
öµµ/ö° µî ½ÃÀåÀ¸·Î ±¸ºÐÇÒ ¼ö ÀÖ½À´Ï´Ù. ´ç»çÀÇ °æ¿ì ½ÅÀç»ý ¿¡³ÊÁö¿¡ ´ëÇÑ ÅõÀÚ ¼ö¿ä Áõ°¡·Î ÀÎÇØ 2022³â ÀÌÈÄ ½ÅÀç»ý ¿¡³ÊÁö °ü·Ã ¸ÅÃâÀÌ
Â÷ÁöÇÏ´Â ºñÁßÀÌ Å©°Ô Áõ°¡ÇÑ ¹Ù ÀÖÀ¸¸ç, 2023³âºÎÅÍ´Â ¹Ì±¹ Àü·Â¸Á ±³Ã¼ ¹× ½Å±Ô ÅõÀÚ ¼ö¿ä¿¡ ÈûÀÔ¾î Àü·Â¸Á °ü·Ã ¸ÅÃâ ºñÁß ¶ÇÇÑ µ¿¹Ý
»ó½ÂÇÏ¸é¼ ´ç»çÀÇ ¸ÅÃâ ¼ºÀå·ü¿¡ ±â¿©ÇÏ°í ÀÖ½À´Ï´Ù.
2.¸ÅÃâÇöȲ
(´ÜÀ§: EA, ¹é¸¸¿ø) |
»ç¾÷ºÎ¹® |
¸ÅÃâÀ¯Çü |
Ç° ¸ñ |
2024³â 1ºÐ±â |
2023³â |
2022³â |
2021³â |
(Á¦31±â 1ºÐ±â) |
(Á¦30±â) |
(Á¦29±â) |
(Á¦28±â) |
¼ö·® |
±Ý¾× |
¼ö·® |
±Ý¾× |
¼ö·® |
±Ý¾× |
¼ö·® |
±Ý¾× |
Àü±â»ç¾÷ |
Á¦Ç°¸ÅÃâ |
º¯¾Ð±â |
¼ö Ãâ |
7,477 |
54,881 |
17,442 |
150,055 |
15,233 |
66,781 |
10,445 |
24,706 |
³» ¼ö |
280 |
9,227 |
1,379 |
31,637 |
1,285 |
18,151 |
2,656 |
17,130 |
¼Ò °è |
7,757 |
64,108 |
18,821 |
181,692 |
16,518 |
84,932 |
13,101 |
41,836 |
±âŸÁ¦Ç° |
¼ö Ãâ |
3,085 |
4,571 |
11,183 |
26,644 |
19,512 |
16,021 |
14,948 |
11,576 |
³» ¼ö |
349 |
927 |
350,102 |
3,940 |
1,118 |
2,132 |
6,945 |
1,397 |
¼Ò °è |
3,434 |
5,498 |
361,285 |
30,585 |
20,630 |
18,153 |
21,893 |
12,973 |
»óÇ°¸ÅÃâ |
¼ö Ãâ |
13 |
18 |
1,541 |
78 |
151 |
45 |
25 |
192 |
³» ¼ö |
681 |
439 |
391,308 |
446 |
65 |
258 |
15,612 |
257 |
¼Ò °è |
694 |
457 |
392,849 |
524 |
216 |
303 |
15,637 |
449 |
¿î¼Û¸ÅÃâ |
¼ö Ãâ |
- |
290 |
- |
970 |
- |
1,265 |
- |
- |
³» ¼ö |
- |
- |
- |
- |
- |
- |
- |
- |
¼Ò °è |
- |
290 |
- |
970 |
- |
1,265 |
- |
- |
±âŸ¸ÅÃâ |
¼ö Ãâ |
124 |
187 |
131 |
713 |
360 |
2,939 |
5,536 |
1,428 |
³» ¼ö |
8 |
104 |
56 |
55 |
145 |
82 |
238,489 |
8,147 |
¼Ò °è |
132 |
291 |
187 |
769 |
505 |
3,021 |
244,025 |
9,575 |
ÇÕ °è |
¼ö Ãâ |
10,699 |
59,947 |
30,297 |
178,460 |
35,256 |
87,051 |
30,954 |
37,902 |
³» ¼ö |
1,318 |
10,697 |
742,845 |
36,078 |
2,613 |
20,623 |
263,702 |
26,931 |
ÇÕ °è |
12,017 |
70,644 |
773,142 |
214,538 |
37,869 |
107,674 |
294,656 |
64,833 |
3.À繫ÇöȲ
[ÁÖ¿ä ¼öÀͼº ÁöÇ¥] |
(´ÜÀ§: ¹é¸¸¿ø, %) |
±¸ ºÐ |
2024³â 1ºÐ±â |
2023³â |
2022³â |
2021³â |
ȸ°è󸮱âÁØ |
K-IFRS |
K-IFRS |
K-IFRS |
K-GAAP |
¸ÅÃâ¾× |
70,644 |
214,538 |
107,674 |
64,833 |
¸ÅÃâÃÑÀÌÀÍ |
29,141 |
77,800 |
29,426 |
10,242 |
¿µ¾÷ÀÌÀÍ |
23,251 |
46,605 |
12,183 |
481 |
¹ýÀμ¼Àü°è¼ÓÀÌÀÍ |
20,903 |
48,114 |
4,570 |
1,288 |
´ç±â¼øÀÌÀÍ |
16,468 |
39,051 |
4,108 |
1,143 |
¸ÅÃâ¾× ÃÑÀÌÀÍ·ü |
41.30% |
36.30% |
27.30% |
15.80% |
¿µ¾÷ÀÌÀÍ·ü |
32.90% |
21.72% |
11.31% |
0.74% |
¹ýÀμ¼Àü°è¼Ó»ç¾÷ÀÌÀÍ·ü |
29.60% |
22.40% |
4.20% |
2.00% |
´ç±â¼øÀÌÀÍ·ü |
23.30% |
18.20% |
3.82% |
1.76% |
[À繫¾ÈÁ¤¼º ÁöÇ¥] |
(´ÜÀ§: %) |
À繫ºñÀ² |
2024³â 1ºÐ±â |
2023³âµµ |
2022³âµµ |
2021³âµµ |
¾÷Á¾ |
ȸ»ç |
ºÎäºñÀ² |
50.60% |
51.90% |
99.20% |
201.60% |
133.40% |
Â÷ÀÔ±ÝÀÇÁ¸µµ |
31.70% |
9.10% |
26.70% |
32.90% |
38.10% |
À¯µ¿ºñÀ² |
175.90% |
195.10% |
158.00% |
95.00% |
85.40% |
´çÁºñÀ² |
100.40% |
111.30% |
116.50% |
49.70% |
49.80% |
4.°ø¸ðÈÄ À¯Åë°¡´É ¹°·®(º¸È£¿¹¼ö, »óÀåÈÄ
À¯ÅëÁֽļö)
°¡´É¿©ºÎ |
±¸ºÐ |
ÁÖÁÖ¸í |
ÁÖ½ÄÀÇ Á¾·ù |
°ø¸ð ÈÄ Áֽļö |
°ø¸ð ÈÄ ÁöºÐÀ² |
Àǹ«º¸À¯ ±â°£ |
À¯ÅëÁ¦Çѹ°·® |
ÃÖ´ëÁÖÁÖ |
¹Úµ¿¼® |
º¸ÅëÁÖ |
10,965,347 |
36.02% |
»óÀåÀϷκÎÅÍ 6°³¿ù |
ÃÖ´ëÁÖÁÖµî |
°Àº¼÷ |
º¸ÅëÁÖ |
5,836,600 |
19.17% |
»óÀåÀϷκÎÅÍ 6°³¿ù |
°Àº½É |
º¸ÅëÁÖ |
50,000 |
0.16% |
»óÀåÀϷκÎÅÍ 6°³¿ù |
±èÈ«°ü |
º¸ÅëÁÖ |
250,000 |
0.82% |
»óÀåÀϷκÎÅÍ 6°³¿ù |
¼¸í¼® |
º¸ÅëÁÖ |
360,000 |
1.18% |
»óÀåÀϷκÎÅÍ 6°³¿ù |
ÀÌÁ¾Çõ |
º¸ÅëÁÖ |
35,000 |
0.11% |
»óÀåÀϷκÎÅÍ 6°³¿ù |
±è»óÁØ |
º¸ÅëÁÖ |
60,700 |
0.20% |
»óÀåÀϷκÎÅÍ 6°³¿ù |
±èµ¿Çö |
º¸ÅëÁÖ |
30,000 |
0.10% |
»óÀåÀϷκÎÅÍ 6°³¿ù |
¹Ú¼ºÀÏ |
º¸ÅëÁÖ |
20,000 |
0.07% |
»óÀåÀϷκÎÅÍ 6°³¿ù |
¹é¼º±Ô |
º¸ÅëÁÖ |
150,000 |
0.49% |
»óÀåÀϷκÎÅÍ 6°³¿ù |
±¹Áß±Ù |
º¸ÅëÁÖ |
27,100 |
0.09% |
»óÀåÀϷκÎÅÍ 6°³¿ù |
¿ÀâÈñ |
º¸ÅëÁÖ |
36,000 |
0.12% |
»óÀåÀϷκÎÅÍ 6°³¿ù |
¿ì¸®»çÁÖÁ¶ÇÕ(¹Ìµî±âÀÓ¿ø) |
º¸ÅëÁÖ |
161,500 |
0.53% |
»óÀåÀϷκÎÅÍ 6°³¿ù |
»êÀÏÀü±â ÁÖ½Äȸ»ç |
º¸ÅëÁÖ |
60,753 |
0.20% |
»óÀåÀϷκÎÅÍ 6°³¿ù |
±âÁ¸ÁÖÁÖ |
ÄڳʽºÅæ ÇѾç À̺£½ºÆ® ½Å±â¼úÁ¶ÇÕ |
º¸ÅëÁÖ |
704,950 |
2.32% |
»óÀåÀϷκÎÅÍ 6°³¿ù |
704,950 |
2.32% |
ŸÀÓÆú¸®¿À ½ÅÀç»ý ½Å±â¼úÅõÀÚÁ¶ÇÕ |
º¸ÅëÁÖ |
572,750 |
1.88% |
»óÀåÀϷκÎÅÍ 6°³¿ù |
572,750 |
1.88% |
´º¸ÞÀÎ ½Å±â¼ú ÅõÀÚÁ¶ÇÕ Á¦1È£ |
º¸ÅëÁÖ |
220,300 |
0.73% |
»óÀåÀϷκÎÅÍ 6°³¿ù |
220,300 |
0.73% |
¹Ì·¡¿¡¼ÂÁõ±Ç ÁÖ½Äȸ»ç |
º¸ÅëÁÖ |
132,150 |
0.44% |
»óÀåÀϷκÎÅÍ 6°³¿ù |
132,150 |
0.44% |
KAI
Electric ½Å±â¼úÅõÀÚÁ¶ÇÕ Á¦1È£ |
º¸ÅëÁÖ |
132,150 |
0.44% |
»óÀåÀϷκÎÅÍ 6°³¿ù |
132,150 |
0.44% |
µð¿¡½º-¿¥ ½Å±â¼úÅõÀÚÁ¶ÇÕ Á¦1È£ |
º¸ÅëÁÖ |
350,000 |
1.15% |
»óÀåÀϷκÎÅÍ 6°³¿ù |
°ûÀçâ |
º¸ÅëÁÖ |
2,000 |
0.01% |
»óÀåÀϷκÎÅÍ 6°³¿ù |
±èÁöȯ |
º¸ÅëÁÖ |
1,500 |
0.00% |
»óÀåÀϷκÎÅÍ 6°³¿ù |
À̹ÌÁö |
º¸ÅëÁÖ |
12,500 |
0.04% |
»óÀåÀϷκÎÅÍ 6°³¿ù |
ÀÌ¿µ¼® |
º¸ÅëÁÖ |
3,000 |
0.01% |
»óÀåÀϷκÎÅÍ 6°³¿ù |
ÀÌÀ絿 |
º¸ÅëÁÖ |
12,500 |
0.04% |
»óÀåÀϷκÎÅÍ 6°³¿ù |
ÀÌÁ¾¹Î |
º¸ÅëÁÖ |
2,500 |
0.01% |
»óÀåÀϷκÎÅÍ 6°³¿ù |
Àμ®Áø |
º¸ÅëÁÖ |
15,000 |
0.05% |
»óÀåÀϷκÎÅÍ 6°³¿ù |
ÃÖÁ¤ÀÓ |
º¸ÅëÁÖ |
40,000 |
0.13% |
»óÀåÀϷκÎÅÍ 6°³¿ù |
¿ì¸®»çÁÖÁ¶ÇÕ(Á÷¿ø) |
º¸ÅëÁÖ |
691,500 |
2.27% |
¿¹Å¹ÀϷκÎÅÍ 1³â |
°ø¸ðÁÖÁÖ |
¿ì¸®»çÁÖÁ¶ÇÕ |
º¸ÅëÁÖ |
1,520,000 |
4.99% |
»óÀåÀϷκÎÅÍ 1³â |
¼Ò°è |
24,218,100 |
79.55% |
- |
À¯Åë°¡´É¹°·® |
°ø¸ðÁÖÁÖ |
º¸ÅëÁÖ |
6,080,000 |
19.97% |
- |
±âÁ¸ÁÖÁÖ |
º¸ÅëÁÖ |
147,100 |
0.48% |
- |
¼Ò°è |
6,227,100 |
20.45% |
- |
ÇÕ°è |
º¸ÅëÁÖ |
30,445,200 |
100.00% |
- |
5.¿ä¾àÀ繫Á¦Ç¥
±¸ºÐ |
Á¦ 31 ±â 1ºÐ±â |
Á¦ 30 ±â |
Á¦ 29 ±â |
Á¦ 28 ±â |
2024³â 03¿ù¸» |
2023³â 12¿ù ¸» |
2022³â 12¿ù ¸» |
2021³â 12¿ù ¸» |
¡¡ |
¡¡ |
(°¨»ç¹ÞÁö ¾ÊÀº À繫Á¦Ç¥) |
(°¨»ç¹ÞÁö ¾ÊÀº À繫Á¦Ç¥) |
[À¯µ¿ÀÚ»ê] |
123,005,571,049 |
103,258,072,584 |
73,096,852,401 |
36,915,603,459 |
¤ýÇö±Ý ¹× Çö±Ý¼ºÀÚ»ê |
9,673,968,086 |
21,183,848,952 |
4,118,813,403 |
378,016,375 |
¤ý¸ÅÃâä±Ç |
58,010,040,007 |
30,031,643,983 |
28,743,895,113 |
17,230,827,249 |
¤ýÀç°íÀÚ»ê |
48,584,560,403 |
44,334,809,457 |
34,818,680,612 |
16,366,183,118 |
¤ý±âŸ |
6,737,002,553 |
7,707,770,192 |
5,415,463,273 |
2,940,576,717 |
[ºñÀ¯µ¿ÀÚ»ê] |
157,801,401,083 |
88,044,191,842 |
58,881,510,093 |
59,158,604,477 |
¤ýÀ¯ÇüÀÚ»ê |
150,258,328,747 |
80,679,688,204 |
49,283,232,134 |
47,342,148,217 |
¤ý¹«ÇüÀÚ»ê |
337,850,884 |
344,089,042 |
34,726,053 |
5,438,052,699 |
¤ýÀÌ¿¬¹ýÀμ¼ |
- |
- |
2,824,931,863 |
664,041,556 |
¤ý±âŸ |
7,205,221,452 |
7,020,414,596 |
6,738,620,043 |
5,714,362,005 |
ÀÚ»êÃÑ°è |
280,806,972,132 |
191,302,264,426 |
131,978,362,494 |
96,074,207,936 |
[À¯µ¿ºÎä] |
69,911,845,720 |
52,921,440,520 |
76,963,418,364 |
44,825,057,391 |
[ºñÀ¯µ¿ºÎä] |
72,261,431,259 |
12,474,917,520 |
11,253,578,250 |
11,667,587,946 |
ºÎäÃÑ°è |
142,173,276,979 |
65,396,358,040 |
88,216,996,614 |
56,492,645,337 |
[ÀÚº»±Ý] |
11,972,600,000 |
2,394,520,000 |
2,132,990,000 |
2,132,990,000 |
[ÀÚº»À׿©±Ý] |
13,516,740,496 |
23,094,820,496 |
505,338,096 |
505,338,096 |
[±âŸÀÚº»Ç׸ñ] |
9,235,363,718 |
8,439,038,657 |
-129,787,486 |
- |
[±âŸÆ÷°ý¼ÕÀÍ´©°è¾×] |
22,433,870,836 |
22,433,870,836 |
9,371,831,842 |
9,257,940,834 |
[ÀÌÀÍÀ׿©±Ý] |
81,475,120,103 |
69,543,656,397 |
31,267,872,381 |
27,608,262,639 |
[ºñÁö¹èÁöºÐ] |
- |
- |
613,121,047 |
77,031,030 |
ÀÚº»ÃÑ°è |
138,633,695,153 |
125,905,906,386 |
43,761,365,880 |
39,581,562,599 |
±¸ºÐ |
2024³â 01¿ù 01ÀÏ ~ 2024³â 03¿ù 31ÀÏ |
2023³â 01¿ù 01ÀÏ ~ 2023³â 12¿ù 31ÀÏ |
2022³â 01¿ù 01ÀÏ ~ 2022³â 12¿ù 31ÀÏ |
2021³â 01¿ù 01ÀÏ ~ 2021³â 12¿ù 31ÀÏ |
ȸ°è󸮱âÁØ |
K-IFRS |
K-IFRS |
K-IFRS |
K-GAAP |
¸ÅÃâ¾× |
70,643,765,420 |
214,537,829,766 |
107,674,107,439 |
64,832,741,584 |
¿µ¾÷ÀÌÀÍ(¿µ¾÷¼Õ½Ç) |
23,250,534,111 |
46,604,557,786 |
12,183,036,623 |
481,356,705 |
´ç±â¼øÀÌÀÍ(´ç±â¼ø¼Õ½Ç) |
16,467,642,394 |
39,051,131,678 |
4,108,350,834 |
1,143,329,015 |
Áö¹è±â¾÷¼ÒÀ¯ÁöºÐ |
16,467,642,394 |
39,037,682,900 |
4,091,864,509 |
- |
ºñÁö¹èÁöºÐ |
- |
13,448,778 |
16,486,325 |
- |
±âº»ÁÖ´ç¼øÀÌÀÍ(ÁÖ´ç¼ø¼Õ½Ç) |
688 |
1,761 |
192 |
2,680 |
Èñ¼®ÁÖ´ç¼øÀÌÀÍ(ÁÖ´ç¼ø¼Õ½Ç) |
683 |
1,731 |
192 |
2,680 |
6.µ¿Á¾¾÷ü¿ÍÀÇ À繫Á¤º¸ ºñ±³
[»êÀÏÀü±â¢ß ¹× À¯»çȸ»ç 2023³â ¿Â±â ¿ä¾à
À繫ÇöȲ] |
(´ÜÀ§: ¹é¸¸¿ø) |
±¸ ºÐ |
»êÀÏÀü±â |
Á¦·æÀü±â |
¿¤¿¡½ºÀÏ·ºÆ®¸¯ |
ȸ°è±âÁØ |
K-IFRS °³º° |
K-IFRS °³º° |
K-IFRS ¿¬°á |
À¯µ¿ÀÚ»ê |
103,258 |
134,533 |
2,605,193 |
ºñÀ¯µ¿ÀÚ»ê |
88,044 |
24,140 |
1,127,699 |
ÀÚ»êÃÑ°è |
191,302 |
158,673 |
3,732,892 |
À¯µ¿ºÎä |
52,921 |
33,148 |
1,448,677 |
ºñÀ¯µ¿ºÎä |
12,475 |
721 |
560,173 |
ºÎäÃÑ°è |
65,396 |
33,869 |
2,008,850 |
ÀÚº»±Ý |
2,395 |
8,031 |
150,000 |
ÀÚº»ÃÑ°è |
125,906 |
124,804 |
1,724,042 |
¸ÅÃâ¾× |
214,538 |
183,941 |
4,230,483 |
¿µ¾÷ÀÌÀÍ |
46,605 |
70,152 |
324,878 |
´ç±â¼øÀÌÀÍ |
39,051 |
56,384 |
207,673 |
Áö¹èÁöºÐ ´ç±â¼øÀÌÀÍ |
39,051 |
56,384 |
205,962 |
|
|
|
|
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 |
»êÀÏÀü±â ÁÖ½Äȸ»ç |
(´ÜÀ§ : ¿ø) |
°ú ¸ñ |
2023³â 12¿ù 31ÀÏ |
2022³â 12¿ù 31ÀÏ |
2022³â 01¿ù 01ÀÏ |
ÀÚ »ê |
|
|
|
I.À¯µ¿ÀÚ»ê |
103,258,072,584 |
73,096,852,401 |
36,915,603,459 |
II.ºñÀ¯µ¿ÀÚ»ê |
88,044,191,842 |
58,881,510,093 |
59,158,604,477 |
ÀÚ »ê ÃÑ °è |
191,302,264,426 |
131,978,362,494 |
96,074,207,936 |
ºÎ ä |
|
|
|
I.À¯µ¿ºÎä |
52,921,440,520 |
76,963,418,364 |
44,825,057,391 |
II.ºñÀ¯µ¿ºÎä |
12,474,917,520 |
11,253,578,250 |
11,667,587,946 |
ºÎ ä ÃÑ °è |
65,396,358,040 |
88,216,996,614 |
56,492,645,337 |
ÀÚ º» |
|
|
|
I.ÀÚº»±Ý |
2,394,520,000 |
2,132,990,000 |
2,132,990,000 |
II.ÀÚº»À׿©±Ý |
23,094,820,496 |
505,338,096 |
505,338,096 |
III.±âŸÀÚº»Ç׸ñ |
8,439,038,657 |
(129,787,486) |
- |
IV.±âŸÆ÷°ý¼ÕÀÍ´©°è¾× |
22,433,870,836 |
9,371,831,842 |
9,257,940,834 |
V.ÀÌÀÍÀ׿©±Ý |
69,543,656,397 |
31,267,872,381 |
27,608,262,639 |
¥µ.ºñÁö¹èÁöºÐ |
- |
613,121,047 |
77,031,030 |
ÀÚ º» ÃÑ °è |
125,905,906,386 |
43,761,365,880 |
39,581,562,599 |
ºÎ ä ¹× ÀÚ º» ÃÑ °è |
191,302,264,426 |
131,978,362,494 |
96,074,207,936 |
Æ÷ °ý ¼Õ ÀÍ °è »ê ¼ |
»êÀÏÀü±â ÁÖ½Äȸ»ç |
(´ÜÀ§ : ¿ø) |
°ú ¸ñ |
2023³â 12¿ù 31ÀÏ |
2022³â 12¿ù 31ÀÏ |
I.¸ÅÃâ¾× |
214,537,829,766 |
107,674,107,439 |
II.¸ÅÃâ¿ø°¡ |
136,737,650,649 |
78,248,368,485 |
III.¸ÅÃâÃÑÀÌÀÍ |
77,800,179,117 |
29,425,738,954 |
IV.¿µ¾÷ÀÌÀÍ |
46,604,557,786 |
12,183,036,623 |
V.¹ýÀμ¼Â÷°¨Àü¼øÀÌÀÍ |
48,114,235,893 |
4,570,315,434 |
VI.°è¼Ó¿µ¾÷´ç±â¼øÀÌÀÍ |
37,934,574,727 |
3,663,775,476 |
VII.Áß´Ü¿µ¾÷´ç±â¼øÀÌÀÍ |
1,116,556,951 |
444,575,358 |
VIII.´ç±â¼øÀÌÀÍ |
39,051,131,678 |
4,108,350,834 |
IX.±âŸÆ÷°ý¼ÕÀÍ |
12,726,738,110 |
111,382,234 |
X.´ç±âÃÑÆ÷°ýÀÌÀÍ |
51,777,869,788 |
4,219,733,068 |
ÀÚ º» º¯ µ¿ Ç¥
|
»êÀÏÀü±â ÁÖ½Äȸ»ç |
(´ÜÀ§ : ¿ø) |
°ú ¸ñ |
Áö¹è±â¾÷ ¼ÒÀ¯ÁÖÁöºÐ |
ºñÁö¹èÁöºÐ |
ÃÑ °è |
ÀÚº»±Ý |
ÀÚº»À׿©±Ý |
±âŸÀÚº»Ç׸ñ |
±âŸÆ÷°ý¼ÕÀÍ
´©°è¾× |
ÀÌÀÍÀ׿©±Ý |
¼Ò °è |
2022.1.1 (Àü±âÃÊ) (°¨»ç¹ÞÁö ¾ÊÀº À繫Á¦Ç¥) |
2,132,990,000 |
505,338,096 |
- |
9,257,940,834 |
27,608,262,639 |
39,504,531,569 |
77,031,030 |
39,581,562,599 |
ÃÑÆ÷°ýÀÌÀÍ: |
|
|
|
|
|
|
|
|
´ç±â¼øÀÌÀÍ |
- |
- |
- |
- |
4,091,864,509 |
4,091,864,509 |
16,486,325 |
4,108,350,834 |
È®Á¤±Þ¿©Á¦µµÀÇ ÀçÃøÁ¤¿ä¼Ò |
- |
- |
- |
- |
(5,656,767) |
(5,656,767) |
3,147,993 |
(2,508,774) |
À¯ÇüÀÚ»êÀçÆò°¡¼ÕÀÍ
|
- |
- |
- |
130,675,665 |
- |
130,675,665 |
- |
130,675,665 |
ÇØ¿Ü»ç¾÷ȯ»ê¼ÕÀÍ |
- |
- |
- |
(16,784,657) |
- |
(16,784,657) |
- |
(16,784,657) |
¼ÒÀ¯ÁÖ¿ÍÀÇ°Å·¡: |
|
|
|
|
|
|
|
|
Çö±Ý¹è´ç |
- |
- |
- |
- |
(426,598,000) |
(426,598,000) |
- |
(426,598,000) |
ÁֽıâÁغ¸»ó µî |
- |
- |
(129,787,486) |
- |
- |
(129,787,486) |
516,455,699 |
386,668,213 |
2022.12.31(Àü±â¸») (°¨»ç¹ÞÁö ¾ÊÀº À繫Á¦Ç¥) |
2,132,990,000 |
505,338,096 |
(129,787,486) |
9,371,831,842 |
31,267,872,381 |
43,148,244,833 |
613,121,047 |
43,761,365,880 |
2023.1.1(´ç±âÃÊ) (°¨»ç¹ÞÁö ¾ÊÀº À繫Á¦Ç¥) |
2,132,990,000 |
505,338,096 |
(129,787,486) |
9,371,831,842 |
31,267,872,381 |
43,148,244,833 |
613,121,047 |
43,761,365,880 |
ÃÑÆ÷°ýÀÌÀÍ: |
|
|
|
|
|
|
|
|
´ç±â¼øÀÌÀÍ |
- |
- |
- |
- |
39,037,682,900 |
39,037,682,900 |
13,448,778 |
39,051,131,678 |
È®Á¤±Þ¿©Á¦µµÀÇ ÀçÃøÁ¤¿ä¼Ò |
- |
- |
- |
- |
(335,300,884) |
(335,300,884) |
- |
(335,300,884) |
À¯ÇüÀÚ»êÀçÆò°¡¼ÕÀÍ
|
- |
- |
- |
13,037,102,552 |
- |
13,037,102,552 |
- |
13,037,102,552 |
ÇØ¿Ü»ç¾÷ȯ»ê¼ÕÀÍ |
- |
- |
- |
24,936,442 |
- |
24,936,442 |
- |
24,936,442 |
¿¬°á¹üÀ§ÀÇ º¯µ¿ |
- |
- |
- |
- |
- |
- |
(626,569,825) |
(626,569,825) |
¼ÒÀ¯ÁÖ¿ÍÀÇ°Å·¡: |
|
|
|
|
|
|
|
|
À¯»óÁõÀÚ |
261,530,000 |
22,589,482,400 |
- |
- |
- |
22,851,012,400 |
- |
22,851,012,400 |
Çö±Ý¹è´ç |
- |
- |
- |
- |
(426,598,000) |
(426,598,000) |
- |
(426,598,000) |
ÁֽıâÁغ¸»ó µî |
- |
- |
8,568,826,143 |
- |
- |
8,568,826,143 |
- |
8,568,826,143 |
2023.12.31(´ç±â¸») |
2,394,520,000 |
23,094,820,496 |
8,439,038,657 |
22,433,870,836 |
69,543,656,397 |
125,905,906,386 |
- |
125,905,906,386 |
|
»êÀÏÀü±â IPO°ø¸ð,»êÀÏÀü±â °ø¸ðÀÏÁ¤,»êÀÏÀü±â °ø¸ðÁÖ,»êÀÏÀü±â »óÀå,»êÀÏÀü±â û¾àÀÏÁ¤,»êÀÏÀü±â °ø¸ð°¡,»êÀÏÀü±â û¾à°æÀï·ü,»êÀÏÀü±â °ø¸ðÁֽļö,»êÀÏÀü±â È®Á¤°ø¸ð°¡,»êÀÏÀü±â °ø¸ð±Ý¾×,»êÀÏÀü±â °ø¸ðºÐ¼®,»êÀÏÀü±â °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¤
|