|  Á¾¸ñ¸í | 
      ÇѶóij½ºÆ®  | 
	 ÁøÇà»óȲ | 
      ½Å±Ô»óÀå	 | 
   
   
    |  ½ÃÀ屸ºÐ | 
      ÄÚ½º´Ú | 
	 Á¾¸ñÄÚµå | 
      125490 | 
   
   
    |  ¾÷Á¾  | 
      ÁÖÇü ¹× ±ÝÇü Á¦Á¶¾÷ | 
   
   
    |  ´ëÇ¥ÀÚ  | 
      ¿ÀÁ¾µÎ | 
	 ±â¾÷±¸ºÐ  | 
      Áß¼ÒÀÏ¹Ý | 
   
   
    | º»Á¡¼ÒÀçÁö | 
       ÀÎõ±¤¿ª½Ã ³²µ¿±¸ ÀººÀ·Î105¹ø±æ 59 (³íÇöµ¿) | 
   
   
    |  ȨÆäÀÌÁö  | 
      www.hlcast.co.kr | 
	 ´ëÇ¥ÀüÈ  | 
      032-815-3388 | 
   
   
    | ÃÖ´ëÁÖÁÖ | 
       - | 
   
   
    |  ¸ÅÃâ¾×  | 
      121,980 (¹é¸¸¿ø) | 
	¹ýÀμ¼ºñ¿ëÂ÷°¨Àü °è¼Ó»ç¾÷ÀÌÀÍ | 
      -2,899 (¹é¸¸¿ø) | 
   
   
    |  ¼øÀÌÀÍ | 
      -3,767 (¹é¸¸¿ø) | 
	 ÀÚº»±Ý | 
      3,650 (¹é¸¸¿ø) | 
   
 
 
   
    |  ÃѰø¸ðÁֽļö  | 
      7,500,000 ÁÖ | 
	 ¾×¸é°¡  | 
      100 ¿ø | 
   
   
    | »óÀå°ø¸ð | 
      ½ÅÁÖ¸ðÁý : 7,500,000 ÁÖ (100%) 
	     | 
   
   
    | Èñ¸Á°ø¸ð°¡¾× | 
       5,100 ~ 5,800 ¿ø | 
	 û¾à°æÀï·ü  | 
      927.37:1 (ºñ·Ê 1855:1)  | 
   
   
    |  È®Á¤°ø¸ð°¡  | 
      5,800 ¿ø | 
	 °ø¸ð±Ý¾×  | 
      43,500 (¹é¸¸¿ø) | 
   
   
    |  ÁÖ°£»ç  | 
      ´ë½ÅÁõ±Ç 
	 | 
	Áֽļö: 1,875,000 ÁÖ   /   û¾àÇѵµ: 62,000~75,000 ÁÖ | 
   
 
 
   
    |  ÁÖ¿äÀÏÁ¤ | 
    ¼ö¿ä¿¹ÃøÀÏ | 
      2025.07.30	  ~   2025.08.05	 | 
   
   
    | °ø¸ðû¾àÀÏ | 
      2025.08.11  ~   2025.08.12  | 
   
   
    | ¹èÁ¤°ø°íÀÏ(½Å¹®) | 
      2025.08.14      (ÁÖ°£»ç ȨÆäÀÌÁö ÂüÁ¶) | 
   
   
    | ³³ÀÔÀÏ | 
      2025.08.14 | 
   
    
    | ȯºÒÀÏ | 
      2025.08.14 | 
   
   
    | »óÀåÀÏ | 
      2025.08.20 | 
   
   
    | °ø¸ð»çÇ× | 
	
	
    | È®Á¤°ø¸ð°¡ | 
      5,800 ¿ø | 
    
	
         
          |    ÁÖ´ç¾×¸é°¡ :  100            ¿ø | 
         
         
          |    Èñ¸Á°ø¸ð°¡¾× :  5,100             ~ 5,800 ¿ø | 
         
        | 
   
   
    | ÃѰø¸ðÁֽļö | 
      7,500,000 ÁÖ | 
    
 	
         
          |    °ø¸ð±Ý¾× : 43,500          (¹é¸¸¿ø) | 
 	 
	 
    
     | 
   
   
    ±× 
      ·ì 
      º° 
      ¹è 
      Á¤ | 
    ¿ì¸®»çÁÖÁ¶ÇÕ | 
       ÁÖ           | 
     Ã»¾àÁõ°Å±ÝÀ² : 100%  | 
   
   
    | ±â°üÅõÀÚÀÚµî  | 
      5,625,000 ÁÖ  (75.0%)         | 
     ÃÖ°íÇѵµ :  - ÁÖ | 
   
   
    | ÀϹÝû¾àÀÚ | 
      1,875,000 ÁÖ  (25.0%)         | 
     Ã»¾àÁõ°Å±ÝÀ² : 50%  | 
   
   
    |  Ã»¾à ÃÖ°íÇѵµ :  62,000~75,000 ÁÖ  | 
     ÃÖÀú :  - ÁÖ | 
    
   
   | 
   
   
    | IRÀÏÁ¤ | 
    
	
		 
		| 
		IRÀÏÀÚ 
		 | 
		
		2025.08.05		 | 
		
		IRÀå¼Ò/½Ã°£ 
		 | 
		
		  ±â°ü : ¿©Àǵµ CCMMºôµù PM 12:30 
		  ÀÏ¹Ý :  		
		 | 		
		 
		 
     | 
   
   
    | ¼ö¿ä¿¹Ãø°á°ú | 
    
	
		 
		| 
		±â°ü°æÀï·ü 
		 | 
		
		832.89:1		 | 
		
		Àǹ«º¸À¯È®¾à 
		 | 
		
		5.82%		
		 | 		
		 
		 
     | 
   
     
    | ½Å±Ô»óÀå | 
    
	
		 
		| 
		½Å±Ô»óÀåÀÏ 
		 | 
		
		2025.08.20		 | 
		
		ÇöÀç°¡ 
		 | 
		
		11,520 ¿ø (-5.34%)
		 | 
		 
	 
	 | 
   
    
 
| ±¸ºÐ | 
½Åû¼ö·®(´ÜÀ§:ÁÖ) | 
 
| 6°³¿ù È®¾à	  | 37,430,000 |  
| 3°³¿ù È®¾à	 | 160,689,000 |  
| 1°³¿ù È®¾à	 | 35,162,000 |  
| 2ÁÖ È®¾à	 | 39,481,000 |  
| ÇÕ°è | 272,762,000 |  
| ÃÑ ¼ö·® ´ëºñ ºñÀ²(%) | 5.82% |  
  
  
    | Âü¿©°Ç¼ö (´ÜÀ§:°Ç) | 
    ½ÅûÁֽļö (´ÜÀ§:ÁÖ) | 
    ´Ü¼ø°æÀï | 
   
  
    | 2,401 | 
    4,684,992,000 | 
    832.89:1 | 
   
 
 
| ±¸ºÐ | 
Âü¿©°Ç¼ö (´ÜÀ§:°Ç)  | 
½ÅûÁֽļö (´ÜÀ§: ÁÖ) | 
ºñÀ²(%) |  
| °¡°Ý¹ÌÁ¦½Ã | 10 | 45,852,000 | 0.98% |  | 5,800¿ø Ãʰú	 | 164 | 292,126,000 | 6.24% |  | 5,800¿ø(»ó´Ü)	 | 2200 | 4,320,166,000 | 92.21% |  | 5,100¿ø Ãʰú ~ 5,800¿ø ¹Ì¸¸	 | 1 | 558,000 | 0.01% |  | 5,100¿ø(ÇÏ´Ü)	 | 4 | 13,170,000 | 0.28% |  | 5,100¿ø ¹Ì¸¸	 | 22 | 13,120,000 | 0.28% |  | ÇÕ°è | 
    2,401°Ç |      
    4,684,992,000ÁÖ |     
    100% |     
   
 
 
 
			
				
					
					
					
						
							| ±¸ºÐ | 	
							2024.12.31 | 2023.12.31 | 2022.12.31 | 						 
						
						
							| ¾ÈÁ¤¼º | 
							ºÎäºñÀ² | 		
							0.00 %   | 0.00 %   | 0.00 %   | 						 
						
							| À¯µ¿ºñÀ² | 		
							26.11 %   | 20.65 %   | 61.73 %   | 						 
						
						
							| ¼öÀͼº | 
							ÀÚ±âÀÚº»¼öÀÍ·ü | 		
							-46.36 %   | 63.40 %   | 87.78 %   | 						 
						
							| ¿µ¾÷ÀÌÀÍ·ü | 		
							6.55 %   | 10.63 %   | 4.58 %   | 						 
						
						
							| ¼ºÀ强 | 
							¸ÅÃâ¾×Áõ°¡À² | 		
							14.67 %   | 20.89 %   | 13.90 %   | 						 
						
							| ¿µ¾÷ÀÌÀÍÁõ°¡À² | 		
							-29.26 %   | 180.28 %   | 249.36 %   | 						 
					 
				 | 
			 
		 
  
			
				
					
					
						
						
							| ±¸ ºÐ  | 
							2024.12.31 | 2023.12.31 | 2022.12.31 | 						 
						
						
							|   EPS (ÁÖ´ç¼øÀÌÀÍ)  | 
							184 ¿ø   | -365 ¿ø   | -181 ¿ø   | 						 
						
							  PER (ÁÖ°¡¼öÀͺñÀ²) 
							  °ø¸ð°¡ ´ëºñ | 		
							31.60   | -15.91   | -32.11   | 						 
						
						
							|   BPS (ÁÖ´ç¼øÀڻ갡ġ) | 		
							-396 ¿ø   | -575 ¿ø   | -206 ¿ø   | 						 
						
							|   PBR (ÁÖ°¡¼øÀÚ»êºñÀ²) | 		
							-14.65   | -10.09   | -28.19   | 						 
						
						
							|   SPS (ÁÖ´ç¸ÅÃâ¾×) | 		
							1,708 ¿ø   | 1,490 ¿ø   | 1,232 ¿ø   | 						 
						
							|   PSR (ÁÖ°¡¸ÅÃâ¾×ºñÀ²) | 		
							3.40   | 3.89   | 4.71   | 						 
					 
				 | 
			 
		 
 
   
      | 
   
  
	 | 
   
  
	 | 
   
 
	
   
    
	
	 
1.»ç¾÷ÇöȲ 
-´ç»çÀÇ Á¦Ç°Àº »ç¿ëó¿¡ µû¶ó Å©°Ô ÀÚµ¿Â÷ºÎǰ, ·Îº¿ºÎǰ ¹× °¡ÀüºÎǰ µîÀ¸·Î ºÐ·ùµË´Ï´Ù. ´ÙÀÌij½ºÆÃÀÇ ¿ø¼ÒÀç¿¡ µû¶ó ¸¶±×³×½·, ¾Ë·ç¹Ì´½, 
¾Æ¿¬ Á¦Ç°À¸·Î ±¸ºÐµÇ¸ç ÀÌ ¿ø¼ÒÀç´Â ´ç»ç°¡ ¸ÅÀÔÇÏ´Â ±Ý¾×ÀÇ ¸¹Àº ºÎºÐÀ» Â÷ÁöÇÕ´Ï´Ù. 2024³â ±âÁØÀ¸·Î ÀÚµ¿Â÷ºÎǰ Áß¿¡µµ ´ç»ç°¡ ÁÖ·Î ¿µÀ§Çϰí 
ÀÖ´Â ºÎºÐÀÌ ÀÚµ¿Â÷ ÀüÀåºÎǰÀ¸·Î µð½ºÇ÷¹ÀÌ, ÀÚÀ²ÁÖÇà ±×¸®°í ¹èÅ͸® Á¦Ç°ÀÌ ÁÖ·ù¸¦ ÀÌ·ç°í ÀÖ´Â »óȲÀ̸ç, Ãß°¡·Î Àü±âÀÚµ¿Â÷ÀÇ Àü±âº¯È¯ ºÎǰÀÌ 
2025³âºÎÅÍ´Â Ãß°¡µÇ°í ÀÖ½À´Ï´Ù.  
´ç»ç°¡ º¸À¯ÇÑ Çٽɱâ¼úÀ» ¹ÙÅÁÀ¸·Î ÀÚµ¿Â÷ ºÎǰÀÇ ÁÖ·ÂÁ¦Ç°ÀÎ µð½ºÇ÷¹ÀÌ, ÀÚÀ²ÁÖÇà, ¹èÅ͸® Ä¿¹ö µîÀÇ ºÎǰµéÀ» Á¦Ç°ÈÇÏ¿© °ø±ÞÇϰí ÀÖ½À´Ï´Ù. 
ÇöÀç ÀÚµ¿Â÷ºÎǰ ¸ðµâ Á¦Á¶¾÷üÀÎ LGÀüÀÚ, Çö´ë¸ðºñ½º, »ï¼ºÀü±â µîÀ» ÅëÇÏ¿© ¸ÞÀÌÀú ¿Ï¼ºÂ÷ ¾÷üÀÎ Çö´ëÀÚµ¿Â÷, ±â¾ÆÀÚµ¿Â÷, º¥Ã÷, BMW, 
¾Æ¿ìµð, ·£µå·Î¹ö, ¸£³ë, º¼º¸, ½ºÅÚ¶õƼ½º, Àç±Ô¾î, Æø½º¹Ù°Õ, GM ¹× ±Û·Î¹ú AI ÀÚµ¿Â÷ ¾÷ü¿¡ °ø±ÞµÇ°í 
ÀÖ½À´Ï´Ù. 
  
2.¸ÅÃâÇöȲ 
| (´ÜÀ§: õ¿ø) |  
|  ¸ÅÃâÀ¯Çü  | 
 Ç°  ¸ñ  | 
 2025³â   1ºÐ±â  | 
 2024³â  | 
 2023³â  | 
 2022³â  |  
|  ÀÚµ¿Â÷ºÎǰ | 
 ÀÚÀ²ÁÖÇàÂ÷  | 
9,354,972  | 
34,756,474  | 
18,785,598  | 
4,484,592  |  
|  µð½ºÇ÷¹ÀÌ  | 
13,568,212  | 
46,627,837  | 
44,601,665  | 
46,194,091  |  
|  ¹èÅ͸®  | 
1,871,483  | 
6,709,477  | 
0  | 
0  |  
|  ±âŸ  | 
1,959,375  | 
10,610,355  | 
12,523,991  | 
20,059,699  |  
|  ¼Ò°è  | 
26,754,042  | 
98,704,143  | 
75,911,254  | 
70,738,381  |  
|  ±âŸ Á¦Ç°  | 
 ±âŸ(±ÝÇü  ¹× °¡Àü)  | 
13,624,834  | 
45,584,600  | 
41,181,405  | 
30,259,748  |  
|  ±âŸ  | 
 °íö  ¿Ü  | 
184,401  | 
152,786  | 
4,886,986  | 
2,054  |  
|  ÇÕ °è  | 
40,563,277  | 
144,441,529  | 
121,979,644  | 
101,000,184  |   
  
3.À繫ÇöȲ 
|                                                 
(1) À繫Àû ¼ºÀ强 |  
|                                                                                   
(´ÜÀ§ : ¹é¸¸¿ø) |  
| ±¸ºÐ | 
2025³â   1ºÐ±â | 
2024³â  | 
2023³â | 
2022³â |  
| ¸ÅÃâ¾× | 
40,563 | 
144,441 | 
121,979 | 
101,000 |  
| ¸ÅÃâ¿ø°¡ | 
34,097 | 
123,647 | 
99,941 | 
89,628 |  
| ¸ÅÃâÃÑÀÌÀÍ | 
6,466 | 
20,794 | 
22,038 | 
11,372 |  
| ÆÇ¸Åºñ¿Í°ü¸®ºñ | 
2,177 | 
8,520 | 
7,129 | 
5,603 |  
| ¿µ¾÷ÀÌÀÍ | 
4,289 | 
12,275 | 
14,909 | 
5,769 |  
| ´ç±â¼øÀÌÀÍ | 
1,351 | 
10,298 | 
-3,767 | 
-3,553 |  
| ¸ÅÃâ¾× Áõ°¡À² | 
12.30% | 
18.40% | 
20.80% | 
24.90% |  
| ¸ÅÃâÃÑÀÌÀÍ·ü | 
15.90% | 
14.40% | 
18.10% | 
11.30% |  
| ¿µ¾÷ÀÌÀÍ·ü | 
10.60% | 
8.50% | 
12.20% | 
5.70% |  
| ´ç±â¼øÀÌÀÍ·ü | 
3.30% | 
7.10% | 
-3.10% | 
-3.50% |   
  
|                                                 
(2) À繫Àû ¾ÈÁ¤¼º |  
|                                                                                      
(´ÜÀ§ : %, ¹è) |  
| ±¸ºÐ | 
2022³â | 
2023³â | 
2024³â | 
2025³â   1ºÐ±â | 
¾÷Á¾Æò±Õ |  
| À¯µ¿ºñÀ² | 
70.66% | 
43.09% | 
53.19% | 
97.63% | 
124.28% |  
| ºÎäºñÀ² | 
N/A | 
N/A | 
2121.30% | 
148.20% | 
97.69% |  
| Â÷ÀÔ±ÝÀÇÁ¸µµ | 
77.03% | 
82.90% | 
71.10% | 
37.03% | 
23.93% |  
| ÀÌÀÚº¸»ó¹èÀ² | 
1.0¹è | 
2.0¹è | 
2.0¹è | 
2.7¹è | 
2.79¹è |  
| ´çÁºñÀ² | 
53.61% | 
29.20% | 
34.82% | 
62.09% | 
99.61% |   
  
4.°ø¸ðÈÄ À¯Åë°¡´É ¹°·®(º¸È£¿¹¼ö, »óÀåÈÄ                        
 À¯ÅëÁֽļö) 
| ±¸ºÐ | 
ÁÖÁÖ¸í | 
ȸ»ç¿ÍÀÇ | 
°ø¸ðÀü | 
°ø¸ðÈÄ | 
À¯Åë°¡´É¹°·® | 
¸Å°¢Á¦Çѹ°·® | 
»óÀåÈÄ ¸Å°¢ |  
| °ü°è | 
Áֽļö | 
ÁöºÐÀ² | 
Áֽļö | 
ÁöºÐÀ² | 
Áֽļö | 
ÁöºÐÀ² | 
Áֽļö | 
ÁöºÐÀ² | 
Á¦ÇѱⰣ |  
| ÃÖ´ëÁÖÁÖµî | 
¿ÀÁ¾µÎ | 
ÃÖ´ëÁÖÁÖ | 
12,322,500 | 
42.74% | 
12,322,500 | 
33.74% | 
- | 
- | 
12,322,500 | 
33.74% | 
24°³¿ù |  
| ±è¿µ½É | 
ÃÖ´ëÁÖÁÖÀÇ | 
675,000 | 
2.34% | 
675,000 | 
1.85% | 
- | 
- | 
675,000 | 
1.85% | 
24°³¿ù |  
| ¹è¿ìÀÚ |  
| À̼ö±Ç | 
ÀÓ¿ø | 
1,500,000 | 
5.20% | 
1,500,000 | 
4.11% | 
- | 
- | 
1,500,000 | 
4.11% | 
18°³¿ù |  
| ¼Ò°è | 
14,497,500 | 
50.29% | 
14,497,500 | 
39.69% | 
- | 
- | 
14,497,500 | 
39.69% | 
- |  
| 5% ÀÌ»ó | 
¿£ºêÀ̸ÞÀÚ´ÑÇ÷¯½º | 
Àü¹®ÅõÀÚÀÚ | 
3,424,700 | 
11.88% | 
3,424,700 | 
9.38% | 
3,424,700 | 
9.38% | 
- | 
- | 
- |  
| ¼ÒÀ¯ÁÖÁÖ | 
»ç¸ðÅõÀÚÇÕÀÚȸ»ç |  
| ¡¡ | 
¾ÆÀ̺ñÄÉÀÌŰ¿ò | 
Àü¹®ÅõÀÚÀÚ | 
2,413,850 | 
8.37% | 
2,413,850 | 
6.61% | 
824,697 | 
2.26% | 
1,589,153 | 
4.35% | 
1°³¿ù |  
| ¡¡ | 
»ç¾÷ÀçÆí»ç¸ðÅõÀÚ ÇÕÀÚȸ»ç |  
| ¡¡ | 
ÇÁ·ÎµðÁö  Á¦24È£ ÅõÀÚÁ¶ÇÕ | 
º¥Ã³±ÝÀ¶ | 
2,638,339 | 
9.15% | 
2,638,339 | 
7.22% | 
901,618 | 
2.47% | 
1,736,721 | 
4.75% | 
1°³¿ù |  
| ¡¡ | 
¼Ò°è | 
8,476,889 | 
29.40% | 
8,476,889 | 
23.21% | 
5,151,015 | 
14.10% | 
3,325,874 | 
9.11% | 
- |  
| 1% ÀÌ»ó | 
½º¸¶ÀϰÔÀÌÆ®ÆÐ½ºÆ® | 
º¥Ã³±ÝÀ¶ | 
502,500 | 
1.74% | 
502,500 | 
1.38% | 
171,680 | 
0.47% | 
330,820 | 
0.91% | 
1°³¿ù |  
| ¼ÒÀ¯ÁÖÁÖ | 
¹«¹ö1È£ÅõÀÚÁ¶ÇÕ |  
| ¡¡ | 
¸ÞµðÄ¡   2020-2 | 
º¥Ã³±ÝÀ¶ | 
502,500 | 
1.74% | 
502,500 | 
1.38% | 
171,680 | 
0.47% | 
330,820 | 
0.91% | 
1°³¿ù |  
| ¡¡ | 
½ºÄÉÀϾ÷ÅõÀÚÁ¶ÇÕ |  
| ¡¡ | 
¾ÆÀÌ¿¥¿¥  ¼¼ÄÁ´õ¸® | 
º¥Ã³±ÝÀ¶ | 
502,500 | 
1.74% | 
502,500 | 
1.38% | 
171,680 | 
0.47% | 
330,820 | 
0.91% | 
1°³¿ù |  
| ¡¡ | 
º¥Ã³ÆÝµå Á¦6È£ |  
| ¡¡ | 
¿£¿¡ÀÌÄ¡ÅõÀÚÁõ±Ç  ÁÖ½Äȸ»ç | 
Àü¹®ÅõÀÚÀÚ | 
502,500 | 
1.74% | 
502,500 | 
1.38% | 
502,500 | 
1.38% | 
- | 
- | 
- |  
| ¡¡ | 
(µð¿¡½º   Secondary.01 |  
| ¡¡ | 
ÄÚ½º´Úº¥Ã³ |  
| ¡¡ | 
ÀÏ¹Ý »ç¸ðÅõÀÚ½ÅŹ) |  
| ¡¡ | 
³óÇùÀºÇà  ÁÖ½Äȸ»ç | 
Àü¹®ÅõÀÚÀÚ | 
502,500 | 
1.74% | 
502,500 | 
1.38% | 
- | 
- | 
502,500 | 
1.38% | 
6°³¿ù |  
| ¡¡ | 
(½ÅÇѺ¥Ã³¼¼ÄÁ´õ¸® |  
| ¡¡ | 
ÀϹݻç¸ðÅõÀÚ½ÅŹ Á¦1È£) |  
| ¡¡ | 
¿ÀÇ¿öÅÍ·°Å°1È£Á¶ÇÕ | 
º¥Ã³±ÝÀ¶ | 
1,034,400 | 
3.59% | 
1,034,400 | 
2.83% | 
- | 
- | 
1,034,400 | 
2.83% | 
6°³¿ù |  
| ¡¡ | 
½ÅÇÑŸÀÓ¼¼ÄÁ´õ¸®ºí¶óÀεå | 
º¥Ã³±ÝÀ¶ | 
376,900 | 
1.31% | 
376,900 | 
1.03% | 
- | 
- | 
376,900 | 
1.03% | 
6°³¿ù |  
| ¡¡ | 
½Å±â¼úÅõÀÚÁ¶ÇÕ |  
| ¡¡ | 
Á¦À̺ñ¿ì¸®Ä³ÇÇÅ»  ÁÖ½Äȸ»ç | 
Àü¹®ÅõÀÚÀÚ | 
376,850 | 
1.31% | 
376,850 | 
1.03% | 
- | 
- | 
376,850 | 
1.03% | 
6°³¿ù |  
| ¡¡ | 
ÇѺûÀκ£½ºÆ®¸ÕÆ®  ÁÖ½Äȸ»ç | 
Àü¹®ÅõÀÚÀÚ | 
311,850 | 
1.08% | 
311,850 | 
0.85% | 
- | 
- | 
311,850 | 
0.85% | 
6°³¿ù |  
| ¡¡ | 
¼Ò°è | 
4,612,500 | 
16.00% | 
4,612,500 | 
12.63% | 
1,017,540 | 
2.79% | 
3,594,960 | 
9.84% | 
- |  
| 1% ¹Ì¸¸ | 
ÁÖ½Äȸ»ç  ¼¼¾Æ±â¼úÅõÀÚ | 
Àü¹®ÅõÀÚÀÚ | 
25,600 | 
0.09% | 
25,600 | 
0.07% | 
- | 
- | 
25,600 | 
0.07% | 
6°³¿ù |  
| ¼ÒÀ¯ÁÖÁÖ | 
°00 | 
°³ÀÎ | 
62,990 | 
0.22% | 
62,990 | 
0.17% | 
- | 
- | 
62,990 | 
0.17% | 
6°³¿ù |  
| ¡¡ | 
Àü00 | 
°³ÀÎ | 
31,870 | 
0.11% | 
31,870 | 
0.09% | 
- | 
- | 
31,870 | 
0.09% | 
6°³¿ù |  
| ¡¡ | 
¼00 | 
°³ÀÎ | 
1,840 | 
0.01% | 
1,840 | 
0.01% | 
- | 
- | 
1,840 | 
0.01% | 
6°³¿ù |  
| ¡¡ | 
Çã00 | 
°³ÀÎ | 
3,300 | 
0.01% | 
3,300 | 
0.01% | 
- | 
- | 
3,300 | 
0.01% | 
6°³¿ù |  
| ¡¡ | 
½ÅÇÑÅõÀÚÁõ±Ç  ÁÖ½Äȸ»ç | 
Àü¹®ÅõÀÚÀÚ | 
251,200 | 
0.87% | 
251,200 | 
0.69% | 
- | 
- | 
251,200 | 
0.69% | 
6°³¿ù |  
| ¡¡ | 
»ï¼ºÁõ±Ç  ÁÖ½Äȸ»ç | 
Àü¹®ÅõÀÚÀÚ | 
125,600 | 
0.44% | 
125,600 | 
0.34% | 
- | 
- | 
125,600 | 
0.34% | 
6°³¿ù |  
| ¡¡ | 
(NH¾Û¼Ö·çÆ® ¸®ÅÏ |  
| ¡¡ | 
ÀϹݻç¸ðÅõÀÚ½ÅŹ |  
| ¡¡ | 
Á¦1È£ÀÇ ½Åʾ÷ÀÚ ÁöÀ§) |  
| ¡¡ | 
¿¡½ºÁö¾¾  ÄÉÀÌ¾Ë ³ÝÁ¦·Î ÅõÀÚÁ¶ÇÕ | 
º¥Ã³±ÝÀ¶ | 
251,250 | 
0.87% | 
251,250 | 
0.69% | 
- | 
- | 
251,250 | 
0.69% | 
6°³¿ù |  
| ¡¡ | 
Ǫ¸¥  ¸ÞÅ» ½Å±â¼úÅõÀÚÁ¶ÇÕ Á¦1È£ | 
º¥Ã³±ÝÀ¶ | 
115,000 | 
0.40% | 
115,000 | 
0.31% | 
- | 
- | 
115,000 | 
0.31% | 
6°³¿ù |  
| ¡¡ | 
´ë½ÅÁõ±Ç   ÁÖ½Äȸ»ç | 
Àü¹®ÅõÀÚÀÚ | 
251,200 | 
0.87% | 
251,200 | 
0.69% | 
- | 
- | 
251,200 | 
0.69% | 
1°³¿ù |  
| ¡¡ | 
±â¼úº¸Áõ±â±Ý | 
Àü¹®ÅõÀÚÀÚ | 
123,200 | 
0.43% | 
123,200 | 
0.34% | 
123,200 | 
0.34% | 
- | 
- | 
- |  
| ¡¡ | 
¼Ò°è | 
1,243,050 | 
4.31% | 
1,243,050 | 
3.40% | 
123,200 | 
0.34% | 
1,119,850 | 
3.07% | 
- |  
| °ø¸ðÁÖ½Ä | 
°ø¸ðÁÖÁÖ | 
±â°üÅõÀÚÀÚ, | 
0 | 
0.00% | 
7,500,000 | 
20.53% | 
7,500,000 | 
20.53% | 
- | 
- | 
- |  
| ÀϹÝû¾àÀÚ |  
| Àǹ«Àμö | 
´ë½ÅÁõ±Ç  ÁÖ½Äȸ»ç | 
´ëÇ¥ÁÖ°üȸ»ç | 
0 | 
0.00% | 
196,078 | 
0.54% | 
- | 
- | 
196,078 | 
0.54% | 
3°³¿ù |  
| ÇÕ°è | 
28,829,939 | 
100.00% | 
36,526,017 | 
100.00% | 
13,791,755 | 
37.76% | 
22,734,262 | 
62.24% | 
- |   
  
5.¿ä¾àÀ繫Á¦Ç¥ 
|                                                                                       (´ÜÀ§: 
õ¿ø) |  
| »ç¾÷¿¬µµ | 
2025¿¬µµ 1ºÐ±â | 
2024¿¬µµ | 
2023¿¬µµ | 
2022¿¬µµ |  
| ±¸ºÐ | 
(Á¦21±â) | 
(Á¦20±â) | 
(Á¦19±â) | 
(Á¦18±â) |  
| ȸ°èó¸® ±âÁØ | 
K-IFRS | 
K-IFRS | 
K-IFRS | 
K-IFRS |  
|  (°¨»ç¹ÞÁö ¾ÊÀº | 
(°¨»ç¹ÞÁö ¾ÊÀº |  
| À繫Á¦Ç¥) | 
À繫Á¦Ç¥) |  
| À¯µ¿ÀÚ»ê | 
66,008,931  | 
65,196,544  | 
46,672,600  | 
38,673,683  |  
|   ´çÁÂÀÚ»ê | 
41,983,815  | 
42,681,507  | 
31,635,677  | 
29,343,375  |  
|   Àç°íÀÚ»ê | 
24,025,116  | 
22,515,037  | 
15,036,923  | 
9,330,308  |  
| ºñÀ¯µ¿ÀÚ»ê | 
85,974,900  | 
83,933,180  | 
73,876,884  | 
70,183,879  |  
|   ÅõÀÚÀÚ»ê | 
1,004,504  | 
372,544  | 
276,613  | 
302,006  |  
|   À¯ÇüÀÚ»ê | 
79,660,618  | 
78,186,434  | 
68,143,696  | 
63,777,005  |  
|   ¹«ÇüÀÚ»ê | 
1,845,602  | 
1,911,787  | 
1,664,649  | 
1,200,370  |  
|   ±âŸºñÀ¯µ¿ÀÚ»ê | 
3,464,176  | 
3,462,415  | 
3,791,926  | 
4,904,498  |  
| ÀÚ»êÃѰè | 
151,983,831  | 
149,129,724  | 
120,549,484  | 
108,857,562  |  
| À¯µ¿ºÎä | 
67,613,057  | 
122,573,116  | 
108,323,336  | 
54,734,983  |  
| ºñÀ¯µ¿ºÎä | 
23,133,941  | 
19,842,899  | 
17,319,256  | 
55,011,392  |  
| ºÎäÃѰè | 
90,746,999  | 
142,416,015  | 
125,642,592  | 
109,746,375  |  
| ÀÚº»±Ý | 
3,546,629  | 
2,175,955  | 
2,175,955  | 
2,175,955  |  
| ¿¬°áÀÚº»À׿©±Ý | 
31,678,378  | 
126,589  | 
3,263,933  | 
3,263,933  |  
| ¿¬°áÀÚº»Á¶Á¤ | 
0  | 
-20,399,134 | 
-20,399,134 | 
-20,399,134 |  
| ¿¬°á±âŸÆ÷°ý¼ÕÀÍ´©°è¾× | 
6,842,355  | 
6,991,902  | 
5,351,867  | 
5,646,213  |  
| ¿¬°áÀÌÀÍÀ׿©±Ý | 
19,169,470  | 
17,818,396  | 
4,514,272  | 
8,424,220  |  
| ºñÁö¹è±â¾÷ÁöºÐ | 
¡¡ | 
¡¡ | 
¡¡ | 
¡¡ |  
| ÀÚº»ÃѰè | 
61,236,833  | 
6,713,708  | 
-5,093,107 | 
-888,813 |  
| ¸ÅÃâ¾× | 
40,563,277  | 
144,441,529  | 
121,979,644  | 
101,000,184  |  
| ¿µ¾÷ÀÌÀÍ(¼Õ½Ç) | 
4,289,499  | 
12,275,101  | 
14,909,233  | 
5,768,913  |  
| ¿¬°á´ç±â¼øÀÌÀÍ(¼Õ½Ç) | 
1,351,074  | 
10,297,878  | 
-3,767,124 | 
-3,553,350 |  
| ÃÑÆ÷°ýÀÌÀÍ(¼Õ½Ç) | 
1,201,528  | 
11,806,815  | 
-4,204,295 | 
-3,208,071 |  
| ±âº»ÁÖ´ç¼øÀÌÀÍ(¼Õ½Ç) | 
86  | 
681  | 
-249 | 
-235 |  
| Èñ¼®ÁÖ´ç¼øÀÌÀÍ(¼Õ½Ç) | 
46  | 
402  | 
-249 | 
-235 |  
| »ç¾÷¿¬µµ | 
2025¿¬µµ   1ºÐ±â | 
2024¿¬µµ | 
2023¿¬µµ | 
2022¿¬µµ |  
| ±¸ºÐ  | 
(Á¦21±â) | 
(Á¦20±â) | 
(Á¦19±â) | 
(Á¦18±â) |  
| ȸ°èó¸® ±âÁØ | 
K-IFRS | 
K-IFRS | 
K-IFRS | 
K-IFRS |  
|  (°¨»ç¹ÞÁö ¾ÊÀº | 
(°¨»ç¹ÞÁö ¾ÊÀº |  
| À繫Á¦Ç¥) | 
À繫Á¦Ç¥) |  
| À¯µ¿ÀÚ»ê | 
23,309,257  | 
18,892,832  | 
14,864,470  | 
14,898,074  |  
|   ´çÁÂÀÚ»ê | 
15,599,136  | 
12,833,492  | 
10,612,711  | 
11,481,122  |  
|   Àç°íÀÚ»ê | 
7,710,120  | 
6,059,340  | 
4,251,759  | 
3,416,952  |  
| ºñÀ¯µ¿ÀÚ»ê | 
57,571,456  | 
55,874,119  | 
51,284,605  | 
51,166,277  |  
|   ÅõÀÚÀÚ»ê | 
21,506,020  | 
21,380,092  | 
19,153,733  | 
19,065,718  |  
|   À¯ÇüÀÚ»ê | 
30,831,242  | 
29,178,551  | 
26,071,636  | 
25,101,268  |  
|   ¹«ÇüÀÚ»ê | 
1,123,932  | 
1,143,597  | 
1,215,786  | 
1,178,428  |  
|   ±âŸºñÀ¯µ¿ÀÚ»ê | 
4,110,261  | 
4,171,879  | 
4,843,450  | 
5,820,863  |  
| ÀÚ»êÃѰè | 
80,880,712  | 
74,766,951  | 
66,149,075  | 
66,064,351  |  
| À¯µ¿ºÎä | 
18,680,977  | 
72,353,917  | 
71,977,634  | 
24,133,357  |  
| ºñÀ¯µ¿ºÎä | 
21,141,473  | 
13,828,643  | 
10,748,360  | 
47,862,600  |  
| ºÎäÃѰè | 
39,822,450  | 
86,182,560  | 
82,725,994  | 
71,995,957  |  
| ÀÚº»±Ý | 
3,546,629  | 
2,175,955  | 
2,175,955  | 
2,175,955  |  
| ÀÚº»À׿©±Ý | 
31,678,378  | 
126,589  | 
3,263,933  | 
3,263,933  |  
| ÀÚº»Á¶Á¤ | 
0  | 
-20,399,134 | 
-20,399,134 | 
-20,399,134 |  
| ±âŸÆ÷°ý¼ÕÀÍ´©°è¾× | 
5,376,005  | 
5,376,005  | 
5,376,005  | 
5,369,208  |  
| ÀÌÀÍÀ׿©±Ý | 
457,251  | 
1,304,976  | 
-6,993,677 | 
3,658,429  |  
| ºñÁö¹è±â¾÷ÁöºÐ | 
¡¡ | 
¡¡ | 
¡¡ | 
¡¡ |  
| ÀÚº»ÃѰè | 
41,058,262  | 
-11,415,609 | 
-16,576,918 | 
-5,931,609 |  
| ¸ÅÃâ¾× | 
12,269,259  | 
49,244,987  | 
42,945,091  | 
35,523,767  |  
| ¿µ¾÷ÀÌÀÍ(¼Õ½Ç) | 
935,569  | 
3,227,771  | 
4,562,871  | 
1,628,272  |  
| ´ç±â¼øÀÌÀÍ(¼Õ½Ç) | 
-847,725 | 
5,292,407  | 
-10,509,283 | 
-5,206,978 |  
| ÃÑÆ÷°ýÀÌÀÍ(¼Õ½Ç) | 
-847,725 | 
5,161,309  | 
-10,645,311 | 
-4,999,025 |  
| ±âº»ÁÖ´ç¼øÀÌÀÍ(¼Õ½Ç) | 
-54 | 
350  | 
-695 | 
-344 |  
| Èñ¼®ÁÖ´ç¼øÀÌÀÍ(¼Õ½Ç) | 
-54 | 
229  | 
-695 | 
-344 |   
  
6.µ¿Á¾¾÷ü¿ÍÀÇ À繫Á¤º¸ ºñ±³ 
|                             
[2025³â 1ºÐ±â¸» LTM ±âÁØ ºñ±³±â¾÷ PER »êÃâ] |  
|                                                                                  
(´ÜÀ§: õ¿ø, ÁÖ, ¿ø, ¹è) |  
| ±¸ºÐ | 
Àû¿ë  ´ç±â¼øÀÌÀÍ(A) | 
Àû¿ëÁֽļö(B) | 
ÁÖ´ç¼øÀÌÀÍ | 
±âÁØÁÖ°¡ | 
PER | 
Æò±Õ |  
| (ÁÖ1) | 
(ÁÖ2) | 
(C=A/B) | 
(D) | 
(E=D/C) |  
| »ïÇö | 
8,929  | 
     31,707,567  | 
282  | 
    12,033  | 
42.73 | 
25.61 |  
| ¾Ë·çÄÚ | 
18,626  | 
     96,830,132  | 
192  | 
      2,176  | 
11.31 |  
| Á¶ÀϾ˹̴½ | 
16,823  | 
   126,631,721  | 
133  | 
      1,542  | 
11.61 |  
| ¼Áø½Ã½ºÅÛ | 
48,087  | 
     56,247,954  | 
855  | 
    20,800  | 
24.33 |  
| ÆÄ¿ö·ÎÁ÷½º | 
4,384 | 
     36,610,755  | 
120  | 
      4,557  | 
38.06 |    
	 | 
	  
	 | 
   
     
    | 
	
	 | 
   
  
   
     
		 
		  | 
   
   
    |  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.  | 
   
 
 
 
 
 
 
 ÇѶóij½ºÆ® IPO°ø¸ð,ÇѶóij½ºÆ® °ø¸ðÀÏÁ¤,ÇѶóij½ºÆ® °ø¸ðÁÖ,ÇѶóij½ºÆ® »óÀå,ÇѶóij½ºÆ® û¾àÀÏÁ¤,ÇѶóij½ºÆ® °ø¸ð°¡,ÇѶóij½ºÆ® û¾à°æÀï·ü,ÇѶóij½ºÆ® °ø¸ðÁֽļö,ÇѶóij½ºÆ® È®Á¤°ø¸ð°¡,ÇѶóij½ºÆ® °ø¸ð±Ý¾×,ÇѶóij½ºÆ® °ø¸ðºÐ¼®,ÇѶóij½ºÆ® °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¤
     
	 	   |