|
Home IPO½É»ç/°ø¸ð |
±â¾÷¸í |
À̳ë±×¸®µå |
±â¾÷ÄÚµå |
126830 |
¿µ¹®Ç¥±â |
INNOGRID CO., LTD. |
û±¸ÀÏ |
2023/02/17 |
¼³¸³ÀÏÀÚ |
2006/10/2 |
½ÂÀλóȲ |
½ÂÀÎ |
¹ýÀμÒÀçÁö |
¼¿ïƯº°½Ã ¼Ãʱ¸ ¼ÃÊ´ë·Î 314 Á¤º¸Åë½Å°øÁ¦Á¶ÇÕ ºôµù 10Ãþ (¼Ãʵ¿ 1674-1) |
½ÂÀÎÀÏ |
2024/01/30 |
´ëÇ¥ÀüÈ |
02-516-5990 |
ÃÖ´ëÁÖÁÖ |
±è¸íÁø 20% |
´ëÇ¥ÀÚ |
±è¸íÁø |
±â¾÷±¸ºÐ |
ÀÏ¹Ý |
¾÷Á¾ |
½Ã½ºÅÛ ¼ÒÇÁÆ®¿þ¾î °³¹ß ¹× °ø±Þ¾÷ |
½ÃÀ屸ºÐ |
ÄÚ½º´Ú |
ÁÖ¿äÁ¦Ç° |
Ŭ¶ó¿ìµå ¼Ö·ç¼Ç ¹× ¼ºñ½º |
°ø¸ð¿¹Á¤±Ý¾× |
¹é¸¸¿ø |
¸ÅÃâ¾× |
16,189 ¹é¸¸¿ø |
½É»çû±¸°¡ |
¿ø |
°æ»óÀÌÀÍ |
183 ¹é¸¸¿ø |
ÁÖ´ç¾×¸é°¡ |
500 ¿ø |
´ç±â¼øÀÌÀÍ |
388 ¹é¸¸¿ø |
ÁÖ°£»ç |
Çѱ¹ÅõÀÚÁõ±Ç |
ÀÚº»±Ý(ÇöÀç) |
1,963 ¹é¸¸¿ø |
¿¹Á¤°ø¸ðÁֽļö |
600,000 ÁÖ |
Á¾¸ñ¸í |
À̳ë±×¸®µå |
ÁøÇà»óȲ |
½ÂÀÎ |
½ÃÀ屸ºÐ |
ÄÚ½º´Ú |
Á¾¸ñÄÚµå |
126830 |
¾÷Á¾ |
½Ã½ºÅÛ ¼ÒÇÁÆ®¿þ¾î °³¹ß ¹× °ø±Þ¾÷ |
´ëÇ¥ÀÚ |
±è¸íÁø |
±â¾÷±¸ºÐ |
ÀÏ¹Ý |
º»Á¡¼ÒÀçÁö |
¼¿ïƯº°½Ã ¼Ãʱ¸ ¼ÃÊ´ë·Î 314 Á¤º¸Åë½Å°øÁ¦Á¶ÇÕ ºôµù 10Ãþ (¼Ãʵ¿ 1674-1) |
ȨÆäÀÌÁö |
|
´ëÇ¥ÀüÈ |
02-516-5990 |
ÃÖ´ëÁÖÁÖ |
±è¸íÁø 20% |
¸ÅÃâ¾× |
16,189 (¹é¸¸¿ø) |
¹ýÀμ¼ºñ¿ëÂ÷°¨Àü °è¼Ó»ç¾÷ÀÌÀÍ |
183 (¹é¸¸¿ø) |
¼øÀÌÀÍ |
388 (¹é¸¸¿ø) |
ÀÚº»±Ý |
1,963 (¹é¸¸¿ø) |
ÃÑ°ø¸ðÁֽļö |
600,000 ÁÖ |
¾×¸é°¡ |
500 ¿ø |
»óÀå°ø¸ð |
½ÅÁÖ¸ðÁý : 600,000 ÁÖ (100%)
|
Èñ¸Á°ø¸ð°¡¾× |
29,000 ~ 35,000 ¿ø |
û¾à°æÀï·ü |
|
È®Á¤°ø¸ð°¡ |
- ¿ø |
°ø¸ð±Ý¾× |
17,400 (¹é¸¸¿ø) |
ÁÖ°£»ç |
Çѱ¹ÅõÀÚÁõ±Ç
|
Áֽļö: 150,000~180,000 ÁÖ / û¾àÇѵµ: 5,000~6,000 ÁÖ |
ÁÖ¿äÀÏÁ¤ |
¼ö¿ä¿¹ÃøÀÏ |
2024.05.31 ~ 2024.06.07 |
°ø¸ðû¾àÀÏ |
2024.06.11 ~ 2024.06.12 |
¹èÁ¤°ø°íÀÏ(½Å¹®) |
2024.06.14 (ÁÖ°£»ç ȨÆäÀÌÁö ÂüÁ¶) |
³³ÀÔÀÏ |
2024.06.14 |
ȯºÒÀÏ |
2024.06.14 |
»óÀåÀÏ |
|
°ø¸ð»çÇ× |
È®Á¤°ø¸ð°¡ |
- ¿ø |
ÁÖ´ç¾×¸é°¡ : 500 ¿ø |
Èñ¸Á°ø¸ð°¡¾× : 29,000 ~ 35,000 ¿ø |
|
ÃÑ°ø¸ðÁֽļö |
600,000 ÁÖ |
°ø¸ð±Ý¾× : 17,400 (¹é¸¸¿ø) |
|
±×
·ì
º°
¹è
Á¤ |
¿ì¸®»çÁÖÁ¶ÇÕ |
ÁÖ |
û¾àÁõ°Å±ÝÀ² : 100% |
±â°üÅõÀÚÀÚµî |
420,000~450,000 ÁÖ |
ÃÖ°íÇѵµ : - ÁÖ |
ÀϹÝû¾àÀÚ |
150,000~180,000 ÁÖ |
û¾àÁõ°Å±ÝÀ² : % |
û¾à ÃÖ°íÇѵµ : 5,000~6,000 ÁÖ |
ÃÖÀú : - ÁÖ |
|
IRÀÏÁ¤ |
IRÀÏÀÚ
|
2024.05.29 |
IRÀå¼Ò/½Ã°£
|
±â°ü : 0
ÀÏ¹Ý :
|
|
¼ö¿ä¿¹Ãø°á°ú |
±â°ü°æÀï·ü
|
|
Àǹ«º¸À¯È®¾à
|
0.00%
|
|
|
|
|
±¸ºÐ |
2022.12.31 | 2020.12.31 | 2020.12.31 |
¾ÈÁ¤¼º |
ºÎäºñÀ² |
9,065.22 % | 0.00 % | 0.00 % |
À¯µ¿ºñÀ² |
100.49 % | 67.96 % | 67.96 % |
¼öÀͼº |
ÀÚ±âÀÚº»¼öÀÍ·ü |
-2,904.97 % | 338.18 % | 338.18 % |
¿µ¾÷ÀÌÀÍ·ü |
-32.87 % | -26.89 % | -26.89 % |
¼ºÀ强 |
¸ÅÃâ¾×Áõ°¡À² |
-12.59 % | 0.00 % | 0.00 % |
¿µ¾÷ÀÌÀÍÁõ°¡À² |
-994.42 % | 0.00 % | 0.00 % |
|
ºÎäºñÀ² (%) |
|
|
À¯µ¿ºñÀ² (%) |
|
|
|
ÀÚ±âÀÚº»¼öÀÍ·ü (%) |
|
|
¿µ¾÷ÀÌÀÍ·ü (%) |
|
|
|
¸ÅÃâ¾×Áõ°¡À² (%) |
|
|
¿µ¾÷ÀÌÀÍÁõ°¡À² (%) |
|
|
±¸ ºÐ |
2022.12.31 | 2020.12.31 | 2020.12.31 |
EPS (ÁÖ´ç¼øÀÌÀÍ) |
-1,191 ¿ø | -787 ¿ø | -787 ¿ø |
PER (ÁÖ°¡¼öÀͺñÀ²)
°ø¸ð°¡ ´ëºñ |
-29.39 | -44.46 | -44.46 |
BPS (ÁÖ´ç¼øÀڻ갡ġ) |
41 ¿ø | -233 ¿ø | -233 ¿ø |
PBR (ÁÖ°¡¼øÀÚ»êºñÀ²) |
853.65 | -150.37 | -150.37 |
SPS (ÁÖ´ç¸ÅÃâ¾×) |
3,603 ¿ø | 2,317 ¿ø | 2,317 ¿ø |
PSR (ÁÖ°¡¸ÅÃâ¾×ºñÀ²) |
9.71 | 15.11 | 15.11 |
|
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
-´ç»ç´Â ¼ÒÇÁÆ®¿þ¾î °³¹ß ¹× °ø±ÞÀ» ¿µÀ§ÇÏ´Â ±â¾÷À¸·Î¼, ƯÈ÷ Ŭ¶ó¿ìµå ºÐ¾ß¿¡ ƯȵǾî ÀÖ½À´Ï´Ù. ´ç»çÀÇ ÇöÀç ÁÖ·Â »ç¾÷Àº "ÇÁ¶óÀ̺ø
Ŭ¶ó¿ìµå ¹× ÇÏÀ̺긮µå&¸ÖƼ Ŭ¶ó¿ìµå" ȯ°æÀ» ±¸¼ºÇÏ´Â ¼Ö·ç¼ÇÀÇ °³¹ß ¹× °ø±ÞÀ̸ç, IaaS, PaaS, CMP ºÐ¾ßº°·Î ¼Ö·ç¼Ç ¶óÀξ÷À»
±¸ÃàÇÏ¿´½À´Ï´Ù.
¶ÇÇÑ ´ç»ç´Â "ÆÛºí¸¯ Ŭ¶ó¿ìµå" »ç¾÷µµ ¿µÀ§ÇÏ°í ÀÖÀ¸¸ç, µ¿ »ç¾÷Àº ÀÚü ÆÛºí¸¯ ¼ºñ½º Á¦°ø°ú, Ŭ¶ó¿ìµå °ü¸® ¿î¿µ »ç¾÷À¸·Î ±¸¼ºµÇ¾î
ÀÖ½À´Ï´Ù. ÀÌ¿Í °°ÀÌ ´ç»ç´Â Ŭ¶ó¿ìµå Àü ¿µ¿ª°ú °ü·ÃµÈ »ç¾÷À» ¿µÀ§ÇÏ´Â, ±¹³» ÅäÁ¾ Cloud Full Stack ±â¾÷ÀÔ´Ï´Ù.
Ŭ¶ó¿ìµå ¼Ö·ç¼ÇÀº ÇÁ¶óÀ̺ø Ŭ¶ó¿ìµå, ¸ÖƼ&ÇÏÀ̺긮µå Ŭ¶ó¿ìµåÀÇ ¿µ¿ªÀ¸·Î¼, ´ç»ç°¡ ÀÚü °³¹ßÇÑ Å¬¶ó¿ìµå ¼Ö·ç¼ÇÀ» °ø±ÞÇÏ°í Ŭ¶ó¿ìµå
±â¼ú ¿ª·® ±â¹ÝÀÇ ¼ºñ½º¸¦ °³¹ß ¹× ±¸ÃàÇÏ´Â »ç¾÷ÀÔ´Ï´Ù. ÇöÀç Ŭ¶ó¿ìµå ¼Ö·ç¼Ç Cloudit, Openstackit, TabCloudit,
SECloudit, OptimusitÀÇ 5Á¾À» º¸À¯ÇÏ°í ÀÖ½À´Ï´Ù.
´ç»çÀÇ ÆÛºí¸¯ ¼ºñ½º´Â ´ç»ç°¡ CSP·Î¼ PublicCloudit¢â ºê·£µå·Î ÆÛºí¸¯ ¼ºñ½º¸¦ Á¦°ø ¹× ¿î¿µÇÏ´Â ÀÚ»ç ÆÛºí¸¯ ¼ºñ½º¿Í, Ÿ
CSPÀÇ ÆÛºí¸¯ ¼ºñ½º¸¦ ÆǸŠ¹× °ü¸®Çϴ Ÿ»ç Ŭ¶ó¿ìµå ¼ºñ½º·Î ±¸¼ºµÇ¾î ÀÖ½À´Ï´Ù. ÀÚ»ç ÆÛºí¸¯ ¼ºñ½º´Â ´Ù½Ã ¹Î°£ ºÎ¹®°ú °ø°ø ºÎ¹®À¸·Î
±¸ºÐµË´Ï´Ù. ÇöÀç´Â ¹Î°£ ºÎ¹®¿¡ ¼ºñ½º¸¦ Á¦°øÇϸç Ŭ¶ó¿ìµå ¼ºñ½º ¿î¿µ °æÇèÀ» ÃàÀûÇÏ°í ÀÖÀ¸¸ç, ÇöÀç ÁøÇàÁßÀÎ CSAP ÀÎÁõ ȹµæ ÈÄ °ø°ø
ºÎ¹®¿¡µµ ÁøÃâÇÒ °èȹÀÔ´Ï´Ù.
2.¸ÅÃâÇöȲ
(´ÜÀ§: õ¿ø) |
¸ÅÃâÀ¯Çü |
Ç° ¸ñ |
Á¦18±â 3ºÐ±â |
Á¦17±â |
Á¦16±â |
Á¦15±â |
(2023³â 3ºÐ±â) |
(2022³â) |
(2021³â) |
(2020³â) |
Á¦Ç°¸ÅÃâ |
Ŭ¶ó¿ìµå ¼Ö·ç¼Ç |
1,446,012 |
2,021,094 |
3,763,610 |
1,389,867 |
¿ë¿ª¸ÅÃâ |
¼Ö·ç¼Ç Ä¿½ºÅ͸¶ÀÌ¡ |
1,501,695 |
572,854 |
1,029,994 |
- |
¼Ö·ç¼Ç À¯Áöº¸¼ö |
1,619,749 |
1,478,311 |
1,140,308 |
164,239 |
Ŭ¶ó¿ìµå ¿ë¿ª |
3,903,665 |
4,258,798 |
2,324,459 |
3,703,832 |
Ŭ¶ó¿ìµå ÄÁ¼³Æà |
498,055 |
796,245 |
212,727 |
- |
¸¶À̱׷¹ÀÌ¼Ç |
7,388,024 |
1,227,904 |
-¡¡ |
- |
¼Ò°è |
14,911,186 |
8,334,112 |
4,707,488 |
3,868,071 |
¼ºñ½º¸ÅÃâ |
Ŭ¶ó¿ìµå ÆÛºí¸¯ ¼ºñ½º |
549,079 |
301,484 |
284,810 |
217,146 |
»óÇ°¸ÅÃâ |
Ŭ¶ó¿ìµå ½Ã½ºÅÛ |
2,342,135 |
3,339,057 |
6,385,325 |
3,623,154 |
±âŸ¸ÅÃâ |
±âŸ |
50,541 |
154,405 |
1,048,176 |
0 |
ÇÕ °è |
19,298,954 |
14,150,153 |
16,189,408 |
9,098,239 |
3.À繫ÇöȲ
(1) À繫Àû ¼ºÀ强 ¹× ¼öÀͼº |
[ÃÖ±Ù 3»ç¾÷¿¬µµ ¹× 2023³â 3ºÐ±â ½ÇÀû ¹× ¼öÀÍ·ü
ÃßÀÌ] |
(´ÜÀ§: ¹é¸¸¿ø, %) |
±¸ºÐ |
2020³â |
2021³â |
2022³â |
2023³â 3ºÐ±â |
K-IFRS |
K-IFRS |
K-IFRS |
K-IFRS |
¸ÅÃâ¾× |
9,098 |
16,189 |
14,150 |
19,299 |
¸ÅÃâ¾×¼ºÀå·ü |
28.45% |
77.94% |
-12.60% |
212.50% |
¸ÅÃâÃÑÀÌÀÍ |
2,643 |
6,368 |
1,962 |
3,204 |
¸ÅÃâÃÑÀÌÀÍ·ü |
29.05% |
39.34% |
13.86% |
16.60% |
¿µ¾÷ÀÌÀÍ |
-2,447 |
521 |
-4,651 |
-3,536 |
¿µ¾÷ÀÌÀÍ·ü |
-26.89% |
3.22% |
-32.87% |
-18.32% |
´ç±â¼øÀÌÀÍ |
-3,091 |
388 |
-4,677 |
-4,028 |
´ç±â¼øÀÌÀÍ·ü |
-33.98% |
2.39% |
-33.06% |
-20.87% |
(2) À繫Àû ¾ÈÁ¤¼º |
[ÃÖ±Ù 3»ç¾÷¿¬µµ ¹× 2023³â 3ºÐ±â ½ÇÀû ¹× ¼öÀÍ·ü
ÃßÀÌ] |
(´ÜÀ§: ¹é¸¸¿ø) |
±¸ºÐ |
2020³â |
2021³â |
2022³â |
2023³â 3ºÐ±â |
ȸ»ç |
¾÷Á¾Æò±Õ |
À¯µ¿ºñÀ² |
67.96% |
84.41% |
100.49% |
163.98% |
43.88% |
´çÁºñÀ² |
67.96% |
84.41% |
100.49% |
159.38% |
43.38% |
ºÎäºñÀ² |
-754.96% |
16527.38% |
9012.05% |
78.59% |
-765.82% |
Â÷ÀÔ±ÝÀÇÁ¸µµ |
7.85% |
13.38% |
10.16% |
19.73% |
43.08% |
4.°ø¸ðÈÄ À¯Åë°¡´É ¹°·®(º¸È£¿¹¼ö, »óÀåÈÄ
À¯ÅëÁֽļö)
±¸ ºÐ |
ÁÖ ÁÖ ¸í |
°ø¸ð Àü |
°ø¸ðÈÄ |
¸Å°¢Á¦Çѹ°·® |
Áֽļö |
ÁöºÐÀ² |
Áֽļö |
ÁöºÐÀ² |
Áֽļö |
ÁöºÐÀ² |
±â°£ |
ÃÖ´ëÁÖÁÖµî |
±è¸íÁø |
601,000 |
15.31% |
601,000 |
13.22% |
601,000 |
13.22% |
»óÀåÀϷκÎÅÍ 3³â |
¼ÛÀº°æ |
47,000 |
1.20% |
47,000 |
1.03% |
47,000 |
1.03% |
¼±½ÂÇÑ |
20,000 |
0.51% |
20,000 |
0.44% |
20,000 |
0.44% |
±¸¿øº» |
10,000 |
0.25% |
10,000 |
0.22% |
10,000 |
0.22% |
¹ÚÈ«¼± |
10,000 |
0.25% |
10,000 |
0.22% |
10,000 |
0.22% |
À庴¼± |
10,000 |
0.25% |
10,000 |
0.22% |
10,000 |
0.22% |
±Ç°æ¹Î |
6,000 |
0.15% |
6,000 |
0.13% |
6,000 |
0.13% |
±è¹Îö |
4,000 |
0.10% |
4,000 |
0.09% |
4,000 |
0.09% |
À̳ë±×¸®µå |
204,053 |
5.20% |
204,053 |
4.49% |
204,053 |
4.49% |
¼Ò°è |
912,053 |
23.23% |
912,053 |
20.07% |
912,053 |
20.07% |
- |
Àü¹®ÅõÀÚÀÚ |
Çѱ¹ÅõÀÚÁõ±Ç |
81,191 |
2.07% |
81,191 |
1.79% |
81,191 |
1.79% |
»óÀåÀϷκÎÅÍ 1°³¿ù |
º¥Ã³±ÝÀ¶ |
KAI-EVO Ŭ¶ó¿ìµå |
443,949 |
11.31% |
443,949 |
9.77% |
221,974 |
4.88% |
»óÀåÀϷκÎÅÍ 1°³¿ù |
½Å±â¼úÅõÀÚÁ¶ÇÕ |
171,975 |
3.78% |
»óÀåÀϷκÎÅÍ 3°³¿ù |
¡¡ |
50,000 |
1.10% |
»óÀåÀϷκÎÅÍ 3³â |
¿ÀÇ¿öÅÍ Pre-IPO |
187,349 |
4.77% |
187,349 |
4.12% |
187,349 |
4.12% |
»óÀåÀϷκÎÅÍ 1°³¿ù |
ÅõÀÚÁ¶ÇÕ10È£ |
¿ì½Åº¥Ã³ÅõÀÚ |
89,327 |
2.27% |
89,327 |
1.97% |
89,327 |
1.97% |
»óÀåÀϷκÎÅÍ 1°³¿ù |
¿ÀÇ¿öÅÍ¿£Á©½º |
32,467 |
0.83% |
32,467 |
0.71% |
32,467 |
0.71% |
»óÀåÀϷκÎÅÍ 1°³¿ù |
ÅõÀÚÁ¶ÇÕ2È£ |
¼Ò°è |
753,092 |
19.18% |
753,092 |
16.57% |
753,092 |
16.57% |
- |
1% ÀÌ»óÁÖÁÖ |
¿À¡Û¡Û |
76,000 |
1.94% |
76,000 |
1.67% |
30,000 |
0.66% |
»óÀåÀϷκÎÅÍ 3³â |
¼Õ¡Û¡Û |
135,500 |
3.45% |
135,500 |
2.98% |
35,500 |
0.78% |
»óÀåÀϷκÎÅÍ 1°³¿ù |
100,000 |
2.20% |
»óÀåÀϷκÎÅÍ 3³â |
¼Õ¡Û¡Û |
125,000 |
3.18% |
125,000 |
2.75% |
62,500 |
1.38% |
»óÀåÀϷκÎÅÍ 1°³¿ù |
62,500 |
1.38% |
»óÀåÀϷκÎÅÍ 3°³¿ù |
Àå¡Û¡Û |
81,500 |
2.08% |
81,500 |
1.79% |
- |
- |
- |
ÀÌ¡Û¡Û |
75,000 |
1.91% |
75,000 |
1.65% |
¡¡ |
¡¡ |
¡¡ |
(ÁÖ)¹ÌÁøÄÄÆÛ´Ï |
76,755 |
1.95% |
76,755 |
1.69% |
- |
- |
- |
±è¡Û¡Û |
65,789 |
1.68% |
65,789 |
1.45% |
30,000 |
0.66% |
»óÀåÀϷκÎÅÍ 3³â |
¼±¡Û¡Û |
55,010 |
1.40% |
55,010 |
1.21% |
- |
- |
- |
Á¶¡Û¡Û |
50,000 |
1.27% |
50,000 |
1.10% |
- |
- |
- |
±è¡Û¡Û |
50,000 |
1.27% |
50,000 |
1.10% |
¡¡ |
¡¡ |
¡¡ |
ÀÌ¡Û¡Û |
50,000 |
1.27% |
50,000 |
1.10% |
- |
- |
- |
ÀÌ¡Û¡Û |
50,000 |
1.27% |
50,000 |
1.10% |
- |
- |
- |
ÀÌ¡Û¡Û |
50,000 |
1.27% |
50,000 |
1.10% |
- |
- |
- |
ÁÖ¡Û¡Û |
50,000 |
1.27% |
50,000 |
1.10% |
- |
- |
- |
±è¡Û¡Û |
50,000 |
1.27% |
50,000 |
1.10% |
- |
- |
- |
±è¡Û¡Û |
50,000 |
1.27% |
50,000 |
1.10% |
- |
- |
- |
¼Ò°è |
1,088,554 |
27.72% |
1,088,554 |
23.95% |
320,500 |
7.05% |
- |
¼Ò¾×ÁÖÁÖ |
Çѱ¹ÅõÀÚÁõ±Ç |
38,900 |
0.99% |
38,900 |
0.86% |
38,900 |
0.86% |
»óÀåÀϷκÎÅÍ 1³â |
(¶óÀÌÇÁÀÚ»ê-±â¾÷ÀºÇà) |
Àü¡Û¡Û |
17,100 |
0.44% |
17,100 |
0.38% |
10,000 |
0.22% |
»óÀåÀϷκÎÅÍ 3³â |
±è¡Û¡Û |
15,375 |
0.39% |
15,375 |
0.34% |
15,375 |
0.34% |
»óÀåÀϷκÎÅÍ 1°³¿ù |
¹Ú¡Û¡Û |
10,630 |
0.27% |
10,630 |
0.27% |
5,000 |
0.11% |
»óÀåÀϷκÎÅÍ 3³â |
±âŸÁÖÁÖ |
1,009,899 |
25.72% |
1,009,899 |
22.22% |
- |
- |
- |
¼Ò°è |
1,091,904 |
27.81% |
1,091,904 |
24.03% |
69,275 |
1.52% |
- |
°ø¸ðÁÖ½Ä |
°ø¸ðÁÖÁÖ |
- |
- |
600,000 |
13.20% |
- |
- |
- |
»óÀåÁÖ¼±ÀÎ Àǹ«Àμö |
- |
- |
18,000 |
0.40% |
18,000 |
0.40% |
»óÀåÀϷκÎÅÍ 3°³¿ù |
ÇÕ °è |
3,926,794 |
100.00% |
4,544,794 |
100.00% |
2,154,111 |
47.40% |
- |
5.¿ä¾àÀ繫Á¦Ç¥
(´ÜÀ§: õ¿ø) |
°ú¸ñ |
2023³â 3ºÐ±â |
2022³â |
2021³â |
2020³â |
(Á¦18±â 3ºÐ±â¸») |
(Á¦17±â) |
(Á¦16±â) |
(Á¦15±â) |
ȸ°èó¸® ±âÁØ |
K-IFRS |
K-IFRS |
K-IFRS |
K-IFRS |
°¨»çÀÎ(°¨»çÀÇ°ß) |
»ïÁ¤È¸°è¹ýÀÎ |
»ïÀÏȸ°è¹ýÀÎ |
»ïÁ¤È¸°è¹ýÀÎ |
°¨»ç¹ÞÁö ¾ÊÀº |
(°ËÅä) |
(ÀûÁ¤) |
(ÀûÁ¤) |
À繫Á¦Ç¥ |
[ À¯µ¿ÀÚ»ê ] |
4,467,715 |
10,249,947 |
7,260,160 |
4,336,191 |
Çö±Ý¹×Çö±Ý¼ºÀÚ»ê |
821,407 |
5,289,668 |
2,251,889 |
1,924,375 |
¸ÅÃâä±Ç¹×±âŸä±Ç |
611,373 |
3,312,449 |
4,663,569 |
1,842,515 |
±âŸÀ¯µ¿ÀÚ»ê |
2,983,843 |
1,647,830 |
344,702 |
569,301 |
Àç°íÀÚ»ê |
51,092 |
0 |
0 |
0 |
[ ºñÀ¯µ¿ÀÚ»ê ] |
7,139,124 |
4,507,276 |
3,952,277 |
1,654,629 |
ÅõÀÚÀÚ»ê |
404,717 |
312,891 |
18,612 |
656,292 |
À¯ÇüÀÚ»ê |
4,429,446 |
3,414,021 |
2,989,977 |
590,044 |
¹«ÇüÀÚ»ê |
1,348,197 |
127,676 |
50,671 |
28,257 |
±âŸºñÀ¯µ¿ÀÚ»ê |
956,764 |
652,687 |
893,018 |
380,036 |
ÀÚ»êÃÑ°è |
11,606,839 |
14,757,223 |
11,212,438 |
5,990,820 |
[ À¯µ¿ºÎä ] |
10,181,637 |
10,199,479 |
8,600,560 |
6,380,697 |
¸ÅÀÔ乫¹×±âŸä¹« |
2,815,843 |
5,193,189 |
4,854,274 |
2,889,330 |
´Ü±âÂ÷ÀÔ±Ý |
5,000,000 |
1,500,000 |
1,500,000 |
470,000 |
±âŸÀ¯µ¿ºÎä |
2,365,794 |
3,506,289 |
2,246,286 |
3,021,366 |
[ ºñÀ¯µ¿ºÎä ] |
3,168,437 |
4,395,791 |
2,544,444 |
524,801 |
Àå±âÂ÷ÀÔ±Ý |
0 |
0 |
0 |
0 |
±âŸºñÀ¯µ¿ºÎä |
3,168,437 |
4,395,791 |
2,544,444 |
524,801 |
ºÎäÃÑ°è |
13,350,074 |
14,595,270 |
11,145,004 |
6,905,498 |
[ ÀÚº»±Ý ] |
1,963,397 |
1,898,462 |
1,722,843 |
1,672,843 |
[ ÀÚº»À׿©±Ý ] |
15,129,770 |
13,569,956 |
9,871,661 |
9,229,767 |
[ ÀÚº»Á¶Á¤ ] |
-1,913,926 |
-2,412,229 |
-3,310,332 |
-3,312,883 |
[ ±âŸÆ÷°ý¼ÕÀÍ´©°è¾× ] |
-100,000 |
-100,000 |
-100,000 |
0 |
[ ÀÌÀÍÀ׿©±Ý(°á¼Õ±Ý) ] |
-16,822,476 |
-12,794,235 |
-8,116,738 |
-8,504,405 |
ÀÚº»ÃÑ°è |
-1,743,235 |
161,953 |
67,434 |
-914,678 |
°ú¸ñ |
2023³â 3ºÐ±â |
2022³â |
2021³â |
2020³â |
(Á¦18±â 3ºÐ±â) |
(Á¦17±â) |
(Á¦16±â) |
(Á¦15±â) |
¸ÅÃâ¾× |
19,298,954 |
14,150,153 |
16,189,408 |
9,098,239 |
¸ÅÃâ¿ø°¡ |
16,095,052 |
12,188,407 |
9,821,067 |
6,454,876 |
¸ÅÃâÃÑÀÌÀÍ |
3,203,902 |
1,961,746 |
6,368,341 |
2,643,363 |
ÆǸźñ¿Í°ü¸®ºñ |
6,739,911 |
6,612,772 |
5,847,587 |
5,090,235 |
¿µ¾÷ÀÌÀÍ(¼Õ½Ç) |
-3,536,009 |
-4,651,026 |
520,754 |
-2,446,872 |
¿µ¾÷¿Ü¼öÀÍ |
248,811 |
869,579 |
237,373 |
665,123 |
¿µ¾÷¿Üºñ¿ë |
741,043 |
691,329 |
575,181 |
1,309,610 |
¹ýÀμ¼ºñ¿ëÂ÷°¨Àü °è¼Ó»ç¾÷ÀÌÀÍ |
-4,028,241 |
-4,472,776 |
182,946 |
-3,091,359 |
´ç±â±â¼øÀÌÀÍ(¼Õ½Ç) |
-4,028,241 |
-4,677,497 |
387,666 |
-3,091,359 |
ÁÖ´çÀÌÀÍ |
-1 |
-1 |
0 |
-1 |
¿¬°á¿¡ Æ÷ÇÔµÈ È¸»ç¼ö |
- |
- |
- |
- |
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 |
À̳ë±×¸®µå |
°¡ºñ¾Æ |
ÄÉÀ̾ÆÀÌ¿£¿¢½º |
¿ÀǺ£À̽º |
ȸ°è±âÁØ |
K-IFRS °³º° |
K-IFRS ¿¬°á |
K-IFRS ¿¬°á |
K-IFRS ¿¬°á |
°á»ê¿ù |
12¿ù |
12¿ù |
12¿ù |
12¿ù |
À¯µ¿ÀÚ»ê |
4,468 |
196,499 |
114,174 |
87,096 |
ºñÀ¯µ¿ÀÚ»ê |
7,139 |
207,565 |
106,408 |
58,549 |
ÀÚ»êÃÑ°è |
11,607 |
404,064 |
220,582 |
145,645 |
À¯µ¿ºÎä |
10,182 |
77,779 |
32,144 |
48,709 |
ºñÀ¯µ¿ºÎä |
3,168 |
47,724 |
10,470 |
6,140 |
ºÎäÃÑ°è |
13,350 |
125,503 |
42,614 |
54,849 |
ÀÚº»±Ý |
1,963 |
6,768 |
2,440 |
15,711 |
ÀÚº»ÃÑ°è |
-1,743 |
278,561 |
177,968 |
90,796 |
¸ÅÃâ¾× |
19,299 |
187,365 |
91,373 |
114,396 |
¿µ¾÷ÀÌÀÍ |
-3,536 |
28,510 |
21,098 |
2,382 |
´ç±â¼øÀÌÀÍ |
-4,028 |
11,002 |
18,918 |
2,481 |
|
|
|
|
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 À̳ë±×¸®µå |
(´ÜÀ§: ¿ø) |
°ú ¸ñ |
Á¦17(´ç)±â 2022³â 12¿ù 31ÀÏ |
Á¦16(Àü)±â 2021³â 12¿ù 31ÀÏ |
ÀÚ »ê |
|
|
I. À¯µ¿ÀÚ»ê |
10,249,946,860 |
7,260,160,172 |
II. ºñÀ¯µ¿ÀÚ»ê |
4,507,276,092 |
3,952,277,444 |
ÀÚ»êÃÑ°è |
14,757,222,952 |
11,212,437,616 |
ºÎ ä |
|
|
I. À¯µ¿ºÎä |
10,199,478,696 |
8,600,559,860 |
II. ºñÀ¯µ¿ºÎä |
4,395,791,382 |
2,544,444,193 |
ºÎäÃÑ°è |
14,595,270,078 |
11,145,004,053 |
ÀÚ º» |
|
|
I. ÀÚº»±Ý |
1,898,461,500 |
1,722,843,000 |
II. ÀÚº»À׿©±Ý |
13,569,955,606 |
9,871,661,013 |
III. ÀÚº»Á¶Á¤ |
(2,412,229,087) |
(3,310,331,987) |
IV. ±âŸÆ÷°ý¼ÕÀÍ´©°è¾× |
(100,000,000) |
(100,000,000) |
V. °á¼Õ±Ý |
(12,794,235,145) |
(8,116,738,463) |
ÀÚº»ÃÑ°è |
161,952,874 |
67,433,563 |
ºÎä¹×ÀÚº»ÃÑ°è |
14,757,222,952 |
11,212,437,616 |
Æ÷ °ý ¼Õ ÀÍ °è »ê ¼
|
ÁÖ½Äȸ»ç À̳ë±×¸®µå |
(´ÜÀ§: ¿ø) |
°ú ¸ñ |
Á¦17(´ç)±â 2022³â 12¿ù 31ÀÏ |
Á¦16(Àü)±â 2021³â 12¿ù 31ÀÏ |
I. ¸ÅÃâ¾× |
14,150,152,893 |
16,189,408,407 |
II. ¸ÅÃâ¿ø°¡ |
12,188,406,660 |
9,821,067,135 |
III. ¸ÅÃâÃÑÀÌÀÍ |
1,961,746,233 |
6,368,341,272 |
IV. ÆǸźñ¿Í°ü¸®ºñ |
6,612,772,229 |
5,847,587,332 |
V. ¿µ¾÷ÀÌÀÍ(¼Õ½Ç) |
(4,651,025,996) |
520,753,940 |
VI. ¿µ¾÷¿Ü¼ÕÀÍ |
178,250,100 |
(337,808,388) |
±ÝÀ¶¼öÀÍ |
658,294,559 |
35,232,675 |
±ÝÀ¶ºñ¿ë |
339,536,143 |
454,955,775 |
ÁöºÐ¹ý¼Õ½Ç |
- |
100,000,000 |
±âŸ¼öÀÍ |
211,284,141 |
202,140,277 |
±âŸºñ¿ë |
351,792,457 |
20,225,565 |
VII. ¹ýÀμ¼ºñ¿ëÂ÷°¨Àü¼øÀÌÀÍ(¼Õ½Ç) |
(4,472,775,896) |
182,945,552 |
VIII. ¹ýÀμ¼ºñ¿ë(¼öÀÍ) |
204,720,786 |
(204,720,786) |
IX. ´ç±â¼øÀÌÀÍ(¼Õ½Ç) |
(4,677,496,682) |
387,666,338 |
X. ±âŸÆ÷°ý¼ÕÀÍ |
- |
(100,000,000) |
ÈļÓÀûÀ¸·Î ´ç±â¼ÕÀÍÀ¸·Î ÀçºÐ·ùµÇÁö ¾Ê´Â Æ÷°ý¼ÕÀÍ |
- |
(100,000,000) |
±âŸÆ÷°ý¼ÕÀÍ-°øÁ¤°¡Ä¡ÃøÁ¤ ±ÝÀ¶ÀÚ»ê Æò°¡¼ÕÀÍ |
- |
(100,000,000) |
XI. ´ç±âÃÑÆ÷°ý¼ÕÀÍ |
(4,677,496,682) |
287,666,338 |
XII. ÁÖ´ç¼øÀÌÀÍ(¼Õ½Ç) |
|
|
±âº»ÁÖ´ç¼øÀÌÀÍ(¼Õ½Ç) |
(1,302) |
116 |
Èñ¼®ÁÖ´ç¼øÀÌÀÍ(¼Õ½Ç) |
(1,302) |
109 |
ÀÚ º» º¯ µ¿ Ç¥ |
ÁÖ½Äȸ»ç À̳ë±×¸®µå |
(´ÜÀ§: ¿ø) |
°ú ¸ñ |
ÀÚº»±Ý |
ÀÚº»À׿©±Ý |
ÀÚº»Á¶Á¤ |
±âŸÆ÷°ý
¼ÕÀÍ´©°è¾× |
°á¼Õ±Ý |
ÃÑ °è |
2021.1.1(Àü±âÃÊ) (°¨»ç¹ÞÁö ¾ÊÀº À繫Á¦Ç¥) |
1,672,843,000 |
9,229,766,827 |
(3,312,882,932) |
- |
(8,504,404,801) |
(914,677,906) |
ÃÑÆ÷°ý¼ÕÀÍ: |
´ç±â¼øÀÌÀÍ |
- |
- |
- |
- |
387,666,338 |
387,666,338 |
±âŸÆ÷°ý¼ÕÀÍ-°øÁ¤°¡Ä¡ÃøÁ¤ ±ÝÀ¶ÀÚ»ê Æò°¡¼ÕÀÍ |
- |
- |
- |
(100,000,000) |
- |
(100,000,000) |
ÀÚº»¿¡ Á÷Á¢ ¹Ý¿µµÈ ¼ÒÀ¯ÁÖ¿ÍÀÇ °Å·¡: |
Áֽĸżö¼±ÅÃ±Ç |
- |
18,513,000 |
2,550,945 |
- |
- |
21,063,945 |
Àüȯ»çä Àüȯ |
50,000,000 |
623,381,186 |
- |
- |
- |
673,381,186 |
2021.12.31(Àü±â¸») |
1,722,843,000 |
9,871,661,013 |
(3,310,331,987) |
(100,000,000) |
(8,116,738,463) |
67,433,563 |
2022.1.1(´ç±âÃÊ) |
1,722,843,000 |
9,871,661,013 |
(3,310,331,987) |
(100,000,000) |
(8,116,738,463) |
67,433,563 |
ÃÑÆ÷°ý¼ÕÀÍ: |
´ç±â¼ø¼Õ½Ç |
- |
- |
- |
- |
(4,677,496,682) |
(4,677,496,682) |
ÀÚº»¿¡ Á÷Á¢ ¹Ý¿µµÈ ¼ÒÀ¯ÁÖ¿ÍÀÇ °Å·¡: |
À¯»óÁõÀÚ |
16,233,500 |
483,758,300 |
- |
- |
- |
499,991,800 |
Áֽĸżö¼±ÅÃ±Ç |
- |
(14,713,100) |
898,102,900 |
- |
- |
883,389,800 |
Àüȯ»çä Àüȯ |
75,000,000 |
928,768,161 |
- |
- |
- |
1,003,768,161 |
»óȯÀüȯ¿ì¼±ÁÖ Àüȯ |
84,385,000 |
2,300,481,232 |
- |
- |
- |
2,384,866,232 |
2022.12.31(´ç±â¸») |
1,898,461,500 |
13,569,955,606 |
(2,412,229,087) |
(100,000,000) |
(12,794,235,145) |
161,952,874 |
|
¡Ø (À¯°¡) : À¯°¡Áõ±Ç½ÃÀå(°Å·¡¼Ò)
À̳ë±×¸®µå IPO°ø¸ð, À̳ë±×¸®µå °ø¸ðÀÏÁ¤,»óÀ忹ºñ½É»ç,½Å±Ô»óÀå,IPO,À̳ë±×¸®µå °ø¸ðû¾àÀÏÁ¤, À̳ë±×¸®µåû±¸,À̳ë±×¸®µå ½ÂÀÎ,»óÀ忹½É,±â¾÷IRÀÏÁ¤,¼ö¿ä¿¹ÃøÀÏÁ¤,¼ö¿ä¿¹Ãø°á°ú,À̳ë±×¸®µå»óÀå, À̳ë±×¸®µå °ø¸ðÁÖû¾àÀÏÁ¤, À̳ë±×¸®µå °ø¸ð,À̳ë±×¸®µåÁֽļö,°ø¸ðºÐ¼®,±â¾÷°ø°³
|
|
|