Á¾¸ñ¸í |
¼ºÀÏÇÏÀÌÅØ |
ÁøÇà»óȲ |
Array |
½ÃÀ屸ºÐ |
ÄÚ½º´Ú |
Á¾¸ñÄÚµå |
365340 |
¾÷Á¾ |
±âÃÊ ÈÇй°Áú Á¦Á¶¾÷ |
´ëÇ¥ÀÚ |
À̰¸í |
±â¾÷±¸ºÐ |
Áß¼ÒÀÏ¹Ý |
º»Á¡¼ÒÀçÁö |
Àü¶óºÏµµ ±º»ê½Ã ±º»ê»ê´Ü·Î 143-12 |
ȨÆäÀÌÁö |
www.sungeelht.com |
´ëÇ¥ÀüÈ |
063-466-9200 |
ÃÖ´ëÁÖÁÖ |
- |
¸ÅÃâ¾× |
65,939 (¹é¸¸¿ø) |
¹ýÀμ¼ºñ¿ëÂ÷°¨Àü °è¼Ó»ç¾÷ÀÌÀÍ |
-10,813 (¹é¸¸¿ø) |
¼øÀÌÀÍ |
-2,998 (¹é¸¸¿ø) |
ÀÚº»±Ý |
5,947 (¹é¸¸¿ø) |
ÃѰø¸ðÁֽļö |
2,670,000 ÁÖ |
¾×¸é°¡ |
500 ¿ø |
»óÀå°ø¸ð |
½ÅÁÖ¸ðÁý : 2,670,000 ÁÖ (100%)
|
Èñ¸Á°ø¸ð°¡¾× |
40,700 ~ 47,500 ¿ø |
û¾à°æÀï·ü |
1207.1:1 |
È®Á¤°ø¸ð°¡ |
50,000 ¿ø |
°ø¸ð±Ý¾× |
133,500 (¹é¸¸¿ø) |
ÁÖ°£»ç |
KBÁõ±Ç,´ë½ÅÁõ±Ç,»ï¼ºÁõ±Ç
|
Áֽļö: 667,500~801,000 ÁÖ / û¾àÇѵµ: 10,000 ÁÖ |
Àμöȸ»ç |
Áֽļö |
û¾àÇѵµ |
±âŸ |
KBÁõ±Ç |
307,050 ÁÖ |
10,000 ÁÖ |
´ëÇ¥ |
´ë½ÅÁõ±Ç |
307,050 ÁÖ |
15,000 ÁÖ |
°øµ¿ |
»ï¼ºÁõ±Ç |
53,400 ÁÖ |
2,500 ÁÖ |
|
ÁÖ¿äÀÏÁ¤ |
¼ö¿ä¿¹ÃøÀÏ |
2022.07.11 ~ 2022.07.12 |
°ø¸ðû¾àÀÏ |
2022.07.18 ~ 2022.07.19 |
¹èÁ¤°ø°íÀÏ(½Å¹®) |
2022.07.20 (ÁÖ°£»ç ȨÆäÀÌÁö ÂüÁ¶) |
³³ÀÔÀÏ |
2022.07.21 |
ȯºÒÀÏ |
2022.07.21 |
»óÀåÀÏ |
2022.07.28 |
°ø¸ð»çÇ× |
È®Á¤°ø¸ð°¡ |
50,000 ¿ø |
ÁÖ´ç¾×¸é°¡ : 500 ¿ø |
Èñ¸Á°ø¸ð°¡¾× : 40,700 ~ 47,500 ¿ø |
|
ÃѰø¸ðÁֽļö |
2,670,000 ÁÖ |
°ø¸ð±Ý¾× : 133,500 (¹é¸¸¿ø) |
|
±×
·ì
º°
¹è
Á¤ |
¿ì¸®»çÁÖÁ¶ÇÕ |
534,000 ÁÖ (20%) |
û¾àÁõ°Å±ÝÀ² : 100% |
±â°üÅõÀÚÀÚµî |
1,468,500~2,002,500 ÁÖ (55~75%) |
ÃÖ°íÇѵµ : - ÁÖ |
ÀϹÝû¾àÀÚ |
667,500~801,000 ÁÖ (25~30%) |
û¾àÁõ°Å±ÝÀ² : 50% |
û¾à ÃÖ°íÇѵµ : 10,000 ÁÖ |
ÃÖÀú : - ÁÖ |
|
IRÀÏÁ¤ |
IRÀÏÀÚ
|
2022.07.08 |
IRÀå¼Ò/½Ã°£
|
±â°ü : Çѱ¹IRÇùÀÇȸ-¿Â¶óÀÎ AM 10:00
ÀÏ¹Ý : Çѱ¹IRÇùÀÇȸ-¿Â¶óÀÎ AM 10:00
|
|
¼ö¿ä¿¹Ãø°á°ú |
±â°ü°æÀï·ü
|
2269.68:1 |
Àǹ«º¸À¯È®¾à
|
38.66%
|
|
½Å±Ô»óÀå |
½Å±Ô»óÀåÀÏ
|
2022.07.28 |
ÇöÀç°¡
|
86,200 ¿ø (-2.93%)
|
|
±¸ºÐ |
½Åû¼ö·®(´ÜÀ§:ÁÖ) |
15ÀÏ È®¾à | 51,696,000 |
1°³¿ù È®¾à | 458,519,000 |
3°³¿ù È®¾à | 370,897,000 |
6°³¿ù È®¾à | 407,598,000 |
ÇÕ°è | 1,288,710,000 |
ÃÑ ¼ö·® ´ëºñ ºñÀ²(%) | 38.66% |
Âü¿©°Ç¼ö (´ÜÀ§:°Ç) |
½ÅûÁֽļö (´ÜÀ§:ÁÖ) |
´Ü¼ø°æÀï |
1,786 |
3,333,031,000 |
2269.68 :1 |
±¸ºÐ |
Âü¿©°Ç¼ö (´ÜÀ§:°Ç) |
½ÅûÁֽļö (´ÜÀ§: ÁÖ) |
ºñÀ²(%) |
°¡°Ý¹ÌÁ¦½Ã | 49 | 85,265,000 | 2.56% | 50,000¿ø ÀÌ»ó | 1714 | 3,216,675,000 | 96.51% | 47,500¿ø Ãʰú ~ 50,000¿ø ¹Ì¸¸ | 4 | 2,578,000 | 0.08% | 47,500¿ø | 19 | 28,513,000 | 0.86% | 40,700¿ø ÀÌ»ó ~47,500¿ø ¹Ì¸¸ | - | - | - | 40,700¿ø ¹Ì¸¸ | - | - | - | ÇÕ°è |
1,786°Ç |
3,333,031,000ÁÖ |
100% |
 |
|
|
1.»ç¾÷ÇöȲ
- ´ç»ç´Â Àü±âÂ÷, ÈÞ´ëÆù, ³ëÆ®ºÏ, ESS(¿¡³ÊÁöÀúÀåÀåÄ¡), Àüµ¿°ø±¸ µî Á¦Ç°¿¡ Æ÷ÇԵǾî ÀÖ´Â ¸®Æ¬ÀÌ¿Â2Â÷ÀüÁö(ÀÌÇÏ, 2Â÷ÀüÁö)·Î ºÎÅÍ
À¯°¡±Ý¼ÓÀ» ÃßÃâÇÏ´Â ¸®»çÀÌŬ Àü¹®±â¾÷
- ´ç»ç´Â Ȳ»êÄÚ¹ßÆ®, Ȳ»ê´ÏÄÌ, Ȳ»ê¸Á°£ ¹× ź»ê¸®Æ¬ÀÇ ÇüÅ·Π¾ç±ØÀçÀÇ ±âÃʰ¡ µÇ´Â ¼ÒÀ縦 »ý»êÇÏ¿© ÆÇ¸Å
- ´ç»ç ¸®»çÀÌŬ¸µ ¼ÒÀç»ç¾÷ÀÇ Àü¹æ»ê¾÷ÀÎ ¾ç±ØÀç Á¾·ùº° ½ÃÀå Àü¸ÁÀ» º¸¸é ÄÚ¹ßÆ® °¡°Ý »ó½ÂÀ¸·Î ÀÎÇØ ÄÚ¹ßÆ® ÇÔ·®ÀÌ ³ôÀº LCOÀÇ »ý»êÀ»
Ãà¼ÒÇϰí, NCA ¹× ÇÏÀÌ´ÏÄ̰è(High Ni) NCM µîÀ¸·Î ÀüȯÇÏ´Â ¿òÁ÷ÀÓÀÌ ³ªÅ¸³ª°í ÀÖÀ¸¸ç, ½ÃÀåÀÇ ¼ºÀ强µµ NCA ¹× ÇÏÀÌ´ÏÄ̰è NCM
µîÀ» ÁÖÃàÀ¸·Î º¯ÈÇϰí ÀÖÀ½
- ´ç»ç°¡ ¸®»çÀÌŬ¸µÀ» ÅëÇØ »ý»êÁßÀΠȲ»êÈÁ¦Ç°(Ȳ»êÄÚ¹ßÆ®, Ȳ»ê´ÏÄÌ, Ȳ»ê¸Á°£ µî)Àº Àü¹æ»ê¾÷ÀÎ ¾ç±ØÀç ½ÃÀå¿¡ ¾ø¾î¼´Â ¾È µÉ ±âÃʼÒÀç·Î
»ç¿ëÁß
- ´ç»çÀÇ ÃÖÀü¹æ »ê¾÷ÀÎ 2Â÷ÀüÁö ½ÃÀåÀº °¡µ¿·ü 70% ¼öÁØÀ» °¡Á¤ÇÒ °æ¿ì, 2020³â ±âÁØ 502GWh ¼öÁØ¿¡¼ ¿¬Æò±Õ 24%¾¿ ¼ºÀåÇÏ¿©
2030³â¿¡´Â 3,052GWh ±Ô¸ð·Î ¼ºÀåÇÒ °ÍÀ¸·Î ¿¹Ãø
- ´ç»ç¿¡¼ Á¦°øÇϴ Ȳ»êÈÁ¦Ç°Àº 100% ÀçȰ¿ëÀ» ÅëÇØ °ø±ÞµÇ´Â ¼ÒÀçÀ̹ǷΠÀ¯·´¿¡¼ ±ÔÁ¦¸¦ ȸÇÇÇϱâ À§Çؼ¶óµµ ´ç»çÀÇ È²»êÈÁ¦Ç°¿¡ ´ëÇÑ
¼ö¿ä´Â Áö¼ÓÀûÀ¸·Î Áõ°¡ÇÒ °Í
- ±¹³»¿¡´Â ´ç»ç¿Í À¯»çÇÑ ±Ô¸ð¸¦ °®Ãß¾î 2Â÷ÀüÁö ¸®»çÀÌŬ¸µ »ç¾÷ÀÇ »ó¿ëÈ¿¡ ¼º°øÇÑ È¸»ç´Â ¾øÀ¸³ª, °æºÏ ±¸¹Ì¿¡ ¼ÒÀçÇÑ ¡¸Å¸¿î¸¶ÀÌ´×įÆÄ´Ï¡¹
°¡ ºÎºÐÀû »ç¾÷È¿¡ ¼º°øÇÏ¿© ¿î¿µÀ» Çϰí ÀÖ´Â ½ÇÁ¤
- ´ç»ç¿¡¼ »ý»êÇϴ Ȳ»êÄÚ¹ßÆ®, Ȳ»ê´ÏÄÌ, Ȳ»ê¸Á°£, ź»ê¸®Æ¬ µîÀº 2Â÷ÀüÁö Áß Àü±¸Ã¼ ¶Ç´Â ¾ç±ØÀçÀÇ ¿ø·á·Î ´Ù¾çÇÑ Á¶¼ºÀ» ÇÕ¼ºÇÒ ¶§
¿øÀç¼Ò·Î »ç¿ë
- ÇâÈÄ ¼¼°è °¢±¹ÀÇ È¯°æ ±ÔÁ¦°¡ °ÈµÉ °ÍÀ» ´ëºñÇÏ¿© ±âÁ¸ ÇØ¿Ü °øÀåÀÇ Áõ¼³°ú ´õºÒ¾î Àü ¼¼°è ±Ç¿ªº°·Î ¸®»çÀÌŬ¸µ ÆÄÅ©(Àüó¸® °øÀå)¿Í
ÇÏÀ̵å·Î ¼¾ÅÍ(½À½ÄÁ¦·Ã °øÀå)¸¦ È®Àå ¼³¸³ÇÒ °èȹ
2.¸ÅÃâÇöȲ
(´ÜÀ§ : Åæ, õ¿ø, õUSD) |
|
|
|
|
|
|
|
|
|
¸ÅÃâÀ¯Çü |
ǰ¸ñ |
Á¦3±â |
Á¦4±â |
Á¦5±â |
Á¦6±â1ºÐ±â |
Á¦Ç°¸ÅÃâ |
Ȳ»êÄÚ¹ßÆ®(°í»ó) |
¼öÃâ |
223 |
7,460,137 |
165 |
5,287,048 |
73 |
3,142,799 |
- |
- |
(6,399,.98) |
-4,480.36 |
-2,746.19 |
³»¼ö |
377 |
16,023,920 |
555 |
19,708,542 |
701 |
34,582,296 |
84 |
7,253,860 |
ÇÕ°è |
600 |
23,484,057 |
720 |
24,995,590 |
774 |
37,725,095 |
84 |
7,253,860 |
Ȳ»êÄÚ¹ßÆ®(¾×»ó) |
¼öÃâ |
- |
- |
- |
- |
- |
- |
- |
- |
³»¼ö |
200 |
6,626,040 |
219 |
7,102,329 |
601 |
30,335,043 |
238 |
18,051,557 |
ÇÕ°è |
200 |
6,626,040 |
219 |
7,102,329 |
601 |
30,335,043 |
238 |
18,051,557 |
Ȳ»ê´ÏÄÌ(°í»ó) |
¼öÃâ |
- |
- |
- |
- |
542 |
9,832,687 |
178 |
3,378,454 |
-8,591.85 |
(2.803.81) |
³»¼ö |
- |
- |
24 |
443,415 |
262 |
5,492,465 |
- |
- |
ÇÕ°è |
- |
- |
24 |
443,415 |
803 |
15,325,151 |
178 |
3,378,454 |
Ȳ»ê´ÏÄÌ(¾×»ó) |
¼öÃâ |
- |
- |
- |
- |
- |
- |
- |
- |
³»¼ö |
- |
- |
107 |
1,880,100 |
766 |
15,762,578 |
182 |
4,872,729 |
ÇÕ°è |
- |
- |
107 |
1,880,100 |
766 |
15,762,578 |
182 |
4,872,729 |
ÀüÇØ´ÏÄÌ |
¼öÃâ |
11 |
166,256 |
301 |
4,820,806 |
514 |
10,701,128 |
162 |
3,825,148 |
-142.63 |
-4,085.26 |
-9,350.70 |
-3,174.53 |
³»¼ö |
577 |
9,056,017 |
993 |
15,852,026 |
639 |
12,487,863 |
123 |
3,237,439 |
ÇÕ°è |
588 |
9,222,273 |
1,295 |
20,672,832 |
1,154 |
23,188,990 |
285 |
7,062,588 |
Àλ긮Ƭ |
¼öÃâ |
220 |
601,787 |
300 |
721,241 |
271 |
2,097,914 |
140 |
1,792,931 |
-516.27 |
-611.2 |
-1,833.17 |
-1,487.97 |
³»¼ö |
425 |
2,124,810 |
31 |
150,127 |
- |
- |
- |
- |
ÇÕ°è |
645 |
2,726,597 |
331 |
871,368 |
271 |
2,097,914 |
140 |
1,792,931 |
ź»ê¸®Æ¬ |
¼öÃâ |
- |
- |
- |
- |
180 |
2,190,009 |
- |
- |
-1,913.64 |
³»¼ö |
- |
- |
- |
- |
298 |
3,886,657 |
134 |
1,955,155 |
ÇÕ°è |
- |
- |
- |
- |
478 |
6,076,666 |
134 |
1,955,155 |
Ȳ»ê¸Á°£ |
¼öÃâ |
60 |
40,208 |
- |
- |
- |
- |
- |
- |
-34.49 |
³»¼ö |
633 |
675,036 |
521 |
647,843 |
1,114 |
1,225,031 |
181 |
260,507 |
ÇÕ°è |
693 |
715,245 |
521 |
647,843 |
1,114 |
1,225,031 |
181 |
260,507 |
ÀüÇØ±¸¸® |
¼öÃâ |
- |
- |
- |
- |
- |
- |
- |
- |
³»¼ö |
47 |
329,619 |
124 |
907,981 |
149 |
1,557,873 |
40 |
465,954 |
ÇÕ°è |
47 |
329,619 |
124 |
907,981 |
149 |
1,557,873 |
40 |
465,954 |
±âŸÁ¦Ç° |
¼öÃâ |
¡¡ |
943,211 |
¡¡ |
1,457,350 |
¡¡ |
2,590,874 |
¡¡ |
745,389 |
-809.17 |
-1,234.99 |
-2,263.92 |
-618.6 |
³»¼ö |
¡¡ |
2,139,287 |
¡¡ |
1,418,887 |
¡¡ |
2,507,822 |
¡¡ |
1,127,788 |
ÇÕ°è |
¡¡ |
3,082,498 |
¡¡ |
2,876,237 |
¡¡ |
5,098,696 |
¡¡ |
1,873,176 |
¿ë¿ª¸ÅÃâ |
³»¼ö |
¡¡ |
37,637 |
¡¡ |
68,468 |
¡¡ |
93,934 |
¡¡ |
17,212 |
±âŸ¸ÅÃâ |
³»¼ö |
¡¡ |
44,359 |
¡¡ |
36,740 |
¡¡ |
- |
¡¡ |
- |
ÇÕ °è |
¼öÃâ |
¡¡ |
9,211,600 |
¡¡ |
12,286,445 |
¡¡ |
30,555,410 |
¡¡ |
9,741,922 |
-7,902.54 |
-10,411.80 |
-26,699.47 |
-8,703.52 |
³»¼ö |
¡¡ |
37,056,724 |
¡¡ |
48,216,458 |
¡¡ |
107,931,562 |
¡¡ |
37,242,201 |
ÇÕ°è |
¡¡ |
46,268,324 |
¡¡ |
60,502,903 |
¡¡ |
138,486,972 |
¡¡ |
46,984,123 |
3.À繫ÇöȲ
(´ÜÀ§: ¹é¸¸¿ø) |
|
|
|
|
|
´ÜÀ§: ¹é¸¸¿ø |
2022³â 1ºÐ±â |
2021³â 1ºÐ±â |
2021³â |
2020³â |
2019³â |
¸ÅÃâ¾× |
51,550 |
31,888 |
147,254 |
65,939 |
49,418 |
¸ÅÃâ¿ø°¡ |
37,500 |
25,870 |
119,989 |
64,986 |
56,422 |
¸ÅÃâ¿ø°¡À² |
72.70% |
81.10% |
81.50% |
98.60% |
114.20% |
¸ÅÃâÃÑÀÌÀÍ |
14,050 |
6,017 |
27,265 |
953 |
-7,004 |
ÆÇ¸Å°ü¸®ºñ |
4,000 |
2,040 |
10,407 |
7,209 |
5,049 |
ÆÇ¸Å°ü¸®ºñÀ² |
7.80% |
6.40% |
7.10% |
10.90% |
10.20% |
¿µ¾÷ÀÌÀÍ(¼Õ½Ç) |
10,050 |
3,978 |
16,858 |
-6,256 |
-12,054 |
¿µ¾÷ÀÌÀÍ·ü |
19.50% |
12.50% |
11.40% |
-9.50% |
-24.40% |
EBITDA |
12,424 |
6,067 |
25,588 |
-631 |
-8,857 |
EBITDAÀÌÀÍ·ü |
24.10% |
19.00% |
17.40% |
-1.00% |
-17.90% |
´ç±â¼øÀÌÀÍ |
9,101 |
-266 |
-8,774 |
-2,998 |
-14,654 |
´ç±â¼øÀÌÀÍ·ü |
17.70% |
-0.80% |
-6.00% |
-4.50% |
-29.70% |
4.°ø¸ðÈÄ À¯Åë°¡´É ¹°·®(º¸È£¿¹¼ö, »óÀåÈÄ
À¯ÅëÁֽļö)
(´ÜÀ§:ÁÖ) |
|
|
|
|
|
|
|
|
|
|
|
±¸ºÐ |
¼º¸í |
ÁÖ½Ä |
°ø¸ðÈÄ |
°ø¸ðÈÄ |
À¯Åë°¡´É¹°·® |
¸Å°¢Á¦Çѹ°·® |
Á¾·ù |
¼ÒÀ¯Áֽļö |
ÁöºÐÀ² |
Áֽļö |
ÁöºÐÀ² |
Àǹ«º¸È£ |
ÀÚ¹ßÀû |
ÃÑ |
ÁöºÐÀ² |
±â°£ |
¡¡ |
¡¡ |
¡¡ |
¿¹¼ö¹°·® |
º¸È£¿¹¼ö¹°·® |
º¸È£¿¹¼ö¹°·® |
ÃÖ´ëÁÖÁÖµî |
À̰¸í |
º¸ÅëÁÖ |
2,329,720 |
19.58% |
- |
- |
2,329,720 |
- |
2,329,720 |
19.58% |
2³â6°³¿ù |
ÀÌ°æ¿ |
º¸ÅëÁÖ |
1,593,820 |
13.39% |
- |
- |
1,593,820 |
- |
1,593,820 |
13.39% |
2³â6°³¿ù |
ÀϹݹýÀÎ |
»ï¼º¹°»ê(ÁÖ) |
º¸ÅëÁÖ |
582,430 |
4.89% |
- |
- |
- |
582,430 |
582,430 |
4.89% |
1³â |
¿Ü±¹¹ýÀÎ |
ZoomWeHongKong |
º¸ÅëÁÖ |
352,440 |
2.96% |
- |
- |
352,440 |
- |
352,440 |
2.96% |
1³â |
NewEnergyTechnologyco.,Ltd. |
±âŸÁÖÁÖ |
ÀÓ¹«Çö |
º¸ÅëÁÖ |
218,950 |
1.84% |
- |
- |
- |
218,950 |
218,950 |
1.84% |
6°³¿ù |
ÀÓ¼ºÁö |
º¸ÅëÁÖ |
181,450 |
1.52% |
- |
- |
- |
181,450 |
181,450 |
1.52% |
3°³¿ù |
º¥Ã³±ÝÀ¶ |
ºñ¿£´õºíÀ¯¿ÀÆä½º»ç¸ðÅõÀÚÇÕÀÚȸ»ç |
º¸ÅëÁÖ |
264,740 |
2.22% |
132,370 |
1.11% |
- |
132,370 |
132,370 |
1.11% |
1°³¿ù |
¾ÆÀ̺ñÄÉÀÌ¿£´õºíÀ¯±â¼ú±ÝÀ¶ |
º¸ÅëÁÖ |
476,530 |
4.00% |
238,265 |
2.00% |
- |
238,265 |
238,265 |
2.00% |
1°³¿ù |
2018»ç¸ðÅõÀÚÇÕÀÚȸ»ç |
¿¡½ºÁ¦À̾÷»çÀÌŬ¸µÆÝµå |
º¸ÅëÁÖ |
211,790 |
1.78% |
105,895 |
0.89% |
- |
105,895 |
105,895 |
0.89% |
1°³¿ù |
ÀüºÏ-È¿¼º-¿¡½ºÁ¦ÀÌź¼Ò¼ºÀåÆÝµå |
º¸ÅëÁÖ |
105,890 |
0.89% |
52,945 |
0.44% |
- |
52,945 |
52,945 |
0.44% |
1°³¿ù |
¾¾¾ØÇǾ¾¾¾Á¦1È£½Å±â¼úÅõÀÚÁ¶ÇÕ |
º¸ÅëÁÖ |
516,240 |
4.34% |
- |
0.00% |
- |
516,240 |
516,240 |
4.34% |
3°³¿ù |
SVIC24È£½Å±â¼ú»ç¾÷ÅõÀÚÁ¶ÇÕ |
º¸ÅëÁÖ |
1,058,929 |
8.90% |
529,464 |
4.45% |
- |
529,465 |
529,465 |
4.45% |
1³â |
¾ÆÀ̽ºÄù¾îESGÁ¦1È£Á¶ÇÕ |
º¸ÅëÁÖ |
98,683 |
0.83% |
- |
0.00% |
- |
98,683 |
98,683 |
0.83% |
6°³¿ù |
Æ÷Ç×¾ÆÀ̽ºÄù¾î±×¸°Å×Å© |
º¸ÅëÁÖ |
14,097 |
0.12% |
- |
0.00% |
- |
14,097 |
14,097 |
0.12% |
6°³¿ù |
Á¦1È£º¥Ã³ÅõÀÚÁ¶ÇÕ |
ÄÉÀ̾¾¿¡À̽żºÀå¼½ÅÍ2È£ |
Á¾·ùÁÖ½Ä |
281,952 |
2.37% |
- |
0.00% |
- |
281,952 |
281,952 |
2.37% |
3°³¿ù |
»ç¸ðÅõÀÚÇÕÀÚȸ»ç |
°ø¸ðÁÖÁÖ |
¿ì¸®»çÁÖÁ¶ÇÕ |
º¸ÅëÁÖ |
534,000 |
4.49% |
- |
0.00% |
534,000 |
- |
534,000 |
4.49% |
1³â |
ÁÖ°ü»çÀǹ«ÀμöºÐ |
º¸ÅëÁÖ |
24,570 |
0.21% |
- |
0.00% |
24,570 |
- |
24,570 |
0.21% |
3°³¿ù |
¼Ò°è |
º¸ÅëÁÖ |
8,564,279 |
71.97% |
1,058,939 |
8.90% |
4,834,550 |
2,670,790 |
7,505,340 |
63.07% |
- |
Á¾·ùÁÖ½Ä |
281,952 |
2.37% |
- |
0.00% |
- |
281,952 |
281,952 |
2.37% |
- |
ÇÕ°è |
8,846,231 |
74.34% |
1,058,939 |
8.90% |
4,834,550 |
2,952,742 |
7,787,292 |
65.44% |
- |
±âÁ¸ÁÖÁÖ |
À̱â¿õ¿Ü22¸í |
º¸ÅëÁÖ |
917,940 |
7.71% |
917,940 |
7.71% |
- |
- |
- |
0.00% |
- |
°ø¸ðÁÖÁÖ |
°ø¸ðÁÖÁÖ(±â°ü¹×°³ÀÎ) |
º¸ÅëÁÖ |
2,136,000 |
17.95% |
2,136,000 |
17.95% |
- |
- |
- |
0.00% |
- |
¼Ò°è |
º¸ÅëÁÖ |
3,053,940 |
25.66% |
3,053,940 |
25.66% |
- |
- |
- |
0.00% |
- |
ÃѰè |
º¸ÅëÁÖ |
11,618,219 |
97.63% |
4,112,879 |
34.56% |
4,834,550 |
2,670,790 |
7,505,340 |
63.07% |
- |
Á¾·ùÁÖ½Ä |
281,952 |
2.37% |
- |
0.00% |
- |
281,952 |
281,952 |
2.37% |
- |
ÇÕ°è |
11,900,171 |
100.00% |
4,112,879 |
34.56% |
4,834,550 |
2,952,742 |
7,787,292 |
65.44% |
- |
5.¿ä¾àÀ繫Á¦Ç¥
(´ÜÀ§ : õ¿ø) |
|
|
|
|
»ç¾÷¿¬µµ |
Á¦6±â |
Á¦5±â |
Á¦4±â |
Á¦3±â |
±¸ºÐ
|
(2022³â1ºÐ±â¸») |
(2021³â¸») |
(2020³â¸») |
(2019³â¸») |
ȸ°èó¸® ±âÁØ |
K-IFRS |
K-IFRS |
K-IFRS |
K-IFRS |
°¨»çÀÎ °¨»çÀÇ°ß |
°ËÅä |
ÀûÁ¤ |
ÀûÁ¤ |
°¨»ç¹ÞÁö ¾Æ´ÏÇÑ À繫Á¦Ç¥ |
[À¯µ¿ÀÚ»ê] |
83,048,253 |
75,651,465 |
37,925,462 |
31,223,269 |
¤ýÇö±Ý¹×Çö±Ý¼ºÀÚ»ê |
14,465,642 |
21,578,357 |
10,725,322 |
2,374,613 |
¤ý´Ü±â±ÝÀ¶»óǰ |
864,673 |
1,278,047 |
1,131,033 |
1,963,442 |
¤ý¸ÅÃâä±Ç¹×±âŸä±Ç |
13,477,113 |
9,151,969 |
3,739,369 |
1,975,938 |
¤ýÀç°íÀÚ»ê |
50,623,973 |
39,757,257 |
20,989,943 |
21,162,946 |
¤ý´ç±â¹ýÀμ¼ÀÚ»ê |
- |
119,639 |
107,749 |
110,621 |
¤ý±âŸÀ¯µ¿ÀÚ»ê |
3,616,852 |
3,766,192 |
1,232,044 |
3,635,706 |
[ºñÀ¯µ¿ÀÚ»ê] |
144,598,436 |
123,942,868 |
107,043,923 |
73,184,721 |
¤ýÀå±â±âŸä±Ç |
1,262,463 |
1,153,049 |
596,246 |
645,185 |
¤ýÀ¯ÇüÀÚ»ê |
112,183,000 |
106,632,339 |
94,841,687 |
69,477,634 |
¤ý¹«ÇüÀÚ»ê |
200,675 |
208,800 |
233,750 |
40,816 |
¤ý»ç¿ë±ÇÀÚ»ê |
765,039 |
675,358 |
572,910 |
747,776 |
¤ý°ü°è±â¾÷ÅõÀÚ |
20,081,985 |
3,460,375 |
1,312,827 |
513,865 |
¤ýÀÌ¿¬¹ýÀμ¼ÀÚ»ê |
8,142,894 |
10,839,793 |
9,466,500 |
1,739,443 |
¤ý±âŸºñÀ¯µ¿ÀÚ»ê |
1,962,380 |
973,152 |
20,000 |
20,000 |
ÀÚ»êÃѰè |
227,646,689 |
199,594,333 |
144,969,386 |
104,407,990 |
[À¯µ¿ºÎä] |
70,449,485 |
56,550,752 |
61,431,647 |
50,224,414 |
[ºñÀ¯µ¿ºÎä] |
38,968,592 |
33,798,766 |
66,155,764 |
34,660,241 |
ºÎäÃѰè |
109,418,077 |
90,349,518 |
127,587,411 |
84,884,655 |
Áö¹è±â¾÷¼ÒÀ¯ÁÖÁöºÐ |
118,211,523 |
109,209,390 |
17,363,774 |
19,498,746 |
[ÀÚº»±Ý] |
4,461,825 |
4,461,824 |
2,912,155 |
2,912,155 |
[ÀÚº»À׿©±Ý] |
113,396,475 |
113,373,179 |
14,228,476 |
13,270,816 |
[±âŸŸº»±¸¼º¿ä¼Ò] |
-250,885 |
-110,179 |
-50,511 |
48,945 |
[ÀÌÀÍÀ׿©±Ý(°á¼Õ±Ý)] |
604,108 |
-8,515,433 |
273,655 |
3,266,829 |
ºñÁö¹èÁÖÁÖÁöºÐ |
17,089 |
35,424 |
18,199 |
24,588 |
ÀÚº»ÃѰè |
118,228,612 |
109,224,815 |
17,381,974 |
19,523,335 |
°ü°è¡¤°øµ¿±â¾÷ |
ÁöºÐ¹ý |
ÁöºÐ¹ý |
ÁöºÐ¹ý |
ÁöºÐ¹ý |
ÅõÀÚÁÖ½ÄÀÇ Æò°¡¹æ¹ý |
¡¡ |
(2022.01.01.~ |
(2021.01.01.~ |
(2020.01.01.~ |
(2019.01.01.~ |
2022.03.31.) |
2021.12.31.) |
2020.12.31.) |
2019.12.31.) |
¸ÅÃâ¾× |
51,549,583 |
147,254,085 |
65,938,698 |
49,417,631 |
¿µ¾÷ÀÌÀÍ(¿µ¾÷¼Õ½Ç) |
10,049,812 |
16,857,980 |
-6,256,299 |
-12,053,705 |
´ç±â¼øÀÌÀÍ(¼ø¼Õ½Ç) |
9,101,059 |
-8,773,646 |
-2,997,794 |
-14,654,109 |
¤ýÁö¹è±â¾÷ ¼ÒÀ¯ÁÖÁöºÐ |
9,119,542 |
-8,789,089 |
-2,993,173 |
-14,654,109 |
¤ýºñÁö¹èÁöºÐ |
-18,483 |
15,442 |
-4,620 |
- |
±âº»ÁÖ´ç¼øÀÌÀÍ(¼Õ½Ç)_ÁÖ1) |
1,022¿ø |
(1,333)¿ø |
(514)¿ø |
(251)¿ø |
Èñ¼®ÁÖ´ç¼øÀÌÀÍ(¼Õ½Ç)_ÁÖ1) |
996 |
(1,333)¿ø |
(514)¿ø |
(251)¿ø |
¿¬°á¿¡ Æ÷ÇÔµÈ È¸»ç¼ö_ÁÖ2) |
5 |
5 |
4 |
4 |
6.µ¿Á¾¾÷ü¿ÍÀÇ À繫Á¤º¸ ºñ±³
¡¼ À¯»çȸ»ç 2022³â 1ºÐ±â ±âÁØ ¿ä¾à À繫ÇöȲ
¡½ |
|
(´ÜÀ§: ¹é¸¸¿ø) |
±¸ºÐ |
(ÁÖ)¿¤¾Ø¿¡ÇÁ |
ÄÚ½º¸ð½Å¼ÒÀç(ÁÖ) |
(ÁÖ)õº¸ |
ȸ°è±âÁØ |
K-IFRS ¿¬°á |
K-IFRS º°µµ |
K-IFRS ¿¬°á |
[À¯µ¿ÀÚ»ê] |
1,219,540 |
171,950 |
547,521 |
[ºñÀ¯µ¿ÀÚ»ê] |
495,091 |
228,824 |
209,388 |
ÀÚ»êÃѰè |
1,714,632 |
400,774 |
756,909 |
[À¯µ¿ºÎä] |
557,721 |
111,613 |
359,139 |
[ºñÀ¯µ¿ºÎä] |
258,925 |
74,662 |
35,533 |
ºÎäÃѰè |
816,646 |
186,274 |
394,671 |
ÀÚº»ÃѰè |
897,986 |
214,500 |
362,238 |
¸ÅÃâ¾× |
553,589 |
90,675 |
94,281 |
¿µ¾÷ÀÌÀÍ |
53,047 |
8,346 |
18,035 |
ºÐ±â¼øÀÌÀÍ |
71,257 |
9,122 |
13,502 |
ºÐ±â¼øÀÌÀÍ(Áö¹è) |
70,708 |
- |
12,227 |
|
|
|
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. |
¿¬ °á Àç ¹« »ó Å ǥ |
¼ºÀÏÇÏÀÌÅØ ÁÖ½Äȸ»ç¿Í ±× Á¾¼Ó±â¾÷ |
(´ÜÀ§ : ¿ø) |
°ú ¸ñ |
2021³â 12¿ù 31ÀÏ ÇöÀç |
2020³â 12¿ù 31ÀÏ ÇöÀç |
ÀÚ »ê |
¡¡ |
¡¡ |
À¯µ¿ÀÚ»ê |
75,651,465,161 |
37,925,462,825 |
ºñÀ¯µ¿ÀÚ»ê |
123,942,868,570 |
107,043,923,528 |
ÀÚ »ê ÃÑ °è |
199,594,333,731 |
144,969,386,353 |
ºÎ ä |
¡¡ |
¡¡ |
À¯µ¿ºÎä |
56,550,752,290 |
61,431,647,005 |
ºñÀ¯µ¿ºÎä |
33,798,766,269 |
66,155,764,827 |
ºÎ ä ÇÕ °è |
90,349,518,559 |
127,587,411,832 |
ÀÚ º» |
¡¡ |
¡¡ |
Áö¹è±â¾÷¼ÒÀ¯ÁÖÁöºÐ |
109,209,390,459 |
17,363,774,801 |
ÀÚº»±Ý |
4,461,824,500 |
2,912,155,000 |
ÀÚº»À׿©±Ý |
113,373,179,707 |
14,228,476,042 |
±âŸÀÚº»±¸¼º¿ä¼Ò |
(110,179,875) |
(50,511,432) |
ÀÌÀÍÀ׿©±Ý(°á¼Õ±Ý) |
(8,515,433,873) |
273,655,191 |
ºñÁö¹èÁÖÁÖÁöºÐ |
35,424,713 |
18,199,720 |
ÀÚ º» ÃÑ °è |
109,244,815,172 |
17,381,974,521 |
ºÎ ä ¹× ÀÚ º» ÃÑ °è |
199,594,333,731 |
144,969,386,353 |
¿¬ °á Æ÷ °ý ¼Õ ÀÍ °è »ê ¼ |
¼ºÀÏÇÏÀÌÅØ ÁÖ½Äȸ»ç¿Í ±× Á¾¼Ó±â¾÷ |
(´ÜÀ§ : ¿ø) |
°ú ¸ñ¡¡ |
2021³â 12¿ù 31ÀϱîÁö |
2020³â 12¿ù 31ÀϱîÁö |
¸ÅÃâ¾× |
147,254,085,793 |
65,938,698,829 |
¸ÅÃâ¿ø°¡ |
119,989,002,097 |
64,986,186,184 |
¸ÅÃâÃÑÀÌÀÍ |
27,265,083,696 |
952,512,645 |
ÆÇ¸Åºñ¿Í°ü¸®ºñ |
10,407,103,614 |
7,208,812,605 |
¿µ¾÷ÀÌÀÍ(¼Õ½Ç) |
16,857,980,082 |
(6,256,299,960) |
¹ýÀμ¼ºñ¿ëÂ÷°¨Àü¼ø¼Õ½Ç |
(9,650,244,363) |
(10,812,687,658) |
¹ýÀμ¼¼öÀÍ |
(876,598,194) |
(7,814,892,848) |
´ç±â¼ø¼Õ½Ç |
(8,773,646,169) |
(2,997,794,810) |
±âŸÆ÷°ý¼ÕÀÍ |
(57,563,635) |
(101,225,199) |
ÃÑÆ÷°ý¼ÕÀÍ |
(8,831,209,804) |
(3,099,020,009) |
ÁÖ´ç¼ÕÀÍ |
|
|
±âº»ÁÖ´ç¼ø¼Õ½Ç |
(1,333) |
(514) |
Èñ¼®ÁÖ´ç¼ø¼Õ½Ç |
(1,333) |
(514) |
¿¬ °á ÀÚ º» º¯ µ¿ Ç¥ |
Á¦ 5(´ç)±â 2021³â 01¿ù 01ÀϺÎÅÍ 2021³â 12¿ù 31ÀϱîÁö |
Á¦ 4(Àü)±â 2020³â 01¿ù 01ÀϺÎÅÍ 2020³â 12¿ù 31ÀϱîÁö |
¼ºÀÏÇÏÀÌÅØ ÁÖ½Äȸ»ç¿Í ±× Á¾¼Ó±â¾÷ |
(´ÜÀ§ : ¿ø) |
°ú ¸ñ |
ÀÚº»±Ý |
ÀÚº»À׿©±Ý |
±âŸÀÚº» ±¸¼º¿ä¼Ò |
ÀÌÀÍÀ׿©±Ý (°á¼Õ±Ý) |
ÃÑ °è |
2020.01.01(Àü±âÃÊ)
|
2,912,155,000 |
13,270,816,834 |
48,945,886 |
3,266,829,148 |
19,523,335,322 |
Áֽļ±ÅÃ±Ç |
- |
957,659,208 |
- |
- |
957,659,208 |
ÁöºÐ¹ýÀÚº»º¯µ¿ |
- |
- |
(9,381,069) |
- |
(9,381,069) |
È®Á¤±Þ¿©Á¦µµÀÇ ÀçÃøÁ¤¿ä¼Ò |
- |
- |
(92,556,567) |
- |
(92,556,567) |
Çö±ÝÈ帧À§ÇèȸÇÇÆò°¡¼ÕÀÍ |
- |
- |
1,102,598 |
- |
1,102,598 |
ÇØ¿Ü»ç¾÷Àåȯ»êÂ÷ÀÌ |
- |
- |
1,377,720 |
- |
(390,161) |
´ç±â¼ø¼Õ½Ç |
- |
- |
- |
(2,993,173,957) |
(2,997,794,810) |
2020.12.31(Àü±â¸») |
2,912,155,000 |
14,228,476,042 |
(50,511,432) |
273,655,191 |
17,381,974,521 |
2021.01.01(´ç±âÃÊ) |
2,912,155,000 |
14,228,476,042 |
(50,511,432) |
273,655,191 |
17,381,974,521 |
À¯»óÁõÀÚ
|
232,610,000 |
16,262,715,640 |
- |
- |
16,495,325,640 |
Àüȯ»çäÀÇ º¸ÅëÁÖ Àüȯ
|
529,464,500 |
16,450,294,994 |
- |
- |
16,979,759,494 |
Àüȯ»óȯ¿ì¼±ÁÖºÎäÀÇ º¸ÅëÁÖ Àüȯ
|
787,595,000 |
64,126,883,926 |
- |
- |
64,914,478,926 |
Àüȯ»óȯ¿ì¼±ÁÖºÎäÀÇ ¹ßÇà
|
- |
2,005,920,909 |
- |
- |
2,005,920,909 |
Áֽļ±ÅÃ±Ç |
- |
298,888,196 |
- |
- |
298,888,196 |
ÁöºÐ¹ýÀÚº»º¯µ¿ |
- |
- |
213,236,043 |
- |
213,236,043 |
È®Á¤±Þ¿©Á¦µµÀÇ ÀçÃøÁ¤¿ä¼Ò |
- |
- |
(446,558,627) |
- |
(446,558,627) |
Çö±ÝÈ帧À§ÇèȸÇÇÆò°¡¼ÕÀÍ |
- |
- |
4,460,234 |
- |
4,460,234 |
ÇØ¿Ü»ç¾÷Àåȯ»êÂ÷ÀÌ
|
- |
- |
169,193,907 |
- |
170,976,005 |
´ç±â¼ø¼Õ½Ç |
- |
- |
- |
(8,789,089,064) |
(8,773,646,169) |
2021.12.31(´ç±â¸») |
4,461,824,500 |
113,373,179,707 |
(110,179,875) |
(8,515,433,873) |
109,244,815,172 |
|
¼ºÀÏÇÏÀÌÅØ IPO°ø¸ð,¼ºÀÏÇÏÀÌÅØ °ø¸ðÀÏÁ¤,¼ºÀÏÇÏÀÌÅØ °ø¸ðÁÖ,¼ºÀÏÇÏÀÌÅØ »óÀå,¼ºÀÏÇÏÀÌÅØ û¾àÀÏÁ¤,¼ºÀÏÇÏÀÌÅØ °ø¸ð°¡,¼ºÀÏÇÏÀÌÅØ û¾à°æÀï·ü,¼ºÀÏÇÏÀÌÅØ °ø¸ðÁֽļö,¼ºÀÏÇÏÀÌÅØ È®Á¤°ø¸ð°¡,¼ºÀÏÇÏÀÌÅØ °ø¸ð±Ý¾×,¼ºÀÏÇÏÀÌÅØ °ø¸ðºÐ¼®,¼ºÀÏÇÏÀÌÅØ °ø¸ðû¾à,°ø¸ðÁֺм®,°ø¸ðÁÖû¾àÀÏÁ¤,°ø¸ðû¾àÀÏÁ¤
¡Ø IPO °ø¸ðÁÖ Á¤º¸, °ø¸ð°¡, °ø¸ðÁֽļö, °ø¸ðû¾àÀÏÁ¤ µîÀº Áõ±Ç½Å°í¼ ¼ö¸®°úÁ¤¿¡¼
º¯°æµÉ ¼ö ÀÖ½À´Ï´Ù.
|
|
°ø¸ðÁÖ ´º½º
°ø¸ðÁÖ ÀÏÁ¤
|