Skip to content

가치투자클럽 프리미엄

  • 유망기업 분석
  • 월별 투자전략
  • 추천 포트 만들기
  • 추천 포트 실전 운용NEW
  • 포트 편입 종목
  • 편입 종목 매매 전략
  • SMS 발송 내용

가치투자클럽 다이아몬드

  • 주식 MRI 솔루션
    • 전체 순위 검색
    • 개별 종목 검색
    • 실전 투자 활용법
  • 피트로스키 솔루션
    • 전체 순위 검색
    • 개별 종목 검색
    • 실전 투자 활용법
  • 매트릭스 솔루션
    • 고ROE, 저PBR 종목
    • 성장률 대비 저평가주
    • 저PER, 고배당 종목
    • 실전 투자 활용법

가치투자클럽

공지사항

가치투자 클럽 서비스 안내

문의: 02) 723-9003

손익계산서활용법 보기

에스티아이 039440

차트로 보기 통합검색 보기

반도체·디스플레이 전공정장비인 중앙화학약품 공급장치(CCSS) 제조업체

주가
3,000원
시가총액
361억
전일대비
0.17%
결산월
12월
주식수
1,203만주
PER
73.87
PBR
1.44
ROE
1.95
회계기준:
연결기준:
정렬기준:
펼침기준:

10년 손익계산서

(단위: 억원)
  • 데이터
  • 연환산
  • 연간
  • 분기
  • 구성비율
  • 연환산
  • 연간
  • 분기
  • 성장률
  • 연환산
  • 연간
  • 분기
손익계산서
매출액(수익)
제품&상품매출액
공사수익
분양수익
기타 매출액
매출원가
제품&상품매출원가
공사원가
분양원가
기타 매출원가
매출총이익
판매비와관리비
급여
복리후생비
임차료
수도광열비
전산처리비
지급수수료
용역비
판매수수료
판매촉진비
광고선전비
애프터서비스비
운반비
포장비
연구개발비
개발비상각
대손상각비
감가상각비
무형자산상각비
기타
영업이익
금융손익
금융수익
이자수익
외환거래이익
외환차익
외화환산이익
기타외화거래이익
배당금수익
금융자산처분이익
금융자산평가이익
파생상품이익
기타 금융수익
금융비용
이자비용
외환거래손실
외환차손
외화환산손실
기타외환거래손실
대손상각비
금융자산처분손실
금융자산평가손실
파생상품손실
기타 금융비용
기타영업외손익
기타영업외수익
외환차익
외화환산이익
수수료수익
임대료
로열티수익
투자부동산처분이익
투자자산처분이익
유형,리스자산처분이익
파생상품이익
자산손상차손환입
대손충당금환입
기타
기타영업외비용
외환차손
외화환산손실
기타대손상각비
기부금
투자부동산처분손실
투자자산처분손실
유형,리스자산처분손실
파생상품손실
자산손상차손
기타
종속기업관련손익
지분법손익
지분법이익
지분법이익(지분법적용,주석)
지분법손실
지분법손실(지분법적용,주석)
기타
관계기업처분손익
관계기업처분이익
관계기업처분손실
기타
종속기업관련손익
종속기업처분이익
종속기업처분손실
기타
기타
법인세비용차감전계속사업이익
법인세비용
당기순이익
지배지분 순이익
비지배지분 순이익
*지배지준 연결순이익
당기순이익(지분법적용,주석)
기타포괄이익
금융자산평가손익
매도가능금융자산평가손익
관계기업등기타포괄이익
해외사업환산손익
현금흐름위험회피평가손익
재평가손익
기타포괄이익관련법인세
기타
총포괄이익
지배지분 총포괄이익
비지배지분 총포괄이익
EPS(Adj.,지분법적용,주석)
*순이익(지분법적용,아이투자)
2013.03월 2012.12월 2012.09월 2012.06월 2012.03월 2011.12월 2011.09월 2011.06월 2011.03월 2010.12월 2010.09월 2010.06월 2010.03월 2009.12월 2009.09월 2009.06월 2009.03월 2008.12월 2008.09월 2008.06월 2008.03월 2007.12월 2007.09월 2007.06월 2007.03월 2006.12월 2006.09월 2006.06월 2006.03월 2005.12월 2005.09월 2005.06월 2005.03월 2004.12월 2004.09월 2004.06월 2004.03월 2003.12월 2003.09월 2003.06월 2003.03월
556 709 792 869 921 925 954 1,000 972 847 684 439 299 264 367 548 664 708 682 545 479 528 551 587 634 602 554 616 578 555 666 727 722 712 633 459 404 320 322 325 316
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
556 709 792 869 921 925 954 1,000 972 847 684 439 299 264 367 548 664 708 682 545 479 528 551 587 634 602 554 616 578 555 666 727 722 712 633 459 404 320 322 325 316
466 581 641 733 801 812 835 867 834 732 595 395 286 248 329 463 541 580 576 461 409 478 525 589 646 594 528 546 499 480 558 615 623 618 555 410 349 273 271 271 268
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
466 581 641 733 801 812 835 867 834 732 595 395 286 248 329 463 541 580 576 461 409 478 525 589 646 594 528 546 499 480 558 615 623 618 555 410 349 273 271 271 268
90 128 151 137 119 113 120 134 139 115 90 44 14 15 38 86 123 128 105 84 69 51 27 -1 -12 8 25 69 80 75 108 112 99 95 78 49 55 48 51 54 48
78 81 77 73 69 71 70 69 69 57 87 88 85 89 68 70 71 70 56 53 52 49 51 57 56 57 58 54 56 55 65 64 59 51 33 27 25 26 30 28 28
42 41 39 36 44 46 44 42 31 26 22 19 20 22 23 24 23 24 23 23 21 20 19 25 27 26 29 24 24 24 23 22 21 18 16 14 11 11 10 9 11
5 5 5 5 6 7 7 7 5 4 3 3 2 2 3 3 3 3 3 3 3 3 3 3 3 3 4 4 5 5 5 5 4 3 1 2 2 2 4 3 3
2 2 2 2 3 3 3 4 3 3 3 3 3 2 2 2 2 2 2 2 1 1 1 1 1 2 2 2 2 2 2 2 2 2 1 1 1 1 1 1 1
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
13 19 18 15 21 19 17 17 11 7 7 10 8 8 8 6 5 5 5 8 8 8 8 8 7 7 6 6 6 7 17 14 14 13 2 2 2 2 2 2 1
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
1 1 1 1 1 1 1 1 1 1 1 1 0 0 0 0 0 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 2 1 2
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
N/A N/A N/A N/A N/A N/A N/A 0 0 0 0 N/A 0 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A 0 0 0 0 N/A 0 0 2 2 2
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
1 0 1 1 0 0 0 0 0 N/A 39 39 37 39 14 18 20 18 5 1 3 3 6 6 3 3 0 0 0 0 0 0 N/A N/A 0 N/A N/A N/A 1 1 1
1 1 0 0 1 1 1 1 1 1 1 0 0 0 0 1 1 1 1 1 1 1 2 2 2 2 2 2 2 1 1 1 1 1 1 1 1 1 1 0 0
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A 1 1 1 1 0
14 13 11 12 -7 -5 -3 -3 17 15 11 13 14 15 17 16 16 16 16 14 12 11 11 11 12 12 14 14 16 16 15 19 16 14 11 6 7 8 8 8 8
12 47 74 64 50 42 50 65 70 58 3 -44 -71 -74 -30 16 52 58 49 31 18 1 -24 -58 -68 -49 -32 16 24 20 43 48 40 44 45 23 30 21 22 27 20
-2 3 6 -0 0 0 -4 1 -2 -6 -10 -11 -9 -14 -44 -71 -84 -80 -45 -17 -1 1 1 1 -0 0 -2 -3 -3 -3 -1 -0 0 0 1 1 2 2 2 2 2
3 4 4 1 0 2 3 6 7 4 2 2 2 1 1 5 6 6 7 4 5 4 5 4 2 2 1 1 1 1 2 2 2 1 1 1 2 2 2 2 2
1 1 2 2 2 2 1 1 1 2 2 2 2 1 1 2 3 3 4 4 5 4 5 4 2 2 1 1 1 1 2 2 2 1 1 1 2 2 2 2 2
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
0 0 1 1 1 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A 0 0 0 0 0 0 0
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A 0 -0 0
2 3 2 -2 1 3 5 8 5 2 N/A N/A N/A N/A N/A 3 3 3 3 0 N/A 0 0 0 0 0 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
0 -0 -0 0 -4 -3 -3 -3 0 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
4 2 -2 1 -0 2 6 5 9 9 12 12 11 15 46 76 91 86 51 21 5 3 4 3 2 1 3 3 4 4 3 2 1 1 0 0 0 0 0 0 0
2 2 1 1 2 3 5 5 7 9 12 12 11 9 6 5 4 2 0 1 2 3 4 3 2 1 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A -0 N/A N/A N/A 0 N/A N/A
2 N/A -2 N/A N/A N/A 2 N/A N/A N/A N/A N/A N/A 6 39 71 87 84 51 20 4 0 0 0 0 0 2 3 4 4 2 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
-0 -0 -1 -0 -3 -1 0 -1 2 0 0 0 0 0 0 0 0 0 N/A 0 0 0 0 0 0 0 0 0 0 0 1 1 1 1 0 0 0 0 0 N/A 0
5 -0 1 20 58 59 50 26 -11 -6 -3 -1 -182 -175 -172 -140 50 37 37 13 -1 -1 1 -0 -1 -3 -7 -5 -5 -4 -6 -8 -7 -6 -0 1 -0 0 -1 -1 -0
13 10 10 16 64 62 64 50 4 11 5 10 1 12 28 55 70 55 43 18 8 5 7 7 6 6 3 4 3 2 2 1 1 1 1 1 1 2 1 1 2
2 2 3 4 4 4 6 6 6 6 3 3 2 4 15 25 25 23 13 2 1 2 2 2 2 1 1 1 1 1 0 0 0 0 0 0 0 0 N/A 0 0
3 0 -2 4 4 4 5 -5 0 0 0 2 -10 6 11 25 41 26 23 13 3 2 0 0 1 0 -1 0 0 0 1 -0 0 0 -0 0 0 0 0 0 0
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A 0 0 0 1 0 0 0 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A 0 0 0 0 0 0 0 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A -0 2 2 2 2 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A 0
N/A N/A 0 0 0 0 0 0 0 0 0 0 0 0 N/A N/A N/A N/A 0 0 0 0 N/A N/A N/A 0 0 0 0 0 0 0 N/A N/A 0 N/A 0 0 0 0 0
N/A N/A N/A N/A -0 N/A N/A N/A 0 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
0 0 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A -2 N/A N/A N/A 2 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
4 1 1 0 50 50 49 46 -5 1 -1 4 6 N/A 1 1 N/A N/A N/A N/A N/A N/A 1 1 1 1 0 0 N/A N/A -0 0 0 0 0 1 0 1 1 1 1
4 6 8 8 7 4 3 2 2 4 2 2 3 2 2 4 4 4 3 1 2 2 4 4 2 3 2 2 1 0 1 1 1 1 1 1 1 1 0 0 0
8 10 8 -4 6 4 14 24 15 17 7 11 183 187 199 195 20 18 6 5 10 7 6 7 7 9 10 9 8 6 9 9 8 7 1 1 2 1 2 2 2
6 6 4 2 2 2 2 4 4 4 5 4 4 5 12 12 11 10 2 1 1 1 1 1 3 2 3 2 2 2 3 3 1 1 0 0 0 N/A 0 0 0
2 4 3 -6 3 2 14 21 13 12 1 2 6 9 16 15 11 8 1 0 2 0 2 3 2 4 5 4 4 3 5 5 5 4 0 -0 0 0 0 0 0
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A -3 -3 162 162 165 165 N/A N/A 0 0 0 0 -1 -1 N/A N/A 2 2 1 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A 0 0 0 0 N/A N/A N/A N/A 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A 3 3 3 3 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A 0 0 0 0 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A 3 3 3 3 N/A N/A N/A 0 0 0 0 0 0 0 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A 4 4 4 4 N/A N/A N/A N/A 3 3 3 3 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A -0 N/A N/A N/A 1 1 2 2 1
0 0 1 1 1 -1 -2 -1 -2 0 0 1 1 1 2 0 -1 1 1 1 4 2 3 3 2 2 0 0 0 0 1 1 2 2 1 1 0 0 0 0 0
N/A N/A N/A N/A N/A N/A -0 2 3 5 1 2 -1 -1 2 2 6 6 4 2 4 5 10 8 7 4 4 4 2 2 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A -0 2 3 5 1 2 -1 -1 2 2 6 6 4 2 4 5 10 8 7 4 4 4 2 2 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A -0 2 3 5 3 3 0 N/A 2 3 6 6 4 2 4 5 10 8 7 4 4 4 2 2 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A -1 -1 -1 -1 N/A -1 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
15 49 81 84 109 101 96 94 59 51 -9 -54 -264 -264 -243 -193 24 21 45 29 19 7 -13 -50 -62 -47 -37 13 18 15 36 40 34 38 46 24 32 24 23 28 22
7 9 32 29 18 19 -24 -26 -29 -30 -3 -0 2 3 -11 -8 -2 -4 5 3 -2 -2 -4 -4 -7 -5 -3 0 4 4 10 9 8 8 8 5 6 4 1 1 2
8 41 50 55 90 82 120 120 88 81 -6 -53 -266 -267 -233 -185 26 25 40 26 21 8 -8 -45 -55 -43 -33 13 13 11 26 31 26 30 37 19 26 19 22 26 20
8 41 50 55 90 82 120 120 88 81 -6 -53 -266 -267 -233 -185 26 25 40 26 21 8 -8 -45 -55 -43 -33 13 13 11 26 31 26 30 37 19 26 19 22 26 20
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
5 40 55 44 23 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
17 40 50 57 36 13 17 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
-6 -4 -5 -4 -1 -0 1 1 0 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
-6 -4 -5 -4 -1 -0 1 1 0 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2 36 45 51 90 82 85 70 15 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2 36 45 51 90 82 85 70 15 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
139 332 414 471 298 106 145 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
5 40 51 58 91 83 122 120 88 81 -6 -53 -266 -267 -233 -185 26 25 40 26 21 8 -8 -45 -55 -43 -33 13 13 11 26 31 26 30 37 19 26 19 22 26 20
  • 주1) 계정과목 앞에 * 표시는 재무제표 원본에는 없지만, 이용자들의 편의를 위해 표시한 계정입니다.
  • 주2) *지배지분 연결순이익은 연결 재무제표에 기록된 지배지분 순이익입니다.
  • 주3) *순이익(지분법적용,아이투자)은 주석사항에 기록된 지분법적용 손익을 반영해 아이투자에서 계산한 순이익으로 과거 GAAP 기준의 순이익과 가장 근접한 개념의 순이익입니다.
  • · 올해(2013년)부터 영업이익 기준이 다시 과거 GAAP 기준으로 산정 방법이 변경되고, 지분법 손익도 정상적으로 반영되게 됩니다.