아이투자

  • 스톡워치, 종목발굴 맞춤 솔루션
  • 20240405_부크온_예측투자

아래 기업들의 손익계산서 추정치입니다..

hedger 05.05/15 21:40 조회 1360 누적점수: 0
프린트 스크랩 link

손익계산서를 같이 올리면 업로드가 되지 않아 이렇게 부득이하게 나누어서 올립니다.. 아랫글인 저평가 기업들의 손익계산서 추정치입니다..

 

05년 추정매출액/영업이익/경상이익/순이익은 각 년도별 증가/감소추이와 분기실적,당사의 예상실적 등을 가중평균하여 산출된 값임을 밝힙니다...

 

 

 

　 매출액 영업이익 경상이익 순이익
종목명 03년 04년 05년 분기 05년 추정치 05년 예상치 03년 04년 05년 분기 05년 추정치 05년 예상치 03년 04년 05년 분기 05년 추정치 05년 예상치 03년 04년 05년 분기 05년 추정치 05년 예상치
고려아연 937,837 1,177,932 319,477 1,197,291 1,150,000 45,792 116,906 31,767 116,890 118,000 60,467 157,406 41,892 133,657 105,000 42,414 117,521 30,568 84,780 76,000
금호산업 1,806,082 1,260,067 305,657 1,111,084 987,060 109,320 135,699 29,210 133,934 145,856 76,739 169,245 43,472 190,251 200,247 20,606 139,652 40,140 136,674 140,173
금호석유 1,198,940 1,507,748 424,578 1,717,395 1,800,000 78,226 114,649 29,629 146,348 180,000 24,044 164,559 54,409 230,514 263,940 21,014 134,469 40,855 173,059 184,758
금호페이퍼텍 122,275 125,033 28,722 127,635 137,000 -1,898 565 1,032 4,808 7,200 -19,168 -2,156 347 1,265 2,400 -6,109 -2,156 347 1,283 1,680
다우데이타 99,414 92,536 24,400 97,956 100,000 1,648 1,828 904 2,491 2,000 4,378 4,629 895 4,558 5,193 3,409 3,190 656 3,413 3,635
대상사료 169,465 186,914 42,226 185,273 195,639 4,159 -1,081 1,456 488 -3,881 3,967 4,038 2,217 5,726 3,835 2,672 2,823 1,594 3,346 2,685
대우차판매 3,027,791 2,766,622 616,467 2,601,078 2,636,038 -8,941 21,508 4,630 24,881 34,172 62,619 42,011 13,561 41,616 32,349 39,328 31,259 13,491 25,888 22,644
대창단조 90,897 118,671 31,925 128,624 132,558 5,272 4,938 1,966 5,758 4,298 1,745 4,783 1,680 6,294 6,542 1,511 4,077 1,240 4,492 4,579
데이콤 1,002,074 1,068,487 268,341 1,095,869 1,120,000 45,327 139,179 27,899 126,496 145,000 -238,016 38,805 15,214 48,381 43,000 -245,361 38,805 15,214 38,433 43,000
동국산업 304,984 302,343 78,448 305,499 301,023 27,659 32,534 6,097 31,041 35,458 15,656 28,176 6,300 30,614 34,864 11,045 22,108 4,579 22,917 24,405
동국제강 2,323,457 3,267,423 844,528 3,540,311 3,739,406 258,268 492,950 127,382 543,762 604,415 182,893 645,471 172,179 787,805 909,730 131,879 456,235 126,094 594,137 636,811
동문정보 14,443 48,547 17,855 74,398 85,000 -3,423 4,273 1,635 4,551 6,400 -7,433 2,008 1,099 12,438 23,760 -7,433 2,008 1,099 12,669 16,632
동부제강 1,759,218 2,243,183 625,700 2,538,131 2,660,000 139,377 186,117 37,200 187,502 215,339 62,520 176,512 43,600 213,652 254,481 41,189 121,728 29,300 163,846 178,136
동성제약 55,510 58,052 12,653 56,208 59,323 3,861 3,733 754 3,381 3,467 978 1,027 74 747 996 752 568 44 610 697
동원수산 75,350 100,698 21,140 101,656 113,372 -5,955 1,839 468 3,450 6,802 -6,227 4,220 1,926 8,545 10,591 -5,857 3,428 1,389 6,698 7,413
동해전장 59,533 80,047 23,198 89,424 90,304 1,880 3,962 1,925 5,693 5,227 2,205 11,060 1,789 12,714 16,877 1,515 8,957 1,303 10,357 11,814
디지털텍 42,638 38,375 8,811 36,266 36,244 1,543 2,045 330 1,856 2,243 -1,549 643 95 1,017 1,570 -848 588 116 906 1,099
디피씨 71,600 58,540 10,700 50,028 52,010 1,763 1,876 300 1,570 1,789 -13,946 -4,692 1,600 1,276 -1,143 -9,142 -4,346 1,200 47 -800
모나미 161,913 176,964 46,091 183,193 184,490 6,651 6,301 2,578 7,559 6,022 640 3,920 1,874 6,001 5,725 378 2,776 1,376 4,104 4,007
모보아이피씨 116,037 183,881 49,391 205,403 217,803 3,003 5,307 1,614 6,124 6,234 1,031 3,092 1,196 4,246 4,268 888 2,206 868 2,980 2,988
미주레일 0 22,124 9,159 32,492 33,186 0 1,946 1,217 3,315 2,858 0 1,640 1,276 3,089 2,409 0 1,180 925 1,924 1,686
미주소재 29,501 45,415 13,650 52,455 53,372 623 3,314 1,075 4,383 5,188 1,045 4,006 2,097 6,411 6,011 971 5,123 1,749 4,348 4,208
미주제강 127,972 184,388 51,320 219,158 240,000 4,945 22,441 6,158 22,499 23,000 -3,210 20,036 5,679 29,617 38,470 1,916 14,919 4,117 23,831 26,929
보령제약 163,650 167,979 35,944 160,994 170,144 12,786 15,413 2,541 13,617 15,869 8,734 12,559 1,678 11,021 13,759 5,683 8,583 1,066 8,673 9,631
봉신 52,948 63,092 16,481 66,572 68,164 3,702 4,720 1,004 4,672 5,143 3,322 4,048 1,281 4,546 4,319 2,363 2,917 928 3,102 3,023
삼성물산 9,036,001 9,696,360 2,295,300 9,689,730 10,026,540 248,718 256,950 33,100 211,709 251,805 117,147 114,560 66,800 165,707 108,911 81,860 77,115 54,800 96,116 76,238
삼성정밀화학 743,114 794,420 173,000 773,107 820,073 34,099 44,431 4,400 35,454 47,121 53,318 62,283 21,500 71,911 63,183 42,691 46,973 17,800 47,283 44,228
삼지전자 46,287 38,712 16,864 54,437 51,000 5,630 3,067 3,750 8,377 6,500 5,231 3,164 4,029 6,997 3,598 3,903 2,880 3,618 3,708 2,518
삼진엘앤디 77,488 97,141 11,759 85,353 106,968 6,674 10,539 60 5,636 10,214 6,822 7,579 97 3,831 6,232 5,883 6,305 303 3,522 4,362
삼테크 709,351 1,203,310 238,748 1,244,027 1,450,290 14,243 17,107 3,744 15,958 14,039 14,019 14,880 3,943 14,037 10,782 9,838 10,319 2,845 8,687 7,548
삼환기업 435,643 580,621 112,018 572,683 653,110 16,722 49,271 11,111 52,401 61,905 21,393 41,941 12,128 48,603 47,990 17,163 30,635 9,234 33,807 33,593
삼환까뮤 92,898 97,971 18,370 91,076 100,508 4,780 5,813 1,810 6,455 5,763 2,321 4,370 1,242 4,975 4,956 1,627 2,681 852 3,476 3,469
서한 44,351 56,953 11,791 56,841 63,254 7,070 2,789 1,123 2,527 -355 6,332 3,328 1,321 3,092 925 6,332 3,328 1,321 1,406 647
세보엠이씨 91,293 160,006 36,516 172,537 194,363 3,798 11,967 2,657 12,952 15,767 3,356 10,411 2,824 12,386 13,668 2,386 6,995 2,110 9,119 9,568
세아베스틸 632,822 926,424 258,074 1,035,115 1,073,225 -7,813 50,198 16,673 70,701 90,521 -92,448 50,544 17,238 109,773 160,320 201,842 50,544 17,238 94,533 112,224
세아제강 727,926 876,782 262,232 971,378 951,210 26,574 80,320 29,611 106,926 115,748 20,659 92,184 30,554 125,932 139,410 13,717 67,112 22,152 92,870 97,587
신창전기 184,345 213,514 54,014 221,654 228,099 2,163 5,202 1,226 5,694 6,800 3,796 5,123 1,004 5,027 5,695 3,796 5,123 874 3,753 3,987
쌍용 1,201,070 1,479,831 413,993 1,608,235 1,619,212 20,531 27,202 9,418 32,180 30,598 -90,898 11,377 8,046 51,912 79,403 -90,898 11,377 8,046 45,960 55,582
아시아나항공 2,506,129 2,992,119 725,711 3,056,301 3,180,000 33,303 142,274 13,880 120,822 175,000 -22,141 280,065 34,791 137,846 86,000 -38,235 268,076 32,012 85,246 74,000
에이텍 72,489 83,353 25,331 97,667 100,000 3,189 1,890 1,436 4,307 4,000 2,770 1,275 1,412 3,871 3,700 2,170 1,007 1,130 2,650 2,590
엔빅스 88,302 98,238 18,730 92,949 103,206 3,266 51 538 383 -1,647 795 1,547 760 2,301 1,777 455 958 522 1,427 1,244
오스템 111,759 177,890 49,395 200,986 210,956 2,453 3,022 1,688 4,314 2,916 587 4,429 2,047 6,935 6,978 278 3,486 1,656 4,869 4,885
우리금융 396,624 1,953,417 3,740,343 6,678,600 2,731,814 203,097 1,290,442 436,698 6,928,473 4,907,964 202,565 1,292,493 522,899 7,065,418 4,922,961 202,565 1,292,493 363,634 4,195,933 3,446,073
원일특강 57,703 59,223 19,292 65,585 59,983 2,973 7,212 2,958 10,002 10,291 2,055 6,265 2,731 9,302 9,239 1,654 4,850 1,946 6,489 6,467
위디츠 196,861 302,614 72,153 351,640 410,000 6,363 2,739 2,236 9,426 11,000 6,117 942 2,140 7,947 10,000 4,456 653 1,549 6,282 7,000
유니셈 23,297 45,468 15,511 56,536 56,554 486 898 540 1,389 1,085 379 613 566 1,156 683 1,182 771 566 644 478
유니텍전자 54,189 49,277 16,962 65,829 70,000 -1,262 1,506 1,006 3,046 3,500 -3,622 2,399 1,078 5,224 7,007 -3,622 2,399 1,078 4,281 4,905
유원컴텍 20,987 29,395 7,641 36,587 43,000 -897 1,895 500 3,057 5,000 -1,478 2,893 569 4,354 6,690 -1,325 2,176 501 3,865 4,683
이랜텍 128,737 177,387 43,918 193,122 210,000 4,116 9,533 2,298 11,715 15,000 4,872 10,124 2,699 11,715 12,879 5,258 10,058 2,429 8,608 9,015
이수페타시스 139,671 158,045 33,999 155,289 167,232 3,571 12,349 523 9,803 16,215 871 9,281 444 8,322 13,195 1,051 6,703 412 7,531 9,236
이수화학 621,183 676,636 159,498 677,618 704,363 4,907 -23,426 796 -19,076 -37,866 -5,628 2,692 770 4,961 7,114 -3,716 1,855 558 4,226 4,979
이화전기 41,333 72,887 9,502 65,817 82,000 1,800 6,438 -386 3,092 8,000 -1,830 3,110 -1,025 377 5,670 -1,290 1,956 -889 2,032 3,800
인네트 55,948 64,048 17,707 74,284 80,000 703 506 326 769 414 1,234 1,478 853 2,292 1,752 1,076 1,289 396 1,415 1,226
일진전기 195,222 389,708 104,427 447,663 486,951 9,758 7,462 4,760 9,918 1,670 -10,456 4,950 2,810 14,394 20,518 -5,547 1,426 2,190 12,219 14,362
전기초자 468,213 524,528 104,005 502,437 552,686 67,354 61,954 889 36,220 52,879 81,406 48,338 421 20,111 25,775 58,137 27,231 593 16,060 18,043
제이씨현 156,146 143,847 25,282 126,533 137,698 2,322 2,274 905 2,782 2,060 -5,200 7,460 1,295 8,745 11,950 -4,684 6,368 1,019 7,243 8,365
조일알미늄 266,360 300,223 78,366 313,102 317,155 16,132 16,542 6,603 19,876 16,396 14,683 15,922 6,750 19,792 16,278 10,653 11,412 4,895 12,624 11,394
중앙건설 333,485 462,681 89,700 451,714 510,000 46,424 38,711 10,000 46,900 50,000 39,717 35,878 9,700 41,163 43,000 26,166 23,943 7,000 29,907 31,000
지엔코 63,545 91,805 21,995 99,628 110,000 2,866 14,950 2,508 15,712 22,089 1,702 15,403 5,007 21,096 23,739 1,006 10,858 3,633 15,692 16,617
진흥기업 142,262 330,178 78,152 359,232 400,000 2,934 11,371 5,011 18,390 20,000 4,257 8,594 3,372 12,113 12,000 4,257 8,594 3,372 10,240 12,000
코오롱건설 874,341 864,878 201,255 962,486 1,100,000 58,581 33,717 14,529 71,462 92,000 18,242 -62,770 12,643 39,137 70,000 11,280 -47,611 9,040 34,698 42,000
테코스 19,850 27,301 7,076 32,485 37,000 970 1,109 158 1,797 3,000 1,450 1,521 268 2,248 3,500 1,424 1,452 235 2,287 3,000
통일중공업 223,157 263,780 64,332 279,739 300,000 -4,836 8,353 3,323 14,623 20,000 2,338 25,328 4,234 28,715 38,825 113,491 25,739 4,234 23,639 27,178
페이퍼코리아 149,586 152,397 37,394 152,159 153,803 16,008 14,063 4,022 14,336 12,920 3,160 4,891 4,199 9,338 5,718 1,358 3,081 2,670 5,269 4,003
풍산 928,230 1,173,392 288,639 1,180,417 1,200,000 78,190 89,228 10,218 71,305 84,927 55,637 118,908 10,971 105,744 144,053 32,343 91,462 8,053 87,429 100,837
피씨디렉트 79,901 90,532 29,336 102,127 95,848 654 329 528 779 139 242 1,224 553 1,893 1,916 184 767 401 1,333 1,342
하나로텔레콤 1,375,336 1,436,485 357,928 1,496,652 1,560,000 75,207 114,021 15,300 110,615 150,000 -165,336 10,493 5,141 60,008 106,359 -165,336 10,493 5,141 41,503 41,000
하이트론 129,478 130,051 33,354 144,147 156,000 2,311 1,052 525 3,770 5,900 1,626 -4,871 147 1,530 4,800 1,551 -4,871 147 2,215 3,360
한국가스공사 8,195,272 9,151,327 3,569,968 10,920,179 9,270,000 618,043 617,467 439,503 900,670 550,000 394,000 445,475 408,312 819,966 534,869 288,318 323,057 298,545 401,988 230,000
한국공항 236,850 257,105 61,818 258,891 267,233 11,603 6,838 944 4,783 3,987 13,311 6,703 991 3,889 2,849 11,788 5,249 733 2,358 1,995
한국볼트 66,072 87,190 24,477 96,042 97,749 3,481 6,462 2,361 8,140 8,147 4,042 7,934 2,570 9,815 10,172 3,140 5,878 1,996 6,995 7,120
한국전력 22,397,489 23,599,913 6,197,534 24,297,260 24,201,125 1,812,809 1,973,159 424,550 1,925,117 2,063,909 3,099,559 3,988,763 1,350,208 4,697,170 4,478,706 2,315,938 2,880,770 1,114,077 3,211,557 3,135,094
한국제지 318,207 340,150 82,079 341,691 351,122 34,295 30,506 8,505 30,728 27,553 36,365 38,023 11,599 40,838 37,769 26,494 31,056 9,279 27,512 26,438
한국토지신탁 143,496 128,015 24,246 114,664 122,000 21,892 10,136 255 8,585 13,000 16,470 10,895 7,262 16,861 8,058 11,245 8,910 5,302 10,651 9,500
한국특수형강 175,632 251,206 59,595 265,824 288,993 5,204 27,617 6,653 31,689 39,898 3,248 24,929 6,252 30,760 37,112 2,485 17,746 4,618 23,755 25,978
한국팩키지 42,847 41,638 8,557 38,866 41,034 3,277 4,209 350 3,208 4,407 3,667 6,274 759 5,498 7,121 2,743 5,331 554 4,417 4,985
한라건설 621,945 723,428 150,552 743,807 845,000 49,876 49,931 14,715 63,272 68,000 24,760 41,436 12,985 56,653 64,000 15,715 24,883 9,498 42,228 44,800
한솔케미칼 151,088 161,893 39,915 163,850 167,296 10,153 11,115 2,630 11,025 11,369 -19,954 10,060 3,592 19,389 26,092 -19,954 10,060 3,592 15,919 18,264
한신공영 271,349 403,657 123,625 467,015 469,811 38,731 33,005 10,350 33,198 23,949 41,149 33,196 11,554 31,984 22,199 41,149 27,419 8,390 18,964 15,539
한일건설 369,193 461,487 108,923 475,962 507,634 19,202 30,315 14,770 48,793 48,000 13,817 28,935 15,147 47,664 44,000 9,235 19,880 10,407 32,082 30,800
한화석화 1,553,116 2,011,137 553,600 2,193,397 2,240,148 126,280 271,316 89,600 333,455 354,686 229,402 365,301 90,500 399,189 435,623 156,113 300,172 63,500 292,184 304,936
해원에스티 154,212 174,533 45,740 205,076 230,000 1,893 6,235 1,156 6,551 8,800 -3,894 1,198 709 5,752 10,000 -4,310 798 709 5,513 7,000
현대DSF 94,401 86,004 21,659 84,115 81,806 5,404 9,465 3,774 12,033 11,478 2,130 6,462 3,113 9,469 8,531 1,472 4,547 2,270 6,300 5,972
화성산업 637,284 571,219 117,484 636,849 770,000 54,682 39,254 9,007 41,249 41,000 34,443 26,502 7,979 31,748 30,000 18,786 19,033 5,745 21,612 21,000
화천기계 105,776 141,907 35,816 151,392 159,973 4,254 6,071 1,807 6,756 6,671 4,532 6,846 2,185 7,945 7,712 3,087 4,289 1,547 5,480 5,399
화천기공 74,476 103,219 27,157 112,208 117,591 3,043 4,286 1,550 5,147 4,697 2,561 6,942 2,039 8,546 9,391 2,285 5,483 1,509 6,278 6,573
황금에스티 36,327 77,462 25,164 91,962 91,000 5,713 14,340 4,670 17,605 18,305 5,563 16,392 5,174 20,738 22,149 4,919 14,506 4,430 15,011 15,505
효성 4,218,696 4,783,968 1,177,300 4,867,061 5,000,000 220,545 177,683 39,200 196,134 220,000 96,925 88,319 5,900 76,644 110,000 50,264 63,664 5,200 65,325 77,000
휴스틸 229,042 313,409 88,538 348,082 355,593 9,610 38,136 8,106 43,353 56,230 18,806 37,800 46,097 91,233 48,683 14,799 37,324 33,434 48,971 34,078
INI 스틸 3,608,521 5,049,255 1,288,125 5,409,043 5,700,000 422,644 630,019 129,145 620,541 695,603 310,722 682,555 154,439 747,940 863,906 241,528 475,971 111,969 564,146 604,734
KTB네트워크 102,921 40,777 21,206 39,923 9,705 750 -81,448 11,962 97,869 47,800 4,741 -78,358 11,355 87,515 45,300 3,836 -78,358 11,355 46,485 31,710
LS전선 1,939,662 2,428,696 593,538 2,532,773 2,673,213 100,332 94,254 9,221 70,494 81,934 77,112 147,522 39,200 166,870 180,420 58,330 117,830 31,900 121,552 126,294
VK 196,488 383,868 75,880 403,930 477,558 12,598 22,998 3,317 19,908 23,351 3,307 11,478 1,355 10,642 14,718 2,360 11,509 1,216 8,876 10,302




프린트프린트 스크랩블로그 담기(0명) 점수주기점수주기(0명)
보내기 :
수정 | 삭제 목록

나도 한마디 (댓글 5개)

  1. 신상민
    신상민 | 05.05/16 10:19
    수정 | 삭제
    좋은자료 감사합니다..^^
    답글쓰기
  2. 아리안
    아리안 | 05.05/16 20:23
    수정 | 삭제
    hedger님 투자에 유용하게 쓰겠습니다. 머리 숙여 감사 드립니다.
    답글쓰기
  3. 가치있는삶
    가치있는삶 | 05.05/17 09:53
    수정 | 삭제
    고맙습니다...
    추정자료 잘 검토해보겠습니다.
    요즘 댓글이 많이 안 올라 오는것으로 봐서는 어느정도 주가가 바닥권을 형성한 듯 하네요. ^%^
    답글쓰기
  4. ophilous
    ophilous | 05.06/01 00:42
    수정 | 삭제
    멋진 자료입니다. ^^,
    답글쓰기
  5. 주둥이9단
    주둥이9단 | 06.01/22 20:34
    수정 | 삭제
    어이가 없냉....
    답글쓰기
목록
Powered by Stockwatch
기존 통합검색 보기


20240405_부크온_예측투자

제휴 및 서비스 제공사

우리투자증권-맞춤형 투자정보 서비스