가치투자TV 기업분석 리포트 - WordPress.com€¦ · 2009.09월 2011.09월 2013.09월...

22
NICE평가정보 데이터 3법, 나이스한 기회? 2020년 1월 14일 가치투자TV 기업분석 리포트 2019년 3분기 q! M LCVq Bk u Ē =¬ 0Ê QË÷G (3Ö Ñhl ï¡đ »ă³Æ? 8 QË÷Ê ÚĎR! )((" ¸×ăi0G Óăã yĆIi Ē =¬¯ OĄ ý!G ã9đ Þ3ÖÌ Ê,Ëu P© HeÊ Ą/f Ìć N±đ ¶i! ÐÈ ÐIi Ē 0! ă0 ÐG =¬¯ Oć ÊRÖÆf ăă)? íô ¾ ÊRG Ii Ē 0G 'ÌÖ úÑ ĉ2 ðĉ¯ \` =¬È Ą *Æf a! úÑ Ñ;Ë Ðiv Ë =¬¯ úÑą "Ë ÐeC eC?`G 'ÌÖ Ì |ɯ Mă= ÁĄ Ê,Í Ë}f ćN =¬¯ OĄ ik ZÊ ý!· ¸×đ ik ,ćl !æ ÐIi Ē 8c}f 0l :)f ûÚ =¬¯ úÑăP`R 8 úÑ -2¯ Oć 0· 0l ÒĄ ÌÇ ©^Ą .¼¯R Ö êÎË Æu Ö êÎÔÊ âÑhfR »ą iG *È ¦dXnIi Ē 0Ê = Ôz ñG = ±ď? ÑhÏIi µl Z© ()00Ê ÑhG ã@ ,= ñl Ćă° )DñÊ Ñhf !1ă³Ii á ()) % ()0+ % ()0 % ()00Ê ñl ĆĄ ñÏIi Ē 8aĀ Ê ñÊ OÊ KÁG ª¿?ÏIi Þ! Tj Ä [ Û¹ Ē \f «[ăã ¥G Ą ±-=¬?=ß ÑhÏIi '_G RÊ .¼q \f þ=ć W®Ii aN Youtube 가치투자TV [ 슈퍼스톡을 찾아서 ] 한쪽 보고서 대박 주식를 위한 업종 & 실적 분석 슈퍼스톡을 찾아서 - The 꼼꼼한 기업분석 - Youtube 가치투자TV

Transcript of 가치투자TV 기업분석 리포트 - WordPress.com€¦ · 2009.09월 2011.09월 2013.09월...

Page 1: 가치투자TV 기업분석 리포트 - WordPress.com€¦ · 2009.09월 2011.09월 2013.09월 2015.09월 2017.09월 2019.09월 A. 판매비와관리비(별도) A. 마케팅비용

NICE평가정보데이터 3법, 나이스한 기회?

2020년 1월 14일

가치투자TV 기업분석 리포트

2019년 3분기

� !� � � C � B �

� � � � � � � � � � �)(("� i � � i �� � � � � � � � � � � � � � � i ��

� � � � � � � � � � � i �� � � � � � � � � � a � � � i � � � � � e � e ? �

� � � � � � � � �i � � � �i � � � � i �

�� � � � � � � � � � � � � � � � � �

� � � � � � � � i � � i �

� � � � � � ?� i �

� � ()0 0 � � �, � � �) � � i ��

� () ) �%� ()0 + �%� ()0 �%� ()0 0 � � � i �

� � � � � ? i � � � � � �

� [ � � � ? � i � � � � � � i

� N�

Youtube 가치투자TV [ 슈퍼스톡을 찾아서 ] 한쪽 보고서

대박 주식를 위한 업종 & 실적 분석

슈퍼스톡을 찾아서- The 꼼꼼한 기업분석 -

� �� Youtube 가치투자TV

Page 2: 가치투자TV 기업분석 리포트 - WordPress.com€¦ · 2009.09월 2011.09월 2013.09월 2015.09월 2017.09월 2019.09월 A. 판매비와관리비(별도) A. 마케팅비용

NICE평가정보 (030190)• 현재주가: 15,700원 • 시가총액: 9,531억원 기업 정보 및 평가, 개인 신용 조회 및 신용도 평가

� ) (. 0 ) ( 0 ) (0 0 �� 평점

r rF �%,)0p& )3 )3. )11

� . �u � � � rr� y� � rr� r ”� ·� � � )�.

HE F H�%-p& ,), )40 )4- .

HE �%,0p& ,3) 4 ,2).4 ,3).4

� � �,2 � � � � � ”)� � � � � � � w �t”)

0

HE :�%,0p& , .),, 23)12 1,), 0

%- p& ,1)/ ,3)1 ,4)2 /

%, p& , )-, , )2, ,,)2 0

=:= IR V%0p& 3) 0 1)1, 3). 0

↑ %, q& .,)2/ .,). .-)21

� � )� � �

0

%,p& , ) - 0

· %, q& ) ) /) / 0

FI % & ,/)4 ,0)- - )

�. �u � � � � � r� ”)�

/

r %- p& ,.), ,/)- ,.)0 /

r %- p& 0)2 1)0 3) /

%1p& 3)1 2),3 ,.),/

� � � � '� � � � ”)�

0

%1p& 0

%,p& ,)./ ,)-1 ,),1 0

한줄 평가 � � � �↓ � � � �s � � � � r� � � � ”)� � � � ” � ”)

위험 요인 � � � ”)� � � � � � � � r� � � � � �x ”)� � rr� r � � � �

� � � �

0 ( (

P 39 % P 39 % O� K93 93 91 9 L 83

111 102 ,2)4 ,4)2/ .)1. -)./ ,3).4 ,,)2 .-)21

� � � - �

� � ↑

�%"& � '� ' :9� 5�- )42"'�u � � � � 5�1-) ." ↑ �544),"

?

[ ,C B

� � � � � � � � � 2

그렇다. 아니다. ⇨ 당사의 데이터는 장기간에 걸쳐 축적된 것

d � � � � � � � 2

그렇다. 아니다. ⇨

� � � � � � 2

그렇다. 아니다. ⇨ 초기 데이터 확보는 시간과 자본, 노하우가 필요하다.

� � ]� � �‘ � �t 2

그렇다. 아니다. ⇨ 개인 소비자 보다, 결합된 정보를 기업에 제공후에는 그럴 것으로 예상됨

� � � � � � 2

그렇다. 아니다. ⇨ 데이터는 '신뢰'. 정책으로 신규기업 진입이 용이해졌으나 단기적으로는 힘들듯

� � � � �r � � � � � � 2

그렇다. 아니다. ⇨ 데이터 양

� � � � � � � 2

그렇다. 아니다. ⇨ 데이터 보안을 제대로 갖추어야.

� � � � � �d � �a � 2

그렇다. 아니다. ⇨

� � � � � � � � t � 2

그렇다. 아니다. ⇨??

� � � � t � � 2

그렇다. 아니다. ⇨ 개인, 기업, 정부 등

� � � � � � � � � � 2

그렇다. 아니다. ⇨ 가격보다는 자료의 신뢰성이 중요

u� � � � � � � � �i � � [ � ]� � 2

그렇다. 아니다. ⇨ 데이터의 특성상 쉽지 않을 듯

] ]

[� � � � � � �t � �d � � � � � 2

그렇다. 아니다. ⇨ 공급자가 없음

[ �‘ � [ � � � [ � �C 2

그렇다. 아니다. ⇨ 공급자 없음

� u� � � �B� � � � � 2

그렇다. 아니다. ⇨

Youtube 가치투자TV [ 슈퍼스톡을 찾아서 ] 한쪽 보고서

� �� Youtube 가치투자TV

Page 3: 가치투자TV 기업분석 리포트 - WordPress.com€¦ · 2009.09월 2011.09월 2013.09월 2015.09월 2017.09월 2019.09월 A. 판매비와관리비(별도) A. 마케팅비용

제1부 산업 및 업황 분석( � � �

) � �

1� � k � � i� � k � � k � � l ��

: 6��

%� → � ~� � � i� ��

a ��

→ � � � � � ��

U��

ii k� � U%� � U%� � U� � i��

��

k � � � %� � � U%�~ � � � �→ � ��

U� A43 ��

� �U �U %� � � � U � �

1� � � 4 � i��

� � ��

( � � � � � � � � %� � � �→ %� � � � � i� � � � � � � ��

U � ��

� � � � �U � � U��

46� ��

%� %� � � i � � � ��

46� ��

%� %� � � � � � � � � �

k 1�� o( o( o � o � � o � � k � � i

� �

� �L �

((처: 과기부)

� �� Youtube 가치투자TV

Page 4: 가치투자TV 기업분석 리포트 - WordPress.com€¦ · 2009.09월 2011.09월 2013.09월 2015.09월 2017.09월 2019.09월 A. 판매비와관리비(별도) A. 마케팅비용

, � � �

� �6�

� ��

� k � � %�V � � � � U � � � � � � � � i��

�(� � �

� · � � � � � � � � � �

l � %� %� � U� � �e � � ��

� �l U� � %� � � � � ��

� � � %� � ��

k � 4 ��

� � � 4L F N� MI � � � � U�

k � U � � 53 � � � %� � ��

’� � � U k� � � i U� � � ��

� ��

d � � � � � � �

’ � ��

� ’ � ��

t � � � o � k � � k � � o� � � o � � � ��

� � � %� o � � � � � � ��

� � %� ��

: 6� � � � � � %��

U� � � %��

o � �4 k �l �

� � 4 98: �3 97 1�43 6

� ��

o � � i k ��

� %� %� � %� %� o� � � � k ��

� k � � � � � � � U � i��

� �

� �

i k � k �Y � �43 � %��

k � � � U%��

� k � � � � �Y � � � � � � ��

o� � �

) � � � � � � %� ( � �Y � � o� � U

U� ��

� � � U � � �

� 1� � � �6�

� ��

o ��

� i( � o � o � ( �

��

� � � � � %� � � � ��

� � � � � � � ��

� ��

� o � U � k � � � � � →U� � � ��

� � o � �ii �o� � � � �U· �k � � �

U· � o � U� � � �

� �� Youtube 가치투자TV

Page 5: 가치투자TV 기업분석 리포트 - WordPress.com€¦ · 2009.09월 2011.09월 2013.09월 2015.09월 2017.09월 2019.09월 A. 판매비와관리비(별도) A. 마케팅비용

�N � � �

- ,. - ,/ - ,0 - ,1 - ,2 - ,3 - ,4

�% v � &

%( )

% . .

%% ,, ,% (

)%.0)

)%))(

, .)((.( )( ,

%( 0

% 0 ,

%,0% (% , )

)%. ,

)%)((

)%))(

)%.0)

% ( % ,, ,%

% . .

%( )

�) ( O�N � ��

.

N00 )

�) (0O� L�N �� �

N00 (

� � � �

- ,. - ,/ - ,0 - ,1 - ,2 - ,3 - ,4

�%A IB D & :9 %D : & % &�% v � &

4,142.6

3,837.7

3,604.03,455.53,381.4

2,792.4

2,221.8

.( ))) ,(,0. ),.,.(0, (

)% (()% ) 0

)% , ))%)(,)%) ,

(%.0. )

(% . (

) ..0,) )

,) ,,

2,221.8

2,792.4

3,381.4 3,455.53,604.0

3,837.7

4,142.6

�N�

� � � O� � �93 � �� � � O� �

� 83� � � 842� � � � �

�) ( O� � �

L �(

(

21 7423,

L � 54 6473(0 (

�) (0O� L� ��

L �(

(

21 7423)

L � 54 6473) 0.

� � �a � � �6�

. � � �

� � � � �6�

� �� Youtube 가치투자TV

Page 6: 가치투자TV 기업분석 리포트 - WordPress.com€¦ · 2009.09월 2011.09월 2013.09월 2015.09월 2017.09월 2019.09월 A. 판매비와관리비(별도) A. 마케팅비용

� L�( O� �

- , ) . - , ) 4 - ,,) . - ,,) 4 - ,-) . - ,-) 4 - ,.) . - ,.) 4 - ,/) . - ,/) 4 - ,0) . - ,0) 4 - ,1) . - ,1) 4 - ,2) . - ,2) 4 - ,3) . - ,3) 4 - ,4) . - ,4) 4 ��

, . 0 ,

% 0 )%0 )%. )% 0 )% , )%,0 )%) )%)%. )%,0

)% , % , %% ,

%((

%(%.

% )

0%

()%

( %),

0%()

% 0

%()

%0

.%.,%(( %),

% 0

0%.,

((%

( %( %0,

()%.

( %0,

(,%.

r � ����% 5�O fefSV�r L&

�% v � &

• 14년 4월: NICE통합전산센터(IDC) 구축

�L � � � � �

- ,. - ,/ - ,0 - ,1 - ,2 - ,3 - ,4)

� � �

) .

.

0

,) )

,) ,

,

( ((((( 0(,0

0

. , (

. (

(

,(. .

,.( ),

,) ,

,) )

0

.

) .�21� � � � � � �

- ,. - ,/ - ,0 - ,1 - ,2 - ,3 - ,4)

� � �

)% ((

)% ) 0

)% , ))%)(,)%) ,

(%.0. )

(% . (

)((, )( ,) .)(

)%, 0 ,

)% . .

)%)%)())%) .

(%.0, )

(% .(% . (

(%.0. )

)%) , )%)(,)% , )

)% ) 0

)% ((

� � �6�

24

[))

7423.)

[R(

(0

IL S

7423

� E� ] � �

� �� Youtube 가치투자TV

Page 7: 가치투자TV 기업분석 리포트 - WordPress.com€¦ · 2009.09월 2011.09월 2013.09월 2015.09월 2017.09월 2019.09월 A. 판매비와관리비(별도) A. 마케팅비용

0 �S �

� � � �+ � ��

0 �. � , � ��

�R � � � �l � S � ) � � ��

� � � ) � � � k � � )) �l �, � � %. / � �

� ��

0 � � � �/-) � � → � � �

, � � U� � � � � � � ��

�� �s � � � � � ��

~ � � � � � � � � � � ��

�, � �,U � � � ) � �0 � � �

��

��

��

� ��

� � � � �U � � �’ � � � %� l� � � � � � � ��

� � � � � �

� � � �U � � � � �e �s � ��

� � �U � � �U· � � U� � � � %�

� � � � � � �

’ � ��

�k �~ �→ � � k � � ��

� ( �. � �

� � %� l%�i � � � � �U � � �’ � � � � � ��

�k � � ��

� � � � � � �

U %��

U %��

��

%��

i %��

U ��

� � � � � � ��

k � %�k � U � � � � � � ��

� � U � � � � � � �U· ��

T� � � � � i � � � � � � � � �

�U· � ��

� � Youtube 가치투자TV

Page 8: 가치투자TV 기업분석 리포트 - WordPress.com€¦ · 2009.09월 2011.09월 2013.09월 2015.09월 2017.09월 2019.09월 A. 판매비와관리비(별도) A. 마케팅비용

� ��

� � U� �e o �U � � � � � , � i � � ��

� � � � � � U� � � k � � �~ � %� � k� � ’

� � � � � � � � ’o � � � � � ��

� � � ��

DKFJ �

� � � %� � � / � � � % )) � � � � � �

� ��

� � � �→ � � � i��

��

�k � � ))/ � � � U�,) � � �.%))) � � ��

�~� � � � �k � � �~ %� � %� o� � %� � � �→ �

� ’ � � � � �k � � k � � � i��

� ��

B 9 � ��

�’ � �l � %� Y� � � � � � � �

� � � � i � U � � ��

� � i � � � � � � �.))P %))) �

.%)))P )%))) � � � o � ��

� � k � � � � � %� B 9 �

� � i � U � � �l ��

� � � � i �’ � � %� %� Y %�l ~ � �

� ��

� � � � � � � � � i� � � � � � �

%� i � � � � � � � �

� ��

� � %� � � �e � � i��

� � � )" � � � � %� � � � �9A3� �.

U� ��

9A31� � � � k � � � � � � �2A � � � ��

�- 1�� �k %� � � � � ~ � ’ � %� ))

� � � � � � �Ul � � �’ � � � �

� �Ui � �

((처: 과기부)

� � Youtube 가치투자TV

Page 9: 가치투자TV 기업분석 리포트 - WordPress.com€¦ · 2009.09월 2011.09월 2013.09월 2015.09월 2017.09월 2019.09월 A. 판매비와관리비(별도) A. 마케팅비용

�+ � � � � � ��

� � � � � U� �e � �U U� ��

� � � � � � � � � � � ��

� � � � � � ��

� � � � � �e � � � � � �U· � ��

U %� %� %� i � � � �

�~ � 3 � � i � � � � � � ��

� � � s � � %�53� � r � � � 2C6 � � �

� � � ��

Yk � � � � � �U·��

� � ��

V � � � ��

� %� Ya e � � �~ � � Yk � � � � ��

� � � � ��

))0 � � � � � %� %� � � �

� � U � � � � � � � � � JE L � � ��

� �43 U� � � � %� ~�43 � �k � � � ��

� o �i � U� � %� k � � � o� · � l ��

� %� 43%� 43� � � � JE LM � � � � � ��

43 � UU � � � � �43 � �k � U�U· � ��

43 U� � i � � � %� o %� � → � � � � � � �

� � ��

43 � � �‘ � � %� � � � � �

��

� � � � � � � %� � U � i �a � � � �

��

o� i � � %� o� � � � � � · � � � �

��

y � � l �

U � � � � � � � ��

� �� Youtube 가치투자TV

Page 10: 가치투자TV 기업분석 리포트 - WordPress.com€¦ · 2009.09월 2011.09월 2013.09월 2015.09월 2017.09월 2019.09월 A. 판매비와관리비(별도) A. 마케팅비용

C �

� �% � “”)&

r � Yeead5 hhh)X X V)T fc 7dR6e cTe6 b6 VdcT6d d fcTV6hVS TU6- gVU6-RYKA h (2W8 Q. 8YM KD/A?G U 0TG= 89VXG 9i8: fc 6Yeea".8"-="-=Y V)Z VcZek)T "-=Z_T fUV"-=cVd fcTV"-=cVdVRcTY"-=M c = h"-=- ,4 2 -,2/3,1 -2AQ -)aUW fdX68EgLRh- KG e(Z d jB RUB WNd.

· � . � �D : r � m rp Yeead5 hhh)YR_ jf_X)T d TZVej RceZT V - - ,, 2-/ O

. � � �D : Yeea5 hhh)W__Vhd)T _Vhd - - ,, ,2. ,/124/

�. � � '� l � u Yeea5 hhh)gZgR, )T RZ_ gZVh)aYa7 T UV6 dVcZVd6 Vj6- - ,,- , .12/

. � �n � r� … o Yeea5 Ze)TY df_)T dZeV UReR Ye QUZc - - , , - - ,, -/33)Ye

↓ � � � � � � �z � � Yeead5 hhh) dZe)X ) c hVS dZa: _eV_ed T _eV_edLZVh)U 7TReV U6 ddh.,, Rce U6,4002.-

� � � � �r � Yeea5 hhh)T h c U)T ) c _Vhd RceZT VLZVh)Ye 7ZUi_ 6/4031

� � )Yha�(�· �· � � � Yeead5 hhh)X X V)T fc 7dR6e cTe6 b6 VdcT6d d fcTV6hVS TU6,2 gVU6-RYKA hZ91 W, gQ 8YMICD/A?UQK i /:Y8MC8P198X 8 fc 6Yeea".8"-="-=WdT)X ) c"-=U h_CR_RXVc".=SSdZU". 99I . "-1_ ". ,. 43 fdX68EgLRh.Z3 :Ah2F=Vf2VWN W(3eR

� ��� Youtube 가치투자TV

Page 11: 가치투자TV 기업분석 리포트 - WordPress.com€¦ · 2009.09월 2011.09월 2013.09월 2015.09월 2017.09월 2019.09월 A. 판매비와관리비(별도) A. 마케팅비용

) �8745 � 2� �C

� � �] �S � �

R)) /(

), ./

] G0-

])(( ((� � �] �S � �

�1 1.

) -.

]G0/ ,,

])(( ((

제 2 부 실적 분석

-)- G�A? ] � � � � � � �

-).* G�A? ] � � �

� � � � s � �

((1 (1 ()( (1 ()) (1 () (1 () (1 (), (1 ()- (1 (). (1 ()/ (1 ()0 (1 ()1 (1 ��

VS o ���� ot2� A

13,150

10,300

8,2508,120

12,600

4,180

3,035

2,3032,490

905573

,(, ,. 0(, /.. 0. .(. ))( 0), ,

,0 )

(. ,

-)( ),/, 0,)) -,1 )0/,,)/ ,)-/ .

,, 0

),/

, (.( )

/-0-0) (

, , 0)1 (

. ( .

) --/ -

) 0)

..0 ,

) 0/ -

573905

2,490 2,303

3,035

4,180

12,600

8,120 8,250

10,300

13,150

� � � � s � �

((1 (1 ()( (1 ()) (1 () (1 () (1 (), (1 ()- (1 (). (1 ()/ (1 ()0 (1 ()1 (1 ��

���� ot2� A

13,150

10,300

8,2508,120

12,600

4,180

3,035

2,3032,490

905573

10 0,( /(,/, (( .)01 ,))0) -

1 0

)-0 -)1) /

-(( ),/),(, 0.) )0, 1- ))1, 1)01 .

,)),/))(

,(1 1

)0) /

10( .0/ .

/)/ -

(., -

) -0( /

) 1(

./

) 0/ -) -)

573905

2,490 2,303

3,035

4,180

12,600

8,120 8,250

10,300

13,150

� � � � s �

((1 (1 ()( (1 ()) (1 () (1 () (1 (), (1 ()- (1 (). (1 ()/ (1 ()0 (1 ()1 (1 ��

1,270.1

1,495.8

930.8989.8 1,030.0

1,182.51,325.9

1,517.7

1,684.8

1,937.0

2,198.5

210.9363.8 366.9 397.5 412.6 418.4

546.3605.3 626.0

698.5852.9

1,481.0

1,993.6

1,298.61,387.0 1,442.5

1,600.9

1,872.3

2,123.0

2,310.9

2,635.5

3,051.4

6 � o� 6 � o� 6 � o�

� � � � s �

((1 (1 ()( (1 ()) (1 () (1 () (1 (), (1 ()- (1 (). (1 ()/ (1 ()0 (1 ()1 (1 ��

1,270.11,385.2

901.0961.6

1,032.3

1,168.1

1,309.7

1,508.7

1,740.3

1,994.6

2,250.0

210.9 216.9 241.0 265.0345.2 349.6

473.2 518.2 552.3624.4

737.0

1,481.0

1,602.1

1,142.01,226.6

1,377.5

1,517.8

1,782.9

2,026.8

2,292.6

2,619.1

2,987.0

� ��� Youtube 가치투자TV

Page 12: 가치투자TV 기업분석 리포트 - WordPress.com€¦ · 2009.09월 2011.09월 2013.09월 2015.09월 2017.09월 2019.09월 A. 판매비와관리비(별도) A. 마케팅비용

�] �5: � � � � � O �%� O �)(( � �] � � � � E� P 3

(). (1 ()/ ( ()/ (1 ()0 ( ()0 (1 ()1 ( ()1 (1 ��

u � T 8= u T u � T ��� ot2� EGFGC � A

)(( ()(.

))( - )) 0 )), , ))- () ( (

) - ) . ,

), / ),. / ),0 ))-) /

)(( ( )(( . )() 1 )( ( )(, )(, 1 )(. , )(/ 0 )(1 , ))) / )) 1 )). ))0

�] �5: � � � � �-O � �%�-O �)(( � �] � � � � E� P 3

(), (1 ()- ( ()- (1 (). ( (). (1 ()/ ( ()/ (1 ()0 ( ()0 (1 ()1 ( ()1 (1 ��

)(( (0. /

1/ .)(1 , ))( ()(0 ( )(1 ,

) ( ,) 1 -) / - ), )),. ( ),0 )),1 ( )-- -)-1 1 ). /

)0. ) )1( ()1) / )1. -

)(( ( )(. )) 0) ) ) . ) 0 - ) 1 ) 1 1 ) ( .) ) , ) )) , - ) . )) / ( ) 0 1),( 0 ), 1),- 1 ),0 0)-) / )-,

u �-T 8= u -T u �-T �� ot2� EGFGC � A

���� ot2� EGFGC � A

� � � � ]� � � � ”*��n (� � � � (� � � �l � � � n� � �r � � � � (� � � � ] � �

� � ] � � � � ”*� � � � � � ”*��

� � � � � � � � � n� � � � (� � � � ”*��

� �6� � � � � � �8� � � �

� 6� � � �÷� � ]�e � � � n(� � %�l � 6� v � � � � ]� � � �G � � � � � n(� n � � *

6�O �P , 6�O �P 6�O �P ( 6�O �P

매출 연복합성장률 (%) ( %(. 0% . ,%,) /%

순이익 연복합성장률 (%) .%0/ ( % ()% ) ) % .

EPS 연복합성장률(%) ) %. ( % ()% ) %

� � � �] � �-O �

(), (1 ()- ( ()- (1 (). ( (). (1 ()/ ( ()/ (1 ()0 ( ()0 (1 ()1 ( ()1 (1 ��

)( ,

%) -

) /) (

( .

%) 1

)

)( (

/ /

. )

1

)( /

,

0 ,

) /

)

( 1

,

- .. .

/ -

, )

) 1

( - ( - ( - ( .) ) ) )

( .) , ) , ) -

) ( ( ) /

Y �-T � Y o �-T � ( �S � ot2� EGFGC � A

�8745 � 2�] � � �

� � �] �5: � � �

()( ( ()( (1 ()) ( ()) (1 () ( () (1 () ( () (1 (), ( (), (1 ()- ( ()- (1 (). ( (). (1 ()/ ( ()/ (1 ()0 ( ()0 (1 ()1 ( ()1 (1 ��

u � S 8= u S

)(( ( )(- , )(- 1 )(( (

. ,

%-) )

%) ( -

0. ,.0 / 1 ./ (

) - 1( , )1,

1( 1(1 )

-( (0-

, )

/. )

, ) . , 1 ,)- 1 , ) .

,. .,10 1

- 1 ---) ) -. - -/( - -/ 1

-10 1.)- 1 . ( /

/)/ (/ ) 0 / 0 .

/-. 0

)(( ( )() 0 )( 0

- , / ,1 - -

) ( - ) , . ),( ( ),, . ),/ ) 0 ) ) ) ( ) ,

)// )01 ) )10 1 (1 1 1 . 0-, - ., 1 .1 1 /) / 0 /, ) /- 0 /1 , 0 - 0- 0 0/ . 1) . 1- . 11 1 (. ) )0 . , (

� � � �] � �-O �

(), (1 ()- ( ()- (1 (). ( (). (1 ()/ ( ()/ (1 ()0 ( ()0 (1 ()1 ( ()1 (1 ��

/ 0

%)) (

) (

)( 1

- ,

(

, .

) 1

, 0

.

-

( 1 ) )

1

, 1

) -

0 0

(-

) 1

- 1. 0 /

1 (

- ,

/

) ) (( . ( -

) ) ( 1 ) ) )) 1 ) 1 ) . ) 0 ( ) 0 ) -

u �-T � Y �-T � ( �S � ot2� EGFGC � A

�8745 � 2� � � ��� Youtube 가치투자TV

Page 13: 가치투자TV 기업분석 리포트 - WordPress.com€¦ · 2009.09월 2011.09월 2013.09월 2015.09월 2017.09월 2019.09월 A. 판매비와관리비(별도) A. 마케팅비용

� � �] � � �

(), (1 ()- ( ()- (1 (). ( (). (1 ()/ ( ()/ (1 ()0 ( ()0 (1 ()1 ( ()1 (1 ��

� ,( � � � ot2� EGFGC � A )( � �

)(( ()(( ( )(( ()(( ( )(( ( )(( ()(( ( )(( ()(( ( )(( ()(( ( )(( ()(( ( )(( ()(( ( )(( ()(( ( )(( ()(( ( )(( ()(( (� �] �] � � �-O �s

2014.09월 2015.06월 2016.03월 2016.12월 2017.09월 2018.06월 2019.03월

,)(-1()0)0) )(/

(),10)1,.1)100/0/0-.0 //1/)0

-//

.-

(-

(.-

매출원가(별도) 매출액(수익)(별도). (분석: Youtube 가치투자TV)

/)-* G�A? ] � � (�] � � � � %

� � 7 + �

G � � � � ]r � � (� � �0, � � �l ]� ”*�

G � � � ” � � � i� � � � � � × � � � � ’ � � ”*�

G � � � � � � � ] � � � ”*

/).* G�A? ] � � r �

� �] � G � [� �s � �

2009.09월 2011.09월 2013.09월 2015.09월 2017.09월 2019.09월

매출액(수익)(별도) A. 판매비와관리비(별도)A. 매출 대비 판관비율(%, 별도) (분석: Youtube 가치투자TV)

41*/41*.42*0

43*045*144*2

43*341*/

/4*4

44*25-*.

2,909.8

2,710.42,575.82,511.5

2,432.6

1,829.4

1,385.8

1,100.6

26.1

1,140.21,141.0

3,409.9

3,181.7

2,980.62,872.6

2,717.5

2,064.5

1,580.7

1,290.2

67.3

1,287.51,251.2

5-*.44*2

/4*4

41*/43*3

44*2 45*143*0

42*041*. 41*/

� � � G �I � � s

2009.09월 2011.09월 2013.09월 2015.09월 2017.09월 2019.09월

A. 판매비와관리비(별도) A. 마케팅비용A. 연구개발비 A. 각종 상각비용 *급여 및 운영비는 제외 (분석: Youtube 가치투자TV)

112.981.175.371.279.571.672.567.616.930.213.1

173.0116.954.87.24.1

-3.6

18.423.516.96.43.0

2,909.8

2,710.42,575.8

2,511.52,432.6

1,829.4

1,385.8

1,100.6

26.1

1,140.21,141.01,141.0 1,140.2

26.1

1,100.6

1,385.8

1,829.4

2,432.62,511.5

2,575.82,710.4

2,909.8

� � � G �I � � s

2010.09월 2012.09월 2014.09월 2016.09월 2018.09월

판매비와관리비(연결) 마케팅비용(연결)연구개발비(연결) 각종상각비용(연결) * 급여 및 운영비는 제외 (분석: Youtube 가치투자TV)

143.599.392.59287.180.27278.1

-13.9

30.2173.4117.555.343.33.1

(8.3)

27.343.417.46.4

3,550.1

3,283.53,169.6

3,085.73,031.7

2,386.3

1,340.1

1,654.7

713.2

1,140.21,140.2

713.2

1,654.7

1,340.1

2,386.3

3,031.7 3,085.73,169.6

3,283.5

3,550.1

� �] � G � [� �s � �

2010.09월 2012.09월 2014.09월 2016.09월 2018.09월

매출액(수익)(연결) 판매비와관리비(연결)A. 매출 대비 판관비율(%, 연결). (분석: Youtube 가치투자TV)

0/ ,0/ ,00 -01 01)1( /

0. (

1)

)(. /

00 .

3,550.1

3,283.53,169.6

3,085.73,031.7

2,386.3

1,340.1

1,654.7

713.2

1,140.2

4,060.1

3,758.33,581.0

3,434.83,319.0

2,630.6

1,557.5

1,812.3

668.4

1,287.5

00 .

)(. /

1)

0. (

1( / 1) 01 0 00 - 0/ , 0/ ,

� � � � r � � i� ] � !� � � � � � � � � n� ” � e � ”*�

� ’ (� � � ]� � ” (� � � � � � ]� � � � � n� � ”*�

� �l � s � � r ]� � � � � n� � � � � � � � �r � ”*

� ��� Youtube 가치투자TV

Page 14: 가치투자TV 기업분석 리포트 - WordPress.com€¦ · 2009.09월 2011.09월 2013.09월 2015.09월 2017.09월 2019.09월 A. 판매비와관리비(별도) A. 마케팅비용

/)/* G�A? ] � �

� � �

(), (1 ()- ( ()- (1 (). ( (). (1 ()/ ( ()/ (1 ()0 ( ()0 (1 ()1 ( ()1 (1 ��

)) ,

)( ) )( ) )( )( - )()( /

) () .

) / ) 1 ) 0 ) .

), ), . ), . ), 0 ), / ), 0 ), 0 ), /

1

0 0 ,0 0 0 /

0 0 -

1 ,

)(

)) )) / )) 0 )) -)) 0 ) ) )

) . ) / ) / ) / ) .

� �� ( � � � ot2� EGFGC � A

� � �7� �)� r �7� �)� ]�)� r �

7 + ��

� � � � p �l � � � r � � � � (��

i� � � � � � � r ]� � � � � i� n� ”*�

G � � �., � � � �1 � � �-1 � � � ”*�

� � � �s

(), (1 ()- ( ()- (1 (). ( (). (1 ()/ ( ()/ (1 ()0 ( ()0 (1 ()1 ( ()1 (1 ��

- )) /

1 1

.. -0, 1 0-

()

, 1.) )

1, ,,(- 1 ,(/ ,,(, 0

, ( -,,0 ,

,-/ -,/) ,/, ,

,0/ /,1- 1-(( )

,,0

,1 ,

0( - 0/ 0) 01 ,

1

,1 )

1 ),(0 . ,). ),)) -

, .,, ,

,- )

,/, 0,0. )

,1/ / -(- -)( )

�� ot2� EGFGC � A

/)0* �G�A? ] � � � � � %

� � � � � � �s

((1 (1 ()( (1 ()) (1 () (1 () (1 (), (1 ()- (1 (). (1 ()/ (1 ()0 (1 ()1 (1 ��

, /

%). 1

%.%, (

%. .%. (

%). (%)0 )

, 1

%)0 )

% ,

)( .)( 00 )0 ,1 ,)( )1 -

- 0

%- )

.( 1

, 0

6 �R 6 �S

� � � � � � �N � �s

((1 (1 ()( (1 ()) (1 () (1 () (1 (), (1 ()- (1 (). (1 ()/ (1 ()0 (1 ()1 (1 ��

%)

(

%

%)%(

%,%-

(

%)

%)/

((((((((((

%)

(

%1

((

,

(((( ( )( (

%

%( )

%) .

)

( (

%( ,

( 1(

%(

(( (

%(%( )%( )

I o SS I S �

� � � � � � s

(), (1 ()- ( ()- (1 (). ( (). (1 ()/ ( ()/ (1 ()0 ( ()0 (1 ()1 ( ()1 (1 ��

)01 ,).0 .

)00 0(1

( . ) ) -

.) ,/, (

1) ( 10 () ( (, )0 - - . ,( /

/( . 0) . 1) 10 0

%. ( %0 . %- 0 %- . %. . % %) % . %, ( %) . %), %)( 0 %.%)0 %)/ %)/ / %). 1

0 . 0 , /

- )) /

1 1

.. -0, 1 0-

()

, 1.) )

1, ,,(- 1 ,(/ ,,(, 0, ( -

,,0 , ,-/ -,/) ,/, ,

,0/ /,1- 1 -(( )

S VS ( � ot2� EGFGC � A

� � � � � � � �s

(), (1 ()- ( ()- (1 (). ( (). (1 ()/ ( ()/ (1 ()0 ( ()0 (1 ()1 ( ()1 (1 ��

(. )

)/0() (

- . . -,/ 0

.. 00 )

1, (( / (, / (. /)1 0 0 1 . 0

0 ) 1) ) 1, 0,(, ,

% . %, / %) 0 %) / % 0 ) ( ( . (% - , % / % - ( %)1 % / / % 0 ) % 1 % ) 0

) ( ( 1 ) 1 %( )

,,0

,1 ,

0( - 0/ 0) 01 ,

1

,1 )

1 ),(0 . ,). ),)) -

, .,, ,

,- ),/, 0 ,0. )

,1/ / -(- -)( )

S VS o ( � ot2� EGFGC � A

� ��� Youtube 가치투자TV

Page 15: 가치투자TV 기업분석 리포트 - WordPress.com€¦ · 2009.09월 2011.09월 2013.09월 2015.09월 2017.09월 2019.09월 A. 판매비와관리비(별도) A. 마케팅비용

� 95 � � � �

(), (1 ()- ( ()- (1 (). ( (). (1 ()/ ( ()/ (1 ()0 ( ()0 (1 ()1 ( ()1 (1 ��

><8 �S � �)( � � � ot2� EGFGC � A

1

/ .0 ( 0 ) 0 ) / 1

0

11 -

)( ) )( )( )( )( , )( / )( / )( /

)) , )) . )) . )) /

).

), ,

). )). / ). 0 ). /

)/ ,

)0 ) )0)0 /

)1

)0 ()/ - )/ -

)0

)/ -)/ )

)0)0 /

)0 ))/ /

/)1* G�A? ] � � 6� � � �

/)2* G�A? ] � 6� � � � � 7 [ [ %� � %

� � %�7� + *������& � � � � �

� � � *�

� � n� � � � � � � � � �

� � � � � ”*��

(� ]� � �- � � � � � � �

i� ”� �- � ”*�

�-1 � � � �l � ”*�

6� %�7� + �7� �[� �[�

��

�7� + 6�� �1 � � � � ”*�

�7� + ��

� n� � � � � � � � � �

”*� (� � �] n� � � � ” � � � ”�

� ”*�

� � � � � � � ”*�

� e � ” � � � � i� n� ” �

n(� ]� � � �d n� ” � ”*�

]�- ”� � � � ”� � � n� ” � ”*�

�7� + �7� %+ ��

� �.]� � �-,, � �- �. � ” �

� ” � ”*��

� � (� ]� � ]� � ” � �

� “� ”*

� 95 � � � � �

(), (1 ()- ( ()- (1 (). ( (). (1 ()/ ( ()/ (1 ()0 ( ()0 (1 ()1 ( ()1 (1 ��

><8 �S � e � �� ot2� EGFGC � A

) () . ) / ) . ) . ) . ) /

) ) , ) -) ) ) ( ) ) ) ) 1 ) /

) ) ) (

) ,(

) )) 0

) ,

) ,0

) -- ) -. ) -- ) -- ) -

) ,.) ,( ) ,) ) ,(

) ,) ( ) )

) .)

) () )/ ) ).

).

), ,

). )). / ). 0 ). /

)/ ,)0 ) )0

)0 /)1

)0 ()/ - )/ -

)0

)/ -)/ )

)0)0 /

)0 ))/ /

� 95� � � �

(), (1 ()- ( ()- (1 (). ( (). (1 ()/ ( ()/ (1 ()0 ( ()0 (1 ()1 ( ()1 (1 ��

16.2

14.4

16.116.7 16.8 16.7

17.418.1 18.2

18.719.2

18.017.5 17.5

18.317.5

17.1

18.218.7

18.1 17.7

)/ ,

)- )

). 1

)/ /)/ )

). . ). 0 )/ ))/ .

)0

)1 /

)0 /)0 ) )/ 1

)0 -

)/ /)/ ,

)1)1 0

)0 0)0 ,

><8 o�S ><8 �S )- � � � ot2� EGFGC � A

/)3* G�A? ] � 6� � ? %� � %

� 974� � � �

(), (1 ()- ( ()- (1 (). ( (). (1 ()/ ( ()/ (1 ()0 ( ()0 (1 ()1 ( ()1 (1 ��

.1 )

))/ 0

01 . 0.0 ,

)., /

))) .

1- 1

)(1 .

)1,

)(0 (

)(( 1 )( ))(- -

0) )

.. )

/0 /

1 /

.. /. 0 .) )

>< 7� )- � � � ot2� EGFGC � A

� � ? � � RSPN� N�?NT R � IOLRI % � � � � �

� � � � � � � � n� �

� � ”*�

: � � � �­ �d � � �r � � � �

�r � � ”*�

� � � � � � � � � ”*�

� � � � (� � � � � � � s � �

i� � � ”*�

? 7 A C :F%+ ��

~ �-1 � � n�-, � � � ”*

� ��� Youtube 가치투자TV

Page 16: 가치투자TV 기업분석 리포트 - WordPress.com€¦ · 2009.09월 2011.09월 2013.09월 2015.09월 2017.09월 2019.09월 A. 판매비와관리비(별도) A. 마케팅비용

� � � � S � S� � �s

((1 (1 ()( (1 ()) (1 () (1 () (1 (), (1 ()- (1 (). (1 ()/ (1 ()0 (1 ()1 (1 ��

� ����� ot2� EGFGC � A

10 0

,( /

(,

/, (

( .

)01 ,

))0

) -

1 0

)-0 -

)1) /

-1 -

)/( 0

) 0

-/ 0

,

.) (

1- ,

.

-, 1

()1 .

)1) /

)-0 -

1 0

) -

))0

)01 ,

( .

/, (

(,

,( /

10 0

�] �S � v [� � �

(), (1 ()- ( ()- (1 (). ( (). (1 ()/ ( ()/ (1 ()0 ( ()0 (1 ()1 ( ()1 (1 ��

-

- .- 0 - /

- )

- 1

--

/ . / /

. .

/ 10 (

.

- .

,

. .

0 1

/ / / 0

0

� � R � - � � � ot2� EGFGC � A

� � � � � � � � � � ”*��

l � � � � � ”� � � � � ”*�

� �7� � � � �� � � � �

� �. ]� �l � � n(�0 � � � �l

� ”n� � � ”*

( 6� � 6� � � 6� �

� �� 5

3/1*. .(/.-*4 /*.

� � �

� � � � � = % � � � ”*��

� � � � � �” � � � � � �

� ”*�

� ] ” � � � � � � e (� � n �

� � i� � � � ” � ”*��

- � � � � � � � ÷� � �1,, �

� � ” � ”*�

� � � ”� � n� � (� �

�~ �1 � ” � � ]� � � � � � ”*�

� � � � � � ] � ”*

� � � s

(), (1 ()- ( ()- (1 (). ( (). (1 ()/ ( ()/ (1 ()0 ( ()0 (1 ()1 ( ()1 (1 ��

1, 1. ,((

,0(

- - -,1 --)

..)

/ 1//) //,

00/

1-0) ()(

) (,.

) )..

) 0

) (( ) 1-

) , -

) -(0

.0 /) /, / / // // 00 10 ) ,)-, )-1

)1.

1, 1 ,)

,/0 ,./ ,-.

.-1

/ ) / )/.( /,/

/.1 /.(/))

0-/

1,/

/01

010

) ((( 11,

0/)

1.1

) )/.

1/( 10/

01

) )-

487 483 506558

630 650 669

784745 737

795 783 776732

793819

789 796818 833 833

� VR ��� ot2� EGFGC � A

� � � � � � � � ’ � ]� � n(� � �

”*�

� � ” � (� � � � v � ]� � ”

� ”*�

� � � ��

� �e 6� �8� �8� �8� *��

� 6� �8� �8� �8� ��

� �6� �] � n(� � ] � �

/)4* G�A? ] � 6� � � %

/)5* G�A? ] � 6� � � � � � � � %

/)-,* G�A? ] � 6� � � � � %

� ��� Youtube 가치투자TV

Page 17: 가치투자TV 기업분석 리포트 - WordPress.com€¦ · 2009.09월 2011.09월 2013.09월 2015.09월 2017.09월 2019.09월 A. 판매비와관리비(별도) A. 마케팅비용

� � �] �] � [� -O �s �

(), (1 ()- ( ()- (1 (). ( (). (1 ()/ ( ()/ (1 ()0 ( ()0 (1 ()1 ( ()1 (1 ��

O S O ��� ot2� EGFGC � A

.(

)0)

)0

) ,

,,

,)-

()

.

,.)-

1

-,0

)

/

,

(1

//

)1,

-(

,)(-1()

0)0) )(/(),10)1,.1)100/0/0-.0 //1

/)0

-//

.-

(-

(.-

-(

)1,

//

(1

,

/

)

0-,

1

- ),.

.

()

,)-

,,

) ,

)0

)0)

.(

� � �] � -O � �

(), (1 ()- ( ()- (1 (). ( (). (1 ()/ ( ()/ (1 ()0 ( ()0 (1 ()1 ( ()1 (1 ��

0 .

)) -

0 -- 0 , / 1-

) 1

1 (-0 ,- 0 ))

1 000 10 0 1) 0 .(

)) ,/

)( (

/ -, / )0

. ).

)- )

)0 -.

) ),

O . � � � ot2� EGFGC � A, � b� � ot2� EGFGC � A

, �8745 � 2� �

0)-* � 6� u (� n (�

� �

u �7� + u*��� 2 � � (�0 � � %�

� u� �- � � � � � � � �

n �7� + n %� 2 � � (�0 � � %�

n � ” � � �t � �l � � n � � � � � � � n(� �l �

� � � � � e � � � � � ”*�

�7� ]+ � 4 � � %�

�t � � � � � n� � ”*�

� � � �‘i� n� (� � ” � � �l �a ” � e � ”*

� � �] � -O � �

(), (1 ()- ( ()- (1 (). ( (). (1 ()/ ( ()/ (1 ()0 ( ()0 (1 ()1 ( ()1 (1 ��

e 0 � � � ot2� EGFGC � A

� � �] �] � -O �s �

(), (1 ()- ( ()- (1 (). ( (). (1 ()/ ( ()/ (1 ()0 ( ()0 (1 ()1 ( ()1 (1 ��

e ��� ot2� EGFGC � A

.

(

0

.1

-,-

()

)((

..

.

/)

,

-

/

,-

(

)1

..

)1

(

,-

/

-

,

/)

.

..

)((

()

,--

.1

0

(

.

� � � E � -O � �

(), (1 ()- ( ()- (1 (). ( (). (1 ()/ ( ()/ (1 ()0 ( ()0 (1 ()1 ( ()1 (1 ��

. � � � ot2� EGFGC � A, � b� � ot2� EGFGC � A

� � �] � E � -O �s �

(), (1 ()- ( ()- (1 (). ( (). (1 ()/ ( ()/ (1 ()0 ( ()0 (1 ()1 ( ()1 (1 ��

��� ot2� EGFGC � A

,)(-1()0

)0) )(/(),10)1,.1)100/0/0-.0 //1

/)0

-//

.-

(-

(.-

� �� Youtube 가치투자TV

Page 18: 가치투자TV 기업분석 리포트 - WordPress.com€¦ · 2009.09월 2011.09월 2013.09월 2015.09월 2017.09월 2019.09월 A. 판매비와관리비(별도) A. 마케팅비용

0). � s

� � �] � � -O �s �

(), (1 ()- ( ()- (1 (). ( (). (1 ()/ ( ()/ (1 ()0 ( ()0 (1 ()1 ( ()1 (1 ��

��� ot2� EGFGC � A

,)(-1()

0)0) )(/

(),10)1,.1)100/0/0-.0 //1/)0

-//

.-

(-

(.-

�] �S � � 2� � ? � � �-O � �

(), (1 ()- ( ()- (1 (). ( (). (1 ()/ ( ()/ (1 ()0 ( ()0 (1 ()1 ( ()1 (1 ��

/

%) 0

) 0

,

,

% (

)

1

) /

%) .

( /

) /

%( )

% - % /

/

) ,

%/ (

%, -%,

% /

� � � � ��� ot2� EGFGC � A

� � �] � � -O �s �

(), (1 ()- ( ()- (1 (). ( (). (1 ()/ ( ()/ (1 ()0 ( ()0 (1 ()1 ( ()1 (1 ��

��� ot2� EGFGC � A

)-

)/)//

/(

-,

)(

101

.)

-

-,

-/

)()

,

.1

)),

/0

-

,1

1/

, (.(11

1),0 0

/-0/(,.-.(,-0)- 1-(),-., -,)0,((0))1)01

1./

/1

. )

1/

,1

-

/0

)),

.1

,

)()

-/

-,

-

.)

1 10

)(

-,

/(

)// )/

)-

� � �7� n u) �

� n� � � � � � � (�

� � � (� n � � � � � ”*�

� ÷� � ’ � �t � ]� n(� � �

� ]� � u � ”*�

� n � u � �v � � � � � � (�

� � � � � � � n u) � � �

n� � ”*�

� � ] � � � �v � ] � � � ”*��

� � � � � ] ” (�

n � u � � � ]� e (�

� � � � � ” � � ”*�

�l l � � � ]]� (��

� � � � � � � � � ” � � � �

”*��

� � � � � ] n� ” (��

� � % � � ”� ’� i�

� � � � � i� ”*

0)/* CE% � =CE% � s

R � 5: � �

(), (1 ()- ( ()- (1 (). ( (). (1 ()/ ( ()/ (1 ()0 ( ()0 (1 ()1 ( ()1 (1 ��

(

0- 0

,-

,)

,10 ,0/ ,1

.(( -11

--,

.//

/)-.1.

//1

.1-

/0/.)

0 0

/.,/1)

1

1,

)

/) / .. /)

,(0, 1

,..,0- ,1- -( -(-

- / -,---

. ) .,, .-(...

8= o� V R 79= ����� ot2� EGFGC � A

� � CE]� � � �l (� ] ]� ”*�

=CE% � + � (� � �-

� ”*�

� =CE]� CE ”� i� ” � � � � � � � n�

� ” � ”*� � u � n� � ” � � � ”*

� �� Youtube 가치투자TV

Page 19: 가치투자TV 기업분석 리포트 - WordPress.com€¦ · 2009.09월 2011.09월 2013.09월 2015.09월 2017.09월 2019.09월 A. 판매비와관리비(별도) A. 마케팅비용

1)-* � �t � s� �1 %

� � � � �s

2014.09월 2015.09월 2016.09월 2017.09월 2018.09월 2019.09월

) ,)1 1

) )10 ,

) (./ ,

) ((. 1

1), 0

0(

) . ) -

) , / (

) , -

) )). )

1-/ ,

/1/ 1

유동자산 비유동자산 (분석: Youtube 가치투자TV)

1).* �t �T *� � %

� �I � � � �

], .

, .

-( 0

� �I � � �s

2014.09월 2015.09월 2016.09월 2017.09월 2018.09월 2019.09월

,.

- ,

,, ),)1

,.

.1

)(/0/

)0.

) -

/)

-11

./0

--0

(.(

현금및현금성자산 단기금융자산 매출채권및기타채권 재고자산 (분석: Youtube 가치투자TV)

- �8745 � 2� �

� � � � �s

2014.09월 2015.09월 2016.09월 2017.09월 2018.09월 2019.09월

) .), 0

) ,(

) ./ -

) )-

11(

0,0

) /

) )- 0

) ( - )

0/ 0

/1 1

..1 .

유동자산 비유동자산 (분석: Youtube 가치투자TV)

� �I � � �s

2014.09월 2015.09월 2016.09월 2017.09월 2018.09월 2019.09월

.(

,,

,.-,,

-(/-

(

0../

)/,

)

.)0

- )

-./

, /

)

0/

현금및현금성자산 단기금융자산 매출채권및기타채권 재고자산 (분석: Youtube 가치투자TV)

� �I � � � �

]-

0

- .

� ��� Youtube 가치투자TV

Page 20: 가치투자TV 기업분석 리포트 - WordPress.com€¦ · 2009.09월 2011.09월 2013.09월 2015.09월 2017.09월 2019.09월 A. 판매비와관리비(별도) A. 마케팅비용

2)-* �t

. �8745 � 2� �

� �I � � �s

2014.09월 2015.09월 2016.09월 2017.09월 2018.09월 2019.09월

)-- 0).( ))., ,).0 /)/ ()/) 1

1 (

.1 (0-0( /

.- 1

00 0

,0 ,

-. 1

- 1

))0 /

0 ./.

, 0 ,

/)-. 1

01 .

,, .

, .

A. 투자자산 A. 유형자산 A. 무형자산 A. 투자부동산 (분석: Youtube 가치투자TV)

1)0* �t � %

� �I � � �s

2014.09월 2015.09월 2016.09월 2017.09월 2018.09월 2019.09월

)-- 0).( ))., ,).0 /)/ ()/) 1

.1 -,. .

..,,1 ,

/) /

,-- /

)1. ,

10

/) ../ -

.//

. 0 -.)) 1

-/.

,-/

)- -

투자자산 유형자산 무형자산 투자부동산 (분석: Youtube 가치투자TV)

� � � � �s

2014.09월 2015.09월 2016.09월 2017.09월 2018.09월 2019.09월

)-(

). /- -

,0 1/. 0

-

/( /.0) 0

-1( .

--. ,

,.1 .

.- ,

유동부채 비유동부채 (분석: Youtube 가치투자TV)

� � � � �s

2014.09월 2015.09월 2016.09월 2017.09월 2018.09월 2019.09월

) - -

. /. ,

,) ,

/(,. 1

.)) -.)/ /

- - 1

,/. /

,( 1

( 0

유동부채 비유동부채 (분석: Youtube 가치투자TV)

1)/* � � n� ]9

� �S � � � � � s

2014.09월 2015.06월 2016.03월 2016.12월 2017.09월 2018.06월 2019.03월

매출액(수익)(별도) 당기순이익(지분적용) 현금및현금성자산(별도) (분석: Youtube 가치투자TV)

.)0-. /.().-- )

,)/ ),,

.), 0-./ ,,0)

/0 )

-01, . -

(. 100 )./

))/10 0

1( -0. 1

,(, ,1, 01) )0 ). 00 1)1 0(. /(, /(( /1,0 ).. 0,/ 0-. .-())/0(. )

,(1 1-1() ,0)0) /) ) )(/ )() 010( .1,- /1)0 -00. /0/ .0-- -0 . -/1) 1

/)/ --// ,

., /(, .

(., -

(. ))/0 () - . . - ,/ 0 .. 0 0 ) 1, (( / (, / (. / )1 0 0 1 . 0 0 ) 1) ) 1, 0,(, ,

(., -(, .

., /

-// ,/)/ -

/1) 10 . -0-- -0/ .00. /1)0 -1,- /10( .() 0(/ )) ) ))0) /0 () , -1 ,(1 1

�] � � � � S � �� �R

1

]// (

), (

% � %

-(30/*5 -(/3.*,

� ��� Youtube 가치투자TV

Page 21: 가치투자TV 기업분석 리포트 - WordPress.com€¦ · 2009.09월 2011.09월 2013.09월 2015.09월 2017.09월 2019.09월 A. 판매비와관리비(별도) A. 마케팅비용

� � �

(), (1 ()- ( ()- (1 (). ( (). (1 ()/ ( ()/ (1 ()0 ( ()0 (1 ()1 ( ()1 (1 ��( ( ( ( ( ( ( ( ( ( ( ( ( ( ( ( ( ( ( ( ( ( ( ( ( ( ( ( ( ( ( ( ( ( ( (

, -

( (

, (

( ( ( ) ( ( ( ( ( ( ( ( ( ( ( ( ( ( ( ( ( ( ( ( ( ( ( ( ( ( ( ( ( ( ( (

- ) , 0 , ,

R R,(� � � ot2� EGFGC � A )(� � � ot2� EGFGC � A

� � �

(), (1 ()- ( ()- (1 (). ( (). (1 ()/ ( ()/ (1 ()0 ( ()0 (1 ()1 ( ()1 (1 ��

,, (

0(- ( 0) (01, (

1 (

,1) (

/. -

) 1 - )( (

-) (

..- (

0- (

() (

, 1 (

.)) (

/( 1

) / )(( (

) � b� � ot2� EGFGC � A

6� (� (�

� �

�7� + �

�7� � �� � + �

� � � � � � � % �0, � �

n(�/, � � ]� (�-, � � a � ”*�

�7� �+� �

� �- � � ”*��

- � � � � � � � � � � ”*�

� � � � � ”�0 1 � � (� � �

”n� � � ’”*

2)/* 6� (� (�

� �

(), (1 ()- ( ()- (1 (). ( (). (1 ()/ ( ()/ (1 ()0 ( ()0 (1 ()1 ( ()1 (1 ��

1 1

- / / - . ) . ) . / ,, , .

)1 .

) / ( . 1 ,. 0

)1 1

,(

- 0

- ,

, - , ,) / ,) , , 0

0 )1 1 ,( 0

/ --

/ . 0, /

) 1

. ) - )

,. /

0 0 0 0

o� )(( � � � ot2� EGFGC � A

2 .* �t

� � � �I � s �

2014.09월 2015.09월 2016.09월 2017.09월 2018.09월 2019.09월

,1/ -

,/( 1

, - -

/,

(-

- ,

매입채무및기타채무 단기차입금 단기사채 유동성장기부채단기금융부채 단기충당부채 (분석: Youtube 가치투자TV)

� � � �I � s �

2014.09월 2015.09월 2016.09월 2017.09월 2018.09월 2019.09월

, ( 0,)1

/) )

( 1

,. (

)/1

매입채무및기타채무 단기차입금 단기사채 유동성장기부채단기금융부채 단기충당부채 (분석: Youtube 가치투자TV)

� ��� Youtube 가치투자TV

Page 22: 가치투자TV 기업분석 리포트 - WordPress.com€¦ · 2009.09월 2011.09월 2013.09월 2015.09월 2017.09월 2019.09월 A. 판매비와관리비(별도) A. 마케팅비용

�:56�

(), (1 ()- ( ()- (1 (). ( (). (1 ()/ ( ()/ (1 ()0 ( ()0 (1 ()1 ( ()1 (1 ��

)

) (

( 0

( .

( -

( .

( .

( 1

( 0

) (

) ( ( 1 ( 1( 1

( 0

( 0

( 0

( 1

( 0

( .

( /

=8: =8:�) -� � � ot2� EGFGC � A

�5: �:5 � �

(), (1 ()- ( ()- (1 (). ( (). (1 ()/ ( ()/ (1 ()0 ( ()0 (1 ()1 ( ()1 (1 ��

8= o� P=8>

.

. )

)1 /

)/ ,)0 .

(

)0 -)/

). ,). ,). (), 1

)0 -

). 1

, .

0 (

0

. ,

)1 ,

). )

)

....-(.,,

. )

----,

- /-(--(,1-,0-

,..

, 1

,(0

/)..//)

)

1,

1

)

). )

)1 ,

. ,

0

0 (

, .

). 1

)0 -

), 1). ( ). , ). ,

)/)0 -

(

)0 .)/ ,

)1 /

. )

.

� 95 :5 �

(), (1 ()- ( ()- (1 (). ( (). (1 ()/ ( ()/ (1 ()0 ( ()0 (1 ()1 ( ()1 (1 ��

) ,

( 1

( 1

( /

( -

( .

( /

) (

) (

) )

) )) )

) () (

( 1

( 1

) )

) (

( /

( 0

><8 =8> �><8�54�)- ><8 =8> �><83)-><8 =8>�)� � � ot2� EGFGC � A

/ �8745 � 2� � �

3 -* CE% �C

� � CE%�7� + ��

CE � i�- � � � � � ] (� �

- � � ”*� � ]� CE ”�” � � s � �

� ”*�

CE]�~ � ] � � � � � � ”*�

] C %�7� ]+ CE

3).* � ] � � ]9�6�C >

� � C >7 %+C �

C � � � � � � � ] �e � ’ � �

� e n� ”n� � � ”*��

G � �C > � �- ”� � n(�-*1 � ”*� � � �

�. � ”*

3)/* � � � � ]96� +C �

� � � � � � � % � � n(�

� -+C %�7� CE+ ]�

� ]� � � � �- � � � � ] (�

n� ”*�

� ]]� � � � � � �- � � � (� �

u � �d ”*��

+C � � � � � � � � ] �d ”*�

(� ]�-1 � n� � ]]� n� ” (�-1 � � �

� ]]� � +C � ]i� ”*�

i� (�C � (� +C � ]i� n(� � �] ]�

] �] � ”*�

(� ]�-1 � � � � � ”n� ”*�

� �/ ”� �a � (�. ”� � ” � n(�- ”� � ] ]� ” �

� � � � � (� � � � ”*

�9 �4215�(, �421 314 �7 �( � �9 E� R 8 �4215�(, � � � E� R %

� ��� Youtube 가치투자TV