가치투자TV 기업분석 리포트...업종 의료장비및서비스 대표이사 차기철 계열회사 11개사 주요경쟁사 동종제품생산기업은미미,일본의혈압측정기
가치투자TV 기업분석 리포트 - WordPress.com€¦ · 2009.09월 2011.09월 2013.09월...
Transcript of 가치투자TV 기업분석 리포트 - WordPress.com€¦ · 2009.09월 2011.09월 2013.09월...
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
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
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
, � � �
� �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
�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
� 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
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
� ��
� � 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
�+ � � � � � ��
� � � � � 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
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
) �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
�] �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
� � �] � � �
(), (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
/)/* 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
� 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
� � � � 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
� � �] �] � [� -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
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
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
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
� � �
(), (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
�: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