{"text_format":"1","workbook":"xlsx","n_sheets":9,"sheets":["분기재무제표DB","분기재무제표분석","연간재무제표DB","연간재무제표분석","DART보고서","tmp","MODELING","목표주가","목표주가기록"],"not_rendered":{"charts":115,"images":1,"macros":1,"external_links":0,"defined_names":0,"comments":6,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"분기재무제표DB","index":0,"n_rows":114,"n_cols":29,"rows_kept":114,"cut":false,"hidden":false,"merged":[]}
[null,"7번.현금흐름"]
[null,"10번.당순.영업현금"]
[]
["home"]
[null,"16.1Q","16.2Q","16.3Q","16.4Q","17.1Q","17.2Q","17.3Q","17.4Q","18.1Q","18.2Q","18.3Q","18.4Q","19.1Q","19.2Q","19.3Q","19.4Q","20.1Q","20.2Q","20.3Q","20.4Q","21.1Q","21.2Q","21.3Q","21.4Q","22.1Q","22.2Q","22.3Q"]
["자산총계",138304236710,137057516999,134940852584,141234468637,136514444951,144740959225,147683314529,133860274911,138370186901,139978670668,153321098105,173395377410,176772817110,177291024805,186162527518,191226386788,195637517290,200928251688,205284150857,206009387091,215755428625,228759357362,238341595003,298387221700,303556017573,299189630722,294088293302]
["유동자산",39933003301,37816190360,36430096922,42773820025,38783479935,46053670724,48119050962,42246907740,45438847481,46118500808,54663485400,55049228629,54542225399,51537000840,58842831189,61613274560,64379955275,66592837238,68523384073,69476701372,76378833279,84576363416,85693435019,116634646697,115524705436,111251021047,97501340658]
["현금성자산",9679162073,9050839224,7579258513,10945110545,4170949425,11378795485,9340326685,6812883512,9252083798,8652375059,16779106630,15143262419,7898744168,5674323832,6843856474,11420713307,11565675034,11261644357,16206298107,18819723334,15345148462,19689167311,18394548093,34262742362,19366774144,27183732608,21711014995]
["단기금융",1621520000,2034035000,1296300000,2126723039,3978733807,702252104,1046952104,897846721,411812548,440446426,473447888,4211657086,3348316674,2388401672,1859704631,1821482584,657819493,660409455,670424983,712803977,670446008,459813803,1492324322,13555831200,28564431200,16071731200,9547631200]
["단기투자"]
["매출채권",14826624543,15188189630,15739789938,17005140485,16249229914,17535692679,19366231535,16585115028,19608344911,19093605081,18633898289,17651206331,17801797323,18763657689,23507357230,22962482173,25473006549,28900913918,27327745584,27708135246,34214562024,35005038959,36608248153,36433393581,35817766816,36440575369,35259145836]
["계약자산"]
["재고자산",10281089853,9482782704,9576984892,10242268052,11573805628,13491874195,15031933664,14896885003,13955316404,15815084408,16408560837,16025911265,22419607769,21780492293,23665520843,22466779484,23799400341,22745809706,21282131403,19518515174,22779365270,22365262704,21350547285,23579720373,26173551317,24879046307,26282283838]
["선급금"]
["미수금"]
["비유동자산",98371233409,99241326639,98510755662,98460648612,97730965016,98687288501,99564263567,91613367171,92931339420,93860169860,98657612705,118346148781,122230591711,125754023965,127319696329,129613112228,131257562015,134335414450,136760766784,136532685719,139376595346,144182993946,152648159984,181752575003,188031312137,187938609675,196586952644]
["유형자산",87376605186,88444390062,87307321430,87413455611,86692000232,87655882003,88392044793,88193690121,89550231347,90627558226,95488826946,114913337416,118851054168,122464223446,124072731688,127401881870,128762672664,131915529857,134305805480,134096595745,136946459548,141851038546,148247324250,172161328931,178312045993,183108089797,190398600779]
["무형자산",9905600889,10104863153,10209714143,9915725685,9986038711,9995209606,9946462925,2722241288,2675806146,2566540636,2388529942,2298888947,2248103854,2145858442,2084435370,1385383271,1339471432,1484087747,1435292639,1407949516,1365507763,1323952334,1299823468,1259671886,1211553426,1135858473,1742604377]
["투자자산",70057306,70057306,70057306,70057306,70057306,70057306,70057306,70057306,70057306,70057306,70057306,435570327,435570327,435570327,435570327,70057306,70057306,70057306,70057306,70057306,70057306,282868228,282868228,244810886,244810886,244810886,244810886]
["부채총계",83523138158,83641581620,81936874576,82763178179,78927538290,82926100691,85518366801,79398696853,83251747394,84520235494,79152206375,89812840256,92490575937,94388807473,103214749143,109060209500,111049650385,115412083371,117178413339,118766378477,123712009191,132459454348,136642977966,166476198434,170520774915,165322523331,163477241844]
["유동부채",49029312560,49521585045,49115304333,55183489555,52389765797,54618226903,55946718131,51580365257,56697520395,58310967858,43138673780,43315086562,46920088141,49178704211,58217530788,58773715747,61125951771,66160625079,67449178085,64808541827,72039549852,77689610868,81746848097,80529391692,82972891706,75457542198,75572409783]
["단기차입금",1794058837,2009537227,1936402772,1992642452,2028642790,3039605626,2556417648,3014794655,3117089152,3269435539,4231758500,5026660205,4413002792,3734814880,4261468260,5082607895,4836117950,4819640537,4469275369,4320768920,5221104463,6016067582,5450590473,7451055179,7834965550,5540984265,5871602550]
["유동성장기차입금"]
["유동성사채",0,0,0,0,0,0,1863403188,0,0,0,0,0]
["매입채무",1469853476,2477620771,2886773542,2978008692,2441540082,4640713555,6873148580,4307438046,3612502866,4793071423,3752991890,3835541662,6108523434,5305201906,5426469216,4747484354,5160498876,5230647761,5344244667,6496857615,5283472846,6180479822,6476555904,6681752160,6395254308,4878869441,4383604817]
["선수금"]
["비유동부채",34493825598,34119996575,32821570243,27579688624,26537772493,28307873788,29571648670,27818331596,26554226999,26209267636,36013532595,46497753694,45570487796,45210103262,44997218355,50286493753,49923698614,49251458292,49729235254,53957836650,51672459339,54769843480,54896129869,85946806742,87547883209,89864981133,87904832061]
["장기차입금",45296695775,44636824002,43829452393,44419871044,42014779561,44454991548,22744132850,20432500139,19002177940,49623201263,34666622090,1208630671,1225468466,38978460490,1155388214,1173757874,1141253938,54726772943,1154285883,1130454742,794906752,62388924704,66861330963,64498022879,66053846210,62963042481,62743825882]
["자본총계",54781098552,53415935379,53003978008,58471290458,57586906661,61814858534,62164947728,54461578058,55118439507,55458435174,74168891730,83582537154,84282241173,82902217332,82947778375,82166177288,84587866905,85516168317,88105737518,87243008614,92043419434,96299903014,101698617037,131911023266,133035242658,133867107391,130611051458]
["지배기업자본",54781098552,53415935379,53003978008,58471290458,57586906661,61814858534,60872483194,53178736486,53762852181,54113681582,72879242826,82231656387,82834793827,81388309655,81356375289,80590841982,82939449517,83853324692,86318276408,85488625904,90155673898,94392929290,99717367312,129852851168,130942458019,131826059978,128591493593]
["자본금",4740642500,4740642500,4740642500,6629622500,6629622500,7017215000,7017215000,7275612500,7275612500,7275612500,7647414500,7647414500,7647414500,7647414500,7647414500,7647414500,7666003500,7675298000,7712413000,7731002000,7731002000,7731002000,7740296500,7740296500,7740296500,7740296500,7740296500]
["자본잉여금",15972300675,15972300675,15816348189,18824279881,18824279881,21578401150,21378076090,23538776297,23538776297,23683630057,43123818601,43103818601,43103818601,43103818601,43103818601,43103818601,43083603110,43072973704,43026925633,43007710900,43005460900,43005460900,43117126993,52593779857,52593779857,52593779857,52593779857]
["이익잉여금",13184357538,13108857262,13461949033,13752985599,13955955766,14293140906,14395033744,5742089056,5746453210,6048993534,5751307741,6136526831,6186473912,5728801248,5663912372,5213798152,6941907582,8099206639,10365102915,11617882048,15765336179,19760840758,24195226838,33728051677,34477915828,37672370819,40999369458]
["매출액",15822345226,17221230956,16553546405,18314341329,20768748193,24144900535,25107734305,23369387969,25976235895,25565285801,24714908077,26679248369,25742675313,26572734935,31357084815,32711811360,37830648963,37727091595,39689716584,39296011683,45994002425,50260344124,52538173569,49915179201,38292102371,58614626091,40151858473]
["매출원가",11802122251,12361038593,11854574880,13379387068,16066045599,19403274450,20561076863,18344703253,20634586404,20139751289,19720071787,20627111562,20620204063,21002255372,25080353457,26837063465,30282268333,30496770978,31801211180,32704435187,35446247851,39802830374,41286334072,40488680635,30293655722,46972060648,30543953444]
["매출총이익",4020222975,4860192363,4698971525,4934954261,4702702594,4741626085,4546657442,5024684716,5341649491,5425534512,4994836290,6052136807,5122471250,5570479563,6276731358,5874747895,7548380630,7230320617,7888505404,6591576496,10547754574,10457513750,11251839497,9426498566,7998446649,11642565443,9607905029]
["판관비",3505187225,4144882678,3610691001,3218487515,3814363342,3812422687,4037225801,4374195388,4421661170,4243270101,4437962609,4970599497,4561768601,4644163481,5343512318,5631780103,5041405251,5053099076,4863435894,5279409263,5461634054,5816914181,6381870136,6427105448,4505536048,6587574077,6020624915]
["영업이익",515035750,715309685,1088280524,1716466746,888339252,929203398,509431641,650489328,919988321,1132452737,470157866,1218064799,560702649,872563491,898348557,331590866,2506975379,2087025834,3025069510,1402362940,5086120520,4640599569,4869969361,2999393118,3492910601,5054991366,3587280114]
["금융수익",351893694,209187214,551562861,215460688,794436003,54315738,240787689,544421816,280695919,544004912,87992972,166038525,482300217,405275477,499860571,246543280,1219567172,177377452,263893743,803277563,1234291578,531764454,1594495061,289806072,1211430744,2114859180,3438723999]
["금융비용",839537267,777685926,1189693079,866914570,1593845556,543894098,720355918,5572358593,749923618,1285729396,765593905,931922781,811032306,1432380106,1507596620,632506724,2016651082,1033554255,838645730,2322107541,1182490181,1101374207,1232783424,1238012854,2355800756,2523727879,3070458437]
["기타수익",288207531,483074616,419569992,166037219,229085670,218142476,231531701,172552594,152654277,217019696,151772940,265340842,252160617,21064426,202423657,-26960924,181445690,151148035,137336681,177764695,865392677,221625440,13446501,58960052,14249957,30117502,48566555]
["기타손실",190257825,713737330,412005961,814179937,97204471,279343181,142807597,9396861861,563606264,281863220,230330373,252293150,370629785,236026374,64295558,325201412,80491750,37095495,37771292,69210977,244649512,22612167,501461336,343889790,21039601,14265761,85364647]
["관계기업손익",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]
["법인세",9516053,42122972,83914680,-345916324,-10156665,15002971,25490883,31482132,10144937,31947538,-6070335,37781821,-1347508,15168490,19480925,33857290,73372492,146239076,181543653,45552419,771652031,282097791,322907081,-7807371186,109887433,1548230650,-682724740]
["당기순이익",115825830,-125974713,373799657,342061232,210654233,363421362,93096633,-8584350906,29663698,293937191,-292070835,439587084,114848900,-384671576,9259682,-440392204,1737472917,1198662495,2368339259,-53465739,4987013051,3987905298,4420759082,9573627784,2231863512,3113743758,3236022844]
["주주당기순이익",137669441,-75500277,353091771,291036566,202970167,337185140,101892837,-8652944687,4354456,293937191,-292070835,388216963,68537178,-384671576,-64888875,-523115308,1728109429,1198662495,2265896277,-113000775,4910469081,3995504579,4434386080,9532824838,2238814349,3194454991,3326998640]
["누적매출액",15822345226,33043576182,49597122587,67911463916,20768748193,44913648728,70021383033,93390771002,25976235895,51541521696,76256429773,102935678142,25742675313,52315410248,83672495063,116384306423,37830648963,75557740558,115247457142,154543468825,45994002425,96254346549,148792520118,198707699319,38292102371,96906728462,137058586935]
["누적영업이익",515035750,1230345435,2318625959,4035092705,888339252,1817542650,2326974291,2977463619,919988321,2052441058,2522598924,3740663723,560702649,1433266140,2331614697,2663205563,2506975379,4594001213,7619070723,9021433663,5086120520,9726720089,14596689450,17596082568,3492910601,8547901967,12135182081]
["누적당기순이익",137669441,62169164,415260935,706297501,202970167,540155307,642048144,-8010896543,4354456,323600889,31530054,394437775,68537178,-269822676,-454024359,-904138581,1728109429,2936135412,5151304763,5079667426,4910469081,8905973660,13340359739,22873184578,2238814349,5433269340,8760267980]
["주당이익",16,-9,40,80,16,16,7,-604,"0.3",21,-21,27,5,-33,-5,-65,122,82,157,345,331,270,298,1540,150,215,225]
["영업활동현금흐름",-1557416080,2483265971,2481868803,4120711719,-1054960521,757727061,579765738,934095849,-1144594079,875516519,1477100605,2593611487,-5480627155,-4074001479,-8205701382,-6475448368,2710213536,703707837,7402034255,10103631570,-4395727355,230303325,6913710592,7542102891,7955937406,12347514278,21252803203]
["투자활동현금흐름",-2676712068,-5303553951,-4941497818,-6856446228,-2817886826,-1396416318,-3485023168,-4947831882,-567072470,-2494402019,-8802867521,-15942806709,-2262267291,-8795755583,-11189784999,-13608766284,-2168853518,-5936951083,-9417660523,-11065608014,-2256911946,-8220310348,-19773312184,-44432167432,-23761185669,-12477709156,-14817583252]
["재무활동현금흐름",4028395061,1938540324,500437763,3930547699,-2765458780,1248930310,1382659674,26889610,4127318766,3372891944,17349257790,21727961713,435947413,3353600731,11026915277,16363637058,-425979139,5095922964,6844838804,8601072237,3081805543,8746969275,12198480294,52116995573,921784439,-7099571735,-19700170193]
["기말현금성자산",9679162073,9050839224,7579258513,10945110545,4170949425,11378795485,9340326685,6812883512,9252083798,8652375059,16779106630,15143262419,7898744168,5674323832,6843856474,11420713307,11565675034,11261644357,16206298107,18819723334,15345148462,19689167311,18394548093,34262742362,19366774144,27183732608,21711014995]
["이자비용",-501212112,-1152647362,-1288623480,-2394515766,-646991669,-1282207695,-2814532287,-4109313240,-694849184,-1221809055,-1851214144,-2561587033,-559381161,-1106917566,-1715872685,-2422950967,-709795413,-1348719760,-2073260073,-2613453989,-591495035,-1243477194,-1929521740,-2572596611,-476148190,-710670424,-1649530695]
["유형자산취득",607901585,2672955787,3771568030,4486074112,421290794,2042187347,-3664424352,-5532836116,-1322990818,-3327422009,-9227860953,-12651346132,-3256974752,-10671584034,-13155222339,-15179521950,-2839664642,-6408311847,-10028888911,-11642864013,-2936778136,-9253936164,-17654560376,-25282718676,-8245786605,-14457523193,-22529588914]
["무형자산취득",585768340,935902454,1344884446,1594150797,548802725,981164007,-1170372466,-1195460673,-11781428,-20949211,-31806253,-53747944,-6406800,-27126386,-78665718,-752375818,-21634071,-244122443,-273187188,-323539936,-34574000,-58473228,-69927212,-34242921,-11278662,-20683196,-561825833]
["유형자산처분",113184453,18251976,1464784009,1466823259,71754915,102193677,351671248,297451511,74852485,112453189,153859256,176933850,113607101,119138513,68846329,218839100,0,5764230,12944456,132979320,790181819,1021270917,1071819441,1215198071,22935919,23539280,70289510]
["무형자산처분",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]
["단기 현금+금융+투자",{"$f":"B8+B9+B10","v":11300682073},{"$f":"C8+C9+C10","v":11084874224},8875558513,13071833584,8149683232,12081047589,10387278789,7710730233,9663896346,9092821485,17252554518,{"$f":"E10+M9+M10","v":4211657086},11247060842,8062725504,8703561105,13242195891,12223494527,11922053812,16876723090,19532527311,{"$f":"V8+V9+V10","v":16015594470},20148981114,19886872415,47818573562,47931205344,43255463808,31258646195,0]
["매출채권+계약자산",{"$f":"B11+B12","v":14826624543},{"$f":"C11+C12","v":15188189630},15739789938,17005140485,16249229914,17535692679,19366231535,16585115028,19608344911,19093605081,18633898289,{"$f":"M11+M12","v":17651206331},17801797323,18763657689,23507357230,22962482173,25473006549,28900913918,27327745584,27708135246,{"$f":"V11+V12","v":34214562024},35005038959,36608248153,36433393581,35817766816,36440575369,35259145836,0]
["단기차입금+유동성사채",{"$f":"B22+B23+B24","v":1794058837},{"$f":"C22+C23+C24","v":2009537227},1936402772,1992642452,2028642790,3039605626,4419820836,3014794655,3117089152,3269435539,4231758500,5026660205,4413002792,3734814880,4261468260,5082607895,4836117950,4819640537,4469275369,4320768920,{"$f":"V22+V23+V24","v":5221104463},6016067582,5450590473,7451055179,7834965550,5540984265,5871602550,0]
["자본+이익 잉여금",{"$f":"B32+B33","v":29156658213},{"$f":"C32+C33","v":29081157937},29278297222,32577265480,32780235647,35871542056,35773109834,29280865353,29285229507,29732623591,48875126342,49240345432,49290292513,48832619849,48767730973,48317616753,50025510692,51172180343,53392028548,54625592948,{"$f":"V32+V33","v":58770797079},62766301658,67312353831,86321831534,87071695685,90266150676,93593149315,0]
["영업외수익",{"$f":"B39+B41","v":640101225},692261830,971132853,381497907,1023521673,272458214,472319390,716974410,433350196,761024608,239765912,431379367,734460834,426339903,702284228,219582356,1401012862,328525487,401230424,981042258,{"$f":"V39+V41","v":2099684255},753389894,1607941562,348766124,1225680701,2144976682,3487290554,0]
["영업외비용",{"$f":"B40+B42","v":1029795092},1491423256,1601699040,1681094507,1691050027,823237279,863163515,14969220454,1313529882,1567592616,995924278,1184215931,1181662091,1668406480,1571892178,957708136,2097142832,1070649750,876417022,2391318518,1427139693,1123986374,1734244760,1581902644,2376840357,2537993640,3155823084,0]
["유형자산(분기)",{"$f":"B17/4","v":21844151296.5},{"$f":"C17/4","v":22111097515.5},21826830357.5,21853363902.75,21673000058,21913970500.75,22098011198.25,22048422530.25,22387557836.75,22656889556.5,23872206736.5,28728334354,29712763542,30616055861.5,31018182922,31850470467.5,32190668166,32978882464.25,33576451370,33524148936.25,{"$f":"V17/4","v":34236614887},35462759636.5,37061831062.5,43040332232.75,44578011498.25,45777022449.25,47599650194.75,0]
["CAPEX",{"$f":"B56+B57+B58+B59","v":1306854378},{"$f":"C56+C57+C58+C59","v":3627110217},6581236485,7547048168,1041848434,3125545031,-4483125570,-6430845278,-1259919761,-3235918031,{"$f":"L56+L57+L58+L59","v":-9105807950},-12528160226,-3149774451,-10579571907,-13165041728,-15713058668,-2861298713,-6646670060,{"$f":"T56+T57+T58+T59","v":-10289131643},-11833424629,{"$f":"V56+V57+V58+V59","v":-2181170317},-8291138475,-16652668147,-24101763526,-8234129348,-14454667109,-23021125237,0]
["CAPEX(분기)0양수전환",{"$f":"-(B67)","v":-1306854378},{"$f":"-(C67-B67)","v":-2320255839},{"$f":"-(D67-C67)","v":-2954126268},{"$f":"-(E67-D67)","v":-965811683},{"$f":"-(F67)","v":-1041848434},{"$f":"-(G67-F67)","v":-2083696597},{"$f":"-(H67-G67)","v":7608670601},{"$f":"-(I67-H67)","v":1947719708},{"$f":"-(J67)","v":1259919761},{"$f":"-(K67-J67)","v":1975998270},{"$f":"-(L67-K67)","v":5869889919},{"$f":"-(M67-L67)","v":3422352276},{"$f":"-(N67)","v":3149774451},{"$f":"-(O67-N67)","v":7429797456},{"$f":"-(P67-O67)","v":2585469821},{"$f":"-(Q67-P67)","v":2548016940},{"$f":"-(R67)","v":2861298713},{"$f":"-(S67-R67)","v":3785371347},{"$f":"-(T67-S67)","v":3642461583},{"$f":"-(U67-T67)","v":1544292986},{"$f":"-(V67)","v":2181170317},{"$f":"-(W67-V67)","v":6109968158},{"$f":"-(X67-W67)","v":8361529672},{"$f":"-(Y67-X67)","v":7449095379},{"$f":"-(Z67)","v":8234129348},{"$f":"-(AA67-Z67)","v":6220537761},{"$f":"-(AB67-AA67)","v":8566458128},{"$f":"-(AC67-AB67)","v":-23021125237}]
["매출액 연간환산",{"$f":"B34*4/1","v":63289380904},{"$f":"(B34+C34)*4/2","v":66087152364},{"$f":"(B34+C34+D34)*4/3","v":66129496782.666664},{"$f":"(B34+C34+D34+E34)*4/4","v":67911463916},{"$f":"F34*4/1","v":83074992772},{"$f":"(F34+G34)*4/2","v":89827297456},{"$f":"(F34+G34+H34)*4/3","v":93361844044},{"$f":"(F34+G34+H34+I34)*4/4","v":93390771002},{"$f":"J34*4/1","v":103904943580},{"$f":"(J34+K34)*4/2","v":103083043392},{"$f":"(J34+K34+L34)*4/3","v":101675239697.33333},{"$f":"(J34+K34+L34+M34)*4/4","v":102935678142},{"$f":"N34*4/1","v":102970701252},{"$f":"(N34+O34)*4/2","v":104630820496},{"$f":"(N34+O34+P34)*4/3","v":111563326750.66667},{"$f":"(N34+O34+P34+Q34)*4/4","v":116384306423},{"$f":"R34*4/1","v":151322595852},{"$f":"(R34+S34)*4/2","v":151115481116},{"$f":"(R34+S34+T34)*4/3","v":153663276189.33334},{"$f":"(R34+S34+T34+U34)*4/4","v":154543468825},{"$f":"V34*4/1","v":183976009700},{"$f":"(V34+W34)*4/2","v":192508693098},{"$f":"(V34+W34+X34)*4/3","v":198390026824},{"$f":"(V34+W34+X34+Y34)*4/4","v":198707699319},{"$f":"Z34*4/1","v":153168409484},{"$f":"(Z34+AA34)*4/2","v":193813456924},{"$f":"(Z34+AA34+AB34)*4/3","v":182744782580},{"$f":"(Z34+AA34+AB34+AC34)*4/4","v":137058586935}]
["영업이익 연간환산",{"$f":"B38*4/1","v":2060143000},{"$f":"(B38+C38)*4/2","v":2460690870},{"$f":"(B38+C38+D38)*4/3","v":3091501278.6666665},{"$f":"(B38+C38+D38+E38)*4/4","v":4035092705},{"$f":"F38*4/1","v":3553357008},{"$f":"(F38+G38)*4/2","v":3635085300},{"$f":"(F38+G38+H38)*4/3","v":3102632388},{"$f":"(F38+G38+H38+I38)*4/4","v":2977463619},{"$f":"J38*4/1","v":3679953284},{"$f":"(J38+K38)*4/2","v":4104882116},{"$f":"(J38+K38+L38)*4/3","v":3363465232},{"$f":"(J38+K38+L38+M38)*4/4","v":3740663723},{"$f":"N38*4/1","v":2242810596},{"$f":"(N38+O38)*4/2","v":2866532280},{"$f":"(N38+O38+P38)*4/3","v":3108819596},{"$f":"(N38+O38+P38+Q38)*4/4","v":2663205563},{"$f":"R38*4/1","v":10027901516},{"$f":"(R38+S38)*4/2","v":9188002426},{"$f":"(R38+S38+T38)*4/3","v":10158760964},{"$f":"(R38+S38+T38+U38)*4/4","v":9021433663},{"$f":"V38*4/1","v":20344482080},{"$f":"(V38+W38)*4/2","v":19453440178},{"$f":"(V38+W38+X38)*4/3","v":19462252600},{"$f":"(V38+W38+X38+Y38)*4/4","v":17596082568},{"$f":"Z38*4/1","v":13971642404},{"$f":"(Z38+AA38)*4/2","v":17095803934},{"$f":"(Z38+AA38+AB38)*4/3","v":16180242774.666666},{"$f":"(Z38+AA38+AB38+AC38)*4/4","v":12135182081}]
["당기순이익 연간환산",{"$f":"B46*4/1","v":550677764},{"$f":"(B46+C46)*4/2","v":124338328},{"$f":"(B46+C46+D46)*4/3","v":553681246.66666663},{"$f":"(B46+C46+D46+E46)*4/4","v":706297501},{"$f":"F46*4/1","v":811880668},{"$f":"(F46+G46)*4/2","v":1080310614},{"$f":"(F46+G46+H46)*4/3","v":856064192},{"$f":"(F46+G46+H46+I46)*4/4","v":-8010896543},{"$f":"J46*4/1","v":17417824},{"$f":"(J46+K46)*4/2","v":596583294},{"$f":"(J46+K46+L46)*4/3","v":8294416},{"$f":"(J46+K46+L46+M46)*4/4","v":394437775},{"$f":"N46*4/1","v":274148712},{"$f":"(N46+O46)*4/2","v":-632268796},{"$f":"(N46+O46+P46)*4/3","v":-508031030.66666669},{"$f":"(N46+O46+P46+Q46)*4/4","v":-904138581},{"$f":"R46*4/1","v":6912437716},{"$f":"(R46+S46)*4/2","v":5853543848},{"$f":"(R46+S46+T46)*4/3","v":6923557601.333333},{"$f":"(R46+S46+T46+U46)*4/4","v":5079667426},{"$f":"V46*4/1","v":19641876324},{"$f":"(V46+W46)*4/2","v":17811947320},{"$f":"(V46+W46+X46)*4/3","v":17787146320},{"$f":"(V46+W46+X46+Y46)*4/4","v":22873184578},{"$f":"Z46*4/1","v":8955257396},{"$f":"(Z46+AA46)*4/2","v":10866538680},{"$f":"(Z46+AA46+AB46)*4/3","v":11680357306.666666},{"$f":"(Z46+AA46+AB46+AC46)*4/4","v":8760267980}]
["영업활동현금흐름(분기)",{"$f":"B51","v":-1557416080},{"$f":"C51-B51","v":4040682051},-1397168,1638842916,{"$f":"F51","v":-1054960521},{"$f":"G51-F51","v":1812687582},-177961323,354330111,{"$f":"J51","v":-1144594079},{"$f":"K51-J51","v":2020110598},601584086,1116510882,{"$f":"N51","v":-5480627155},{"$f":"O51-N51","v":1406625676},-4131699903,1730253014,{"$f":"R51","v":2710213536},{"$f":"S51-R51","v":-2006505699},6698326418,2701597315,{"$f":"V51","v":-4395727355},{"$f":"W51-V51","v":4626030680},6683407267,628392299,{"$f":"Z51","v":7955937406},{"$f":"AA51-Z51","v":4391576872},8905288925,-21252803203]
["투자활동현금흐름(분기)",{"$f":"B52","v":-2676712068},-2626841883,362056133,-1914948410,{"$f":"F52","v":-2817886826},1421470508,-2088606850,-1462808714,{"$f":"J52","v":-567072470},-1927329549,-6308465502,-7139939188,{"$f":"N52","v":-2262267291},-6533488292,-2394029416,-2418981285,{"$f":"R52","v":-2168853518},-3768097565,-3480709440,-1647947491,{"$f":"V52","v":-2256911946},-5963398402,-11553001836,-24658855248,{"$f":"Z52","v":-23761185669},11283476513,-2339874096,14817583252]
["재무활동현금흐름(분기)",{"$f":"B53","v":4028395061},-2089854737,-1438102561,3430109936,{"$f":"F53","v":-2765458780},4014389090,133729364,-1355770064,{"$f":"J53","v":4127318766},-754426822,13976365846,4378703923,{"$f":"N53","v":435947413},2917653318,7673314546,5336721781,{"$f":"R53","v":-425979139},5521902103,1748915840,1756233433,{"$f":"V53","v":3081805543},5665163732,3451511019,39918515279,{"$f":"Z53","v":921784439},-8021356174,-12600598458,19700170193]
["(보통주)발행주식총수",9481285,9481285,9481285,13259245,13259245,14034430,14034430,14551225,14551225,14551225,14551225,14551225,14551225,14551225,14551225,14551225,14737126,14830076,15201745,15387644,15387644,15387644,15480593,15480593,15480593,15480593,15480593]
["(보통주)자기주식수",603844,676101,611455,612307,612307,580307,580307,580307,580307,573507,573507,573507,573507,573507,573507,573507,573507,573507,573507,573507,573507,573507,570587,591091,591091,624096,723989]
["(보통주)유통주식수",8877441,8805184,8869830,12646938,12646938,13454123,13454123,13970918,13970918,13977718,13977718,13977718,13977718,13977718,13977718,13977718,14163619,14256569,14628238,14814137,14814137,14814137,14910006,14889502,14889502,14856497,14756604]
["(우선주)발행주식총수","-","-","-","-","-","-","-","-","-","-",743604,743604,743604,743604,743604,743604,594881,520520,223081,74360,74360,74360,"-","-","-","-","-"]
["(우선주)자기주식수","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
["(우선주)유통주식수","-","-","-","-","-","-","-","-","-","-",743604,743604,743604,743604,743604,743604,594881,520520,223081,74360,74360,74360,"-","-","-","-","-"]
["현금배당성향%","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",15,15,15,15,6.5,6.5,6.5,6.5,"-","-","-"]
["현금배당금","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",50,50,50,50,100,100,100,100,100,100,100]
["최대주주",9.98,9.98,9.98,8.8800000000000008,9.1199999999999992,8.6199999999999992,8.66,8.35,8.35,8.35,8.35,8.35,8.35,8.35,8.35,8.4700000000000006,8.3699999999999992,5.21,4.7699999999999996,4.72,4.72,4.72,4.6900000000000004,4.6900000000000004,4.6900000000000004,4.6900000000000004,4.6900000000000004]
["최대 및 특수관계인",35.979999999999997,35.979999999999997,35.92,32.9,33.22,31.61,31.61,30.4,30.4,30.39,30.39,30.36,30.36,30.36,30.36,30.48,30.31,29.3,28.3,27.79,27.79,27.79,27.56,27.56,27.43,27.43,27.43]
["직원수",162,152,152,175,180,192,190,185,195,203,214,220,237,241,235,242,251,250,239,267,274,295,313,290,287,287,295]
["근속연수",5,5.6,5,5.2,4,4.1666670000000003,4,4,4.3333329999999997,4.5,4,4.8333329999999997,5,5.1666670000000003,5.5,5.5,6.3333329999999997,6.8333329999999997,6.8333329999999997,7,7.3333329999999997,7.5,7.3333329999999997,5.72,6.3333329999999997,6.3333329999999997,6.6666670000000003]
["평균연봉",9950617.2839509994,20085526.315788999,31671052.631579001,40188571.428571001,11355555.555555999,21218750,30000000,45189189.189189002,11717948.717948999,22650246.305419002,33883177.570092998,44563636.363636002,12375527.42616,23601659.751037002,37063829.787234001,47119834.710744001,13820717.131473999,25300000,40146443.514643997,48838951.310860999,14959854.014598999,25949152.542373002,37996805.111821003,54348275.862069003,17689895.470383,31278745.644599002,44362711.864407003]
["임원수",8,8,8,8,5,5,5,5,5,5,5,5,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6]
["임원평균연봉",33000000,54000000,75000000,109000000,53000000,103000000,170000000,227000000,41000000,90000000,142000000,202000000,46000000,91000000,174000000,217000000,54000000,112000000,166000000,246000000,66000000,122000000,181000000,243000000,81000000,143000000,208000000]
["주가",4274,4112,3198,4170,4755,7560,7870,14500,20400,31700,17000,20700,16250,18800,18300,16900,18300,44250,36500,40300,49700,57400,104700,88700,81900,75400,90400]
["시가총액",{"$f":"B90*B75","v":40523012090},{"$f":"C90*C75","v":38987043920},30321149430,55291051650,63047709975,106100290800,110450964100,{"$f":"I90*I75","v":210992762500},296844990000,461273832500,247370825000,301210357500,236457406250,273563030000,266287417500,245915702500,269689405800,656230863000,554863692500,620122053200,{"$f":"V90*V75","v":764765906800},883250765600,1620818087100,1373128599100,1267860566700,1167236712200,1399445607200]
["자사주비율",{"$f":"IFERROR(B76/B75,0)","v":6.3687991659358414E-2},{"$f":"IFERROR(C76/C75,0)","v":7.1309005055749303E-2},6.4490730950498801E-2,4.6179627874739476E-2,4.6179627874739476E-2,4.1348811458676984E-2,4.1348811458676984E-2,3.988028499318786E-2,3.988028499318786E-2,3.9412970385654819E-2,3.9412970385654819E-2,3.9412970385654819E-2,3.9412970385654819E-2,3.9412970385654819E-2,3.9412970385654819E-2,3.9412970385654819E-2,3.8915796743544159E-2,3.8671885430661315E-2,3.772639259506063E-2,3.7270617906158994E-2,3.7270617906158994E-2,3.7270617906158994E-2,3.685821337722657E-2,{"$f":"IFERROR(Y76/Y75,0)","v":3.8182710442681365E-2},{"$f":"IFERROR(Z76/Z75,0)","v":3.8182710442681365E-2},{"$f":"IFERROR(AA76/AA75,0)","v":4.0314734713327839E-2},{"$f":"IFERROR(AB76/AB75,0)","v":4.6767523698866061E-2}]
["배당률",{"$f":"IFERROR((B82/B90)*100,0)","v":0},{"$f":"IFERROR((C82/C90)*100,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.27322404371584702,0.11299435028248588,0.13698630136986301,0.12406947890818859,0.2012072434607646,0.17421602787456447,9.5510983763132759E-2,{"$f":"IFERROR((Y82/Y90)*100,0)","v":0.11273957158962795},{"$f":"IFERROR((Z82/Z90)*100,0)","v":0.1221001221001221},{"$f":"IFERROR((AA82/AA90)*100,0)","v":0.1326259946949602},{"$f":"IFERROR((AB82/AB90)*100,0)","v":0.11061946902654868}]
["EPS(주당순이익)",{"$f":"B71/B75","v":58.08049900409069},{"$f":"C71/C75","v":13.11407978981752},58.397279131116363,{"$f":"E71/E75","v":53.268304567869436},61.231289413537496,76.97573852304653,60.997432172165169,{"$f":"I71/I75","v":-550.53073146762563},1.1970005274470019,40.998836455349981,0.57001496437585153,27.106843238284061,18.840249669701347,-43.451241802666097,-34.913282604500083,-62.13487737286723,469.04923768718544,394.7076095901329,455.44492433818175,330.11339656675187,{"$f":"V71/V75","v":1276.4706750429111},1157.5487007627678,1148.9964447744346,1477.5393021443042,578.48283951396434,701.94589315796884,754.51614202806479]
["ROE(자본대비순이익)",{"$f":"B71*100/B30","v":1.0052331525941904},{"$f":"C71*100/C30","v":0.23277384757523598},1.0446031929586461,1.2079389653753825,1.4098355252511521,1.7476552395663856,1.4063237559600319,{"$f":"I71*100/I30","v":-15.064097179347188},3.2397507374349321E-2,1.1024629567958344,1.1381040304991931E-2,0.47966658137553542,0.33095840447500602,-0.77685456139849596,-0.62445140760266438,-1.1218874983362748,8.3343182963653089,6.9806938120826301,8.0209636816747825,5.941921948428841,{"$f":"V71*100/V30","v":21.786622488366461},18.870001655819998,17.837561098406066,17.614695689975502,6.8390784253496868,8.2430884165190701,9.0833047974663987]
["영업이익율",{"$f":"B38*100/B34","v":3.255116372721218},{"$f":"C38*100/C34","v":4.1536501474697483},6.5743043658081923,9.3722548639084611,4.277288374556008,3.8484457480081313,2.0289829214042259,{"$f":"I38*100/I34","v":2.7835103292516186},3.5416537050199897,4.4296502132422999,1.9023249632780741,4.5655888882361939,2.1781055860843113,3.28367965561088,2.8648981954160013,1.0136732030848934,6.6268368313002766,5.5319022637742767,7.6217967029260354,3.5687157040587953,{"$f":"V38*100/V34","v":11.05822553341312},9.233123349794278,9.2693921965218671,6.0089799656372067,9.1217519663932265,8.6241126202051639,8.934281625873572]
["PER(시총/당기순이익)",{"$f":"B91/B71","v":73.587522030397437},{"$f":"C91/C71","v":313.55612180984127},54.762825384718653,78.282949566885137,77.656375450240432,98.212763463601405,129.02182468578243,{"$f":"I91/I71","v":-26.338220867971081},17042.599006626773,773.19267424876966,29823.778431175866,763.64480430405024,862.51510913536595,-432.6688771147264,-524.15581219628018,-271.98894911442784,39.01509378894778,112.10830225935979,80.141413482736795,122.07926251745127,{"$f":"V91/V71","v":38.935481223122686},49.587546478326324,91.122997356666488,60.032244063675741,141.57723342115312,107.41568650082787,119.81188335747693]
["당기순이익/영업이익",{"$f":"B46*100/B38","v":26.730074756946482},{"$f":"C46*100/C38","v":-10.554907697076686},32.444922353494221,16.955560990518602,22.848271822170929,36.287549176612032,20.001277659155058,{"$f":"I46*100/I38","v":-1330.220852908443},0.47331644332906703,25.955802074237027,-62.121865041815553,31.871618268479327,12.223444658632244,-44.085224739250521,-7.2231289842212103,-157.75926348948346,68.93204630072276,57.434003713439417,74.903940868452963,-8.0578837173207098,{"$f":"V46*100/V38","v":96.546455430828047},86.098886999228611,91.055728512621329,317.82512204857301,64.095953339287888,63.194074128117904,92.744322558358206]
["주당순자산(자본/1주당)",{"$f":"B30/B75","v":5777.8137195538366},{"$f":"C30/C75","v":5633.8286823990629},5590.3791530367453,4409.8506708338218,4343.1512624587604,4404.5150771353019,4337.367687465754,{"$f":"I30/I75","v":3654.5882897144397},3694.7303186501481,3718.8402750971136,5008.460993902575,5651.1844457769021,5692.6337010801499,5593.2273506182473,5591.0327336014661,5538.4231899376173,5627.9256564000334,5654.274778632288,5678.1821039624074,5555.666995155334,{"$f":"V30/V75","v":5858.9654074398914},6134.3327990951702,6441.4436392714415,8388.1057507293172,8458.4910939135207,8515.5691373063037,8306.6258245404424]
["PBR(주가/주당순자산)",{"$f":"B90/B99","v":0.73972616762210863},{"$f":"C90/C99","v":0.72987664904446115},0.57205422252313909,0.94561025106356478,1.0948271687199036,1.7164205065945708,1.8144645709292633,{"$f":"I90/I99","v":3.9676151868622642},5.5213772699526933,8.5241628182517708,3.3942562437236155,3.6629489266571351,2.8545662435502641,3.3612079076174051,3.2730983472908495,3.0514100169709777,3.2516420999963604,7.8259373186500198,6.428113669431136,7.2538544940045009,{"$f":"V90/V99","v":8.4827263081105482},9.3571708415406878,16.254120328194329,10.574497107679864,9.6825780261130507,8.854370011474181,10.882878548944548]
["EPS증가율(%)",{"$f":"(B94-#REF!)*100/ABS(#REF!)","v":{"$error":"#REF!"}},{"$f":"(C94-#REF!)*100/ABS(#REF!)","v":{"$error":"#REF!"}},{"$f":"(D94-#REF!)*100/ABS(#REF!)","v":{"$error":"#REF!"}},{"$f":"(E94-A94)*100/ABS(A94)","v":{"$error":"#VALUE!"}},{"$f":"(F94-B94)*100/ABS(B94)","v":5.4248680081500193},{"$f":"(G94-C94)*100/ABS(C94)","v":486.97018591281295},{"$f":"(H94-D94)*100/ABS(D94)","v":4.4525242952001545},{"$f":"(I94-E94)*100/ABS(E94)","v":-1133.5052634652402},{"$f":"(J94-F94)*100/ABS(F94)","v":-98.045116248715871},-46.737975832378758,-99.065509900864384,104.9237656844372,1473.9550014973165,-205.98164621083069,-6224.9764982449242,-329.22210759352345,2389.6126426684491,1008.3920118617054,1404.5033017877213,631.28518237151013,{"$f":"(V94-R94)*100/ABS(R94)","v":172.14001697071399},193.26738898314483,152.27999772839047,347.58538051197587,-54.681070954135507,-39.359277696444138,-34.332595591608843]
["PEG(PER/EPS)",null,null,null,null,{"$f":"F97/F101","v":14.314887538936214},{"$f":"G97/G101","v":0.20168126572164605},{"$f":"H97/H101","v":28.977230921540094},{"$f":"I97/I101","v":2.3236081663575586E-2},-173.82404813916457,-16.543135651012157,-301.05107681796369,7.2780918538584034,0.5851705840810475,2.1005215031239821,8.4202054793951625E-2,0.82615639363514748,1.6326953202499019E-2,0.1111753176747048,5.7060324016845555E-2,0.19338211307105868,{"$f":"V97/V101","v":0.22618495053214002},0.25657482485392785,0.59839111318608773,0.17271222390093408,-2.5891452188254132,-2.7291071581461517,-3.4897414918072753]
["매출원가율",{"$f":"B35*100/B34","v":74.591484905829347},{"$f":"C35*100/C34","v":71.777903824542378},71.613505589468886,73.054153723859542,77.356831763288355,80.361790771816899,81.891406899687595,{"$f":"I35*100/I34","v":78.498860463674305},79.436399051071987,78.777727914984709,79.790188681105164,77.315189981018008,80.101247489948477,79.036860238037065,79.983052011909422,82.040897000941868,80.046917415076223,80.83520273808162,80.12456101241078,83.225838415424718,{"$f":"V35*100/V34","v":77.067108714446704},79.193310487091566,78.583497041017964,81.11496599453028,79.112020093580668,80.137098503495082,76.071082648737644]
["판관비율",{"$f":"B37*100/B34","v":22.153398721449438},{"$f":"C37*100/C34","v":24.068446027987871},21.812190044722929,17.573591412232002,18.365879862155637,15.789763480174965,16.079610178908176,{"$f":"I37*100/I34","v":18.717629207074079},17.021947243908027,16.597780811173337,17.956621951307287,18.630957770068203,17.720646923967205,17.477175354212367,17.040845313030736,17.216350513339474,13.3262457536235,13.393820892013025,12.253642284663183,13.434974789779863,{"$f":"V37*100/V34","v":11.874665752140183},11.57356616311416,12.147110762460164,12.876054039832516,11.766227940026104,11.238788876299752,14.994635725388781]
["임원급여/직원급여",{"$f":"B89/B87","v":3.3163771712157537},{"$f":"C89/C87","v":2.6885031116934797},2.3680930619027798,2.7122138489976115,4.6673189823872931,4.8541973490427095,5.666666666666667,{"$f":"I89/I87","v":5.0233253588516957},3.4989059080961962,3.9734667246628472,4.1908702247966367,4.5328437372501389,3.7170132969656655,3.855661040787679,4.6946039035591332,4.6052793124616134,3.9071778610550885,4.4268774703557314,4.1348619072433923,5.0369631901840926,{"$f":"V89/V87","v":4.4118077579896182},4.7015022860875026,4.7635583956949574,4.4711629972717439,4.578885168406611,4.5717945861646871,4.6886222969358666]
["영업이익/직원수",{"$f":"B70/B85","v":12716932.098765433},{"$f":"C70/C85","v":16188755.72368421},20338824.201754384,23057672.600000001,19740872.266666666,18932735.9375,16329644.147368422,{"$f":"I70/I85","v":16094397.940540541},18871555.302564103,20221094.167487685,15717127.252336448,17003016.922727272,9463335.8481012657,11894324.813278008,13229019.557446808,11004981.665289257,39951798.8685259,36752009.704000004,42505276,33788141.059925094,{"$f":"V70/V85","v":74249934.598540142},65943865.010169491,62179720.766773164,60676146.786206894,48681680.850174218,59567261.094076656,54848280.592090391]
["매출액3년 GAGR",null,null,null,null,null,null,null,null,{"$f":"IFERROR(RATE(2,0,-B34,J34),0)","v":0.28130547451537097},0.21840937082642389,0.22189524412614878,0.2069551802340738,0.11332427641739383,4.9072293807230945E-2,0.11754257707543815,0.18311954044094073,0.20679578862779566,0.21479036065500154,0.26724182744007596,0.21363318219132346,0.33666865017565289,0.37529100076861072,0.29440340031366019,0.23527604864800788,6.0804499882695312E-3,0.24645423132307429,5.8050853504268479E-3]
["매출액5년 GAGR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RATE(4,0,-B34,R34),0)","v":0.24349268216217884},0.21659852005978747,0.24436198997990888,0.21028957532888859,0.21989575692623139,0.20115764362083982,0.20272644926505964,0.20891655253542296,0.10187732986326629,0.23052045298276524,0.12898107796720681]
["자본3년 GAGR",null,null,null,null,null,null,null,null,{"$f":"IFERROR(RATE(2,0,-B29,J29),0)","v":3.0742648652375242E-3},1.8939472751206263E-2,0.18292350724393996,0.19560145703358744,0.20977933693966794,0.15807485880091424,0.15512662155388332,0.22829145502821457,0.23881250291274708,0.24176756268248617,8.9911413882563448E-2,2.1662709442576401E-2,4.5028980696156094E-2,7.7779333271684112E-2,0.10727410691419031,0.26705073016696962,0.25409176603721279,0.25115991792567194,0.21755297828336242]
["자본5년 GAGR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RATE(4,0,-B29,R29),0)","v":0.11472908846278369},0.12484931684170167,0.13546546944200977,0.10521555544899344,0.12439070938412361,0.11720595648123408,0.13094730127176196,0.24752057496113011,0.24642872221672865,0.24645489361171069,0.15196566269908651]
["영익3년 GAGR",null,null,null,null,null,null,null,null,{"$f":"IFERROR(RATE(2,0,-B38,J38),0)","v":0.33651078992442829},0.2582385594190037,-0.34271847575387926,-0.15760166594467503,-0.20553114259510455,-3.0956831606166555E-2,0.32794313899450001,-0.2860279814846417,0.65075977381116989,0.35754385931363181,1.5365640084344412,7.2988375089740348E-2,2.0118061760209551,1.3061551876670212,1.3283093231021001,2.007567726363515,0.18037146142376134,0.55631067582602811,8.8967618690534517E-2]
["영익5년 GAGR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RATE(4,0,-B38,R38),0)","v":0.48534785463602315},0.30694836542646131,0.29121518648583111,-4.9272058033252325E-2,0.54686334606143405,0.49491268302356917,0.75836924195982292,0.46537339965396035,0.39589029893937172,0.45353362573828088,0.66199761369292287]
["현금흐름 3년 GAGR",null,null,null,null,null,null,null,null,{"$f":"IFERROR(RATE(2,0,-B72,J72),0)","v":-0.1427185622385812},-0.29293354405852756,0,-0.17460313308645878,1.2792765652856102,-0.11909760549261589,3.8183858204358367,1.2097888457447454,0,0,2.3368369361181158,0.55553156354798938,-0.1044285408740848,0.81348924390434096,0,-0.39735630139492562,0.71334145839228491,0,0.15303065410037117]
["현금흐름 5년 GAGR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RATE(4,0,-B72,R72),0)","v":0},0,0,0.13310673766315259,0.42872496979801472,0.26392524200156686,0,0.15399970673126767,0,0.21425901237074818,0.96149822204317836]

{"sheet":"분기재무제표분석","index":1,"n_rows":1206,"n_cols":33,"rows_kept":1206,"cut":false,"hidden":false,"merged":[[0,0,1,0],[2,0,3,0],[134,0,139,0],[4,0,31,0],[32,0,53,0],[54,0,77,0],[104,0,133,0],[78,0,103,0]]}
["home",null,"PBR",6.6]
[null,null,"매출원가",81.7]
["go to \nscore",null,"PER",41]
[null,null,"PSR",5.0999999999999996,"평균",null,{"$f":"분기재무제표DB!B5","v":"16.1Q"},{"$f":"분기재무제표DB!C5","v":"16.2Q"},{"$f":"분기재무제표DB!D5","v":"16.3Q"},{"$f":"분기재무제표DB!E5","v":"16.4Q"},{"$f":"분기재무제표DB!F5","v":"17.1Q"},{"$f":"분기재무제표DB!G5","v":"17.2Q"},{"$f":"분기재무제표DB!H5","v":"17.3Q"},{"$f":"분기재무제표DB!I5","v":"17.4Q"},{"$f":"분기재무제표DB!J5","v":"18.1Q"},{"$f":"분기재무제표DB!K5","v":"18.2Q"},{"$f":"분기재무제표DB!L5","v":"18.3Q"},{"$f":"분기재무제표DB!M5","v":"18.4Q"},{"$f":"분기재무제표DB!N5","v":"19.1Q"},{"$f":"분기재무제표DB!O5","v":"19.2Q"},{"$f":"분기재무제표DB!P5","v":"19.3Q"},{"$f":"분기재무제표DB!Q5","v":"19.4Q"},{"$f":"분기재무제표DB!R5","v":"20.1Q"},{"$f":"분기재무제표DB!S5","v":"20.2Q"},{"$f":"분기재무제표DB!T5","v":"20.3Q"},{"$f":"분기재무제표DB!U5","v":"20.4Q"},{"$f":"분기재무제표DB!V5","v":"21.1Q"},{"$f":"분기재무제표DB!W5","v":"21.2Q"},{"$f":"분기재무제표DB!X5","v":"21.3Q"},{"$f":"분기재무제표DB!Y5","v":"21.4Q"},{"$f":"분기재무제표DB!Z5","v":"22.1Q"},{"$f":"분기재무제표DB!AA5","v":"22.2Q"},{"$f":"분기재무제표DB!AB5","v":"22.3Q"}]
["안정성",null,"자산총계 우상향",null,null,"자산총계",null,null,null,null,{"$f":"(분기재무제표DB!F6-분기재무제표DB!B6)/분기재무제표DB!B6","v":-1.2940975645980266E-2},{"$f":"(분기재무제표DB!G6-분기재무제표DB!C6)/분기재무제표DB!C6","v":5.60599841164207E-2},{"$f":"(분기재무제표DB!H6-분기재무제표DB!D6)/분기재무제표DB!D6","v":9.4429979513193624E-2},{"$f":"(분기재무제표DB!I6-분기재무제표DB!E6)/분기재무제표DB!E6","v":-5.2212422343961298E-2},{"$f":"(분기재무제표DB!J6-분기재무제표DB!F6)/분기재무제표DB!F6","v":1.3593740579365746E-2},{"$f":"(분기재무제표DB!K6-분기재무제표DB!G6)/분기재무제표DB!G6","v":-3.2902148655772116E-2},{"$f":"(분기재무제표DB!L6-분기재무제표DB!H6)/분기재무제표DB!H6","v":3.8174817473323505E-2},{"$f":"(분기재무제표DB!M6-분기재무제표DB!I6)/분기재무제표DB!I6","v":0.29534604291890032},{"$f":"(분기재무제표DB!N6-분기재무제표DB!J6)/분기재무제표DB!J6","v":0.27753543641937845},{"$f":"(분기재무제표DB!O6-분기재무제표DB!K6)/분기재무제표DB!K6","v":0.26655742592024656},{"$f":"(분기재무제표DB!P6-분기재무제표DB!L6)/분기재무제표DB!L6","v":0.21420032741031483},{"$f":"(분기재무제표DB!Q6-분기재무제표DB!M6)/분기재무제표DB!M6","v":0.10283439872700814},{"$f":"(분기재무제표DB!R6-분기재무제표DB!N6)/분기재무제표DB!N6","v":0.10671720057649535},{"$f":"(분기재무제표DB!S6-분기재무제표DB!O6)/분기재무제표DB!O6","v":0.13332444160102444},{"$f":"(분기재무제표DB!T6-분기재무제표DB!P6)/분기재무제표DB!P6","v":0.10271467407505593},{"$f":"(분기재무제표DB!U6-분기재무제표DB!Q6)/분기재무제표DB!Q6","v":7.7306278444663243E-2},{"$f":"(분기재무제표DB!V6-분기재무제표DB!R6)/분기재무제표DB!R6","v":0.10283258351300048},{"$f":"(분기재무제표DB!W6-분기재무제표DB!S6)/분기재무제표DB!S6","v":0.13851265533935939},{"$f":"(분기재무제표DB!X6-분기재무제표DB!T6)/분기재무제표DB!T6","v":0.16103261751087478},{"$f":"(분기재무제표DB!Y6-분기재무제표DB!U6)/분기재무제표DB!U6","v":0.44841565674963235},{"$f":"(분기재무제표DB!Z6-분기재무제표DB!V6)/분기재무제표DB!V6","v":0.40694498167461812},{"$f":"(분기재무제표DB!AA6-분기재무제표DB!W6)/분기재무제표DB!W6","v":0.30787931113369799},{"$f":"(분기재무제표DB!AB6-분기재무제표DB!X6)/분기재무제표DB!X6","v":0.23389412283784675}]
[null,"1)","-우상향(↑)",5,null,".",null,null,null,null,null,null,null,null,{"$f":"5-(COUNTIF(K5:O5,\"<0\"))","v":3},3,3,3,4,4,5,5,5,5,5,5,5,5,5,5,5,5,5]
[null,null,"자본총계 우상향",null,null,"자본총계",null,null,null,null,{"$f":"(분기재무제표DB!F29-분기재무제표DB!B29)/분기재무제표DB!B29","v":5.1218544044651385E-2},{"$f":"(분기재무제표DB!G29-분기재무제표DB!C29)/분기재무제표DB!C29","v":0.15723628343129159},{"$f":"(분기재무제표DB!H29-분기재무제표DB!D29)/분기재무제표DB!D29","v":0.17283551281032747},{"$f":"(분기재무제표DB!I29-분기재무제표DB!E29)/분기재무제표DB!E29","v":-6.8575746637235271E-2},{"$f":"(분기재무제표DB!J29-분기재무제표DB!F29)/분기재무제표DB!F29","v":-4.2865076405844492E-2},{"$f":"(분기재무제표DB!K29-분기재무제표DB!G29)/분기재무제표DB!G29","v":-0.10283002356955616},{"$f":"(분기재무제표DB!L29-분기재무제표DB!H29)/분기재무제표DB!H29","v":0.19309827226949067},{"$f":"(분기재무제표DB!M29-분기재무제표DB!I29)/분기재무제표DB!I29","v":0.53470648729618198},{"$f":"(분기재무제표DB!N29-분기재무제표DB!J29)/분기재무제표DB!J29","v":0.5291115265027817},{"$f":"(분기재무제표DB!O29-분기재무제표DB!K29)/분기재무제표DB!K29","v":0.49485316475114288},{"$f":"(분기재무제표DB!P29-분기재무제표DB!L29)/분기재무제표DB!L29","v":0.11836345993894765},{"$f":"(분기재무제표DB!Q29-분기재무제표DB!M29)/분기재무제표DB!M29","v":-1.6945643363162941E-2},{"$f":"(분기재무제표DB!R29-분기재무제표DB!N29)/분기재무제표DB!N29","v":3.6262174302254774E-3},{"$f":"(분기재무제표DB!S29-분기재무제표DB!O29)/분기재무제표DB!O29","v":3.1530531620545969E-2},{"$f":"(분기재무제표DB!T29-분기재무제표DB!P29)/분기재무제표DB!P29","v":6.2183210256473609E-2},{"$f":"(분기재무제표DB!U29-분기재무제표DB!Q29)/분기재무제표DB!Q29","v":6.178736182657299E-2},{"$f":"(분기재무제표DB!V29-분기재무제표DB!R29)/분기재무제표DB!R29","v":8.8139739206017281E-2},{"$f":"(분기재무제표DB!W29-분기재무제표DB!S29)/분기재무제표DB!S29","v":0.12610170578534061},{"$f":"(분기재무제표DB!X29-분기재무제표DB!T29)/분기재무제표DB!T29","v":0.15427916389920662},{"$f":"(분기재무제표DB!Y29-분기재무제표DB!U29)/분기재무제표DB!U29","v":0.51199534910161348},{"$f":"(분기재무제표DB!Z29-분기재무제표DB!V29)/분기재무제표DB!V29","v":0.44535311134755595},{"$f":"(분기재무제표DB!AA29-분기재무제표DB!W29)/분기재무제표DB!W29","v":0.39010635734013677},{"$f":"(분기재무제표DB!AB29-분기재무제표DB!X29)/분기재무제표DB!X29","v":0.28429525654691129}]
[null,"2)","-우상향(↑)",5,null,".",null,null,null,null,null,null,null,null,{"$f":"5-(COUNTIF(K7:O7,\"<0\"))","v":3},2,2,2,3,4,5,4,4,4,4,4,5,5,5,5,5,5,5]
[null,null,"유보율(잉여금/자본)",null,null,"."]
[null,"3)","-유보율(↑)",2,null,"유보율(+)",{"$f":"분기재무제표DB!B63/분기재무제표DB!B30","v":0.53223938518362413},{"$f":"분기재무제표DB!C63/분기재무제표DB!C30","v":0.54442850678662824},{"$f":"분기재무제표DB!D63/분기재무제표DB!D30","v":0.55237924250857107},{"$f":"분기재무제표DB!E63/분기재무제표DB!E30","v":0.55714976058892163},{"$f":"분기재무제표DB!F63/분기재무제표DB!F30","v":0.56923070794493635},{"$f":"분기재무제표DB!G63/분기재무제표DB!G30","v":0.58030614170652173},{"$f":"분기재무제표DB!H63/분기재무제표DB!H30","v":0.58767291815567069},{"$f":"분기재무제표DB!I63/분기재무제표DB!I30","v":0.55061228016781805},{"$f":"분기재무제표DB!J63/분기재무제표DB!J30","v":0.54471123310956915},{"$f":"분기재무제표DB!K63/분기재무제표DB!K30","v":0.54944743587525657},{"$f":"분기재무제표DB!L63/분기재무제표DB!L30","v":0.67063164279423026},{"$f":"분기재무제표DB!M63/분기재무제표DB!M30","v":0.5988003598062559},{"$f":"분기재무제표DB!N63/분기재무제표DB!N30","v":0.59504334152074423},{"$f":"분기재무제표DB!O63/분기재무제표DB!O30","v":0.59999550372772759},{"$f":"분기재무제표DB!P63/분기재무제표DB!P30","v":0.59943342853911252},{"$f":"분기재무제표DB!Q63/분기재무제표DB!Q30","v":0.59954227508619107},{"$f":"분기재무제표DB!R63/분기재무제표DB!R30","v":0.60315701374104647},{"$f":"분기재무제표DB!S63/분기재무제표DB!S30","v":0.61025821612869291},{"$f":"분기재무제표DB!T63/분기재무제표DB!T30","v":0.61854836275497749},{"$f":"분기재무제표DB!U63/분기재무제표DB!U30","v":0.63898082780441645},{"$f":"분기재무제표DB!V63/분기재무제표DB!V30","v":0.65188129086020574},{"$f":"분기재무제표DB!W63/분기재무제표DB!W30","v":0.66494706891832278},{"$f":"분기재무제표DB!X63/분기재무제표DB!X30","v":0.67503139769414688},{"$f":"분기재무제표DB!Y63/분기재무제표DB!Y30","v":0.66476654734611274},{"$f":"분기재무제표DB!Z63/분기재무제표DB!Z30","v":0.66496151822937166},{"$f":"분기재무제표DB!AA63/분기재무제표DB!AA30","v":0.68473677125042054},{"$f":"분기재무제표DB!AB63/분기재무제표DB!AB30","v":0.72783313032530816}]
[null,"4)","-일정유지금액 유지(↔)",0,null,"일정유지",null,null,null,null,{"$f":"(K10-G10)/G10","v":6.9501287937475939E-2},{"$f":"(L10-H10)/H10","v":6.589962588780203E-2},6.3893920935220477E-2,-1.1733793826265484E-2,-4.3074757726772286E-2,-5.3176596995024278E-2,0.1411647909502346,8.7517262825578243E-2,9.2401451175967819E-2,{"$f":"(T10-P10)/P10","v":9.199800481723816E-2},-0.10616590347342658,1.2390027290150886E-3,1.3635430655464919E-2,1.7104648846872773E-2,3.1888335394391058E-2,6.5781103947266509E-2,8.0782078313157243E-2,8.9615922152692387E-2,9.1315470770300528E-2,4.035444949154085E-2,2.0065351702156675E-2,2.9761319745780519E-2,7.8221150618367916E-2]
[null,null,"자기자본비율(자본/자산)",null,null,"."]
[null,"5)","-60%이상 유지(↑)",4,null,"자기자본비율(60이상)",{"$f":"분기재무제표DB!B30/분기재무제표DB!B6","v":0.3960912540001682},{"$f":"분기재무제표DB!C30/분기재무제표DB!C6","v":0.38973371580480137},{"$f":"분기재무제표DB!D30/분기재무제표DB!D6","v":0.39279415383125205},{"$f":"분기재무제표DB!E30/분기재무제표DB!E6","v":0.41400156082494682},{"$f":"분기재무제표DB!F30/분기재무제표DB!F6","v":0.42183745963051777},{"$f":"분기재무제표DB!G30/분기재무제표DB!G6","v":0.42707232883477525},{"$f":"분기재무제표DB!H30/분기재무제표DB!H6","v":0.41218253658605897},{"$f":"분기재무제표DB!I30/분기재무제표DB!I6","v":0.3972704861196279},{"$f":"분기재무제표DB!J30/분기재무제표DB!J6","v":0.38854361177864},{"$f":"분기재무제표DB!K30/분기재무제표DB!K6","v":0.38658519418537901},{"$f":"분기재무제표DB!L30/분기재무제표DB!L6","v":0.4753373392622689},{"$f":"분기재무제표DB!M30/분기재무제표DB!M6","v":0.4742436483330239},{"$f":"분기재무제표DB!N30/분기재무제표DB!N6","v":0.46859463565291598},{"$f":"분기재무제표DB!O30/분기재무제표DB!O6","v":0.45906615828137887},{"$f":"분기재무제표DB!P30/분기재무제표DB!P6","v":0.43701799913053757},{"$f":"분기재무제표DB!Q30/분기재무제표DB!Q6","v":0.42144205794854933},{"$f":"분기재무제표DB!R30/분기재무제표DB!R6","v":0.42394450034885739},{"$f":"분기재무제표DB!S30/분기재무제표DB!S6","v":0.41732968852088986},{"$f":"분기재무제표DB!T30/분기재무제표DB!T6","v":0.42048193222733943},{"$f":"분기재무제표DB!U30/분기재무제표DB!U6","v":0.41497441990950307},{"$f":"분기재무제표DB!V30/분기재무제표DB!V6","v":0.41786051212040504},{"$f":"분기재무제표DB!W30/분기재무제표DB!W6","v":0.41262980617937306},{"$f":"분기재무제표DB!X30/분기재무제표DB!X6","v":0.41838004529064621},{"$f":"분기재무제표DB!Y30/분기재무제표DB!Y6","v":0.43518234604079226},{"$f":"분기재무제표DB!Z30/분기재무제표DB!Z6","v":0.4313617600662803},{"$f":"분기재무제표DB!AA30/분기재무제표DB!AA6","v":0.44061039033966282},{"$f":"분기재무제표DB!AB30/분기재무제표DB!AB6","v":0.43725471744959626}]
[null,null,"부채비율",null,null,"."]
[null,"6)","-100%이하로 일정금액 유지(↓)",2,null,"부채비율(100%이하)",{"$f":"분기재무제표DB!B20/분기재무제표DB!B30","v":1.5246707416558491},{"$f":"분기재무제표DB!C20/분기재무제표DB!C30","v":1.5658544781915948},{"$f":"분기재무제표DB!D20/분기재무제표DB!D30","v":1.5458627381445427},{"$f":"분기재무제표DB!E20/분기재무제표DB!E30","v":1.4154498306899672},{"$f":"분기재무제표DB!F20/분기재무제표DB!F30","v":1.3705813155519373},{"$f":"분기재무제표DB!G20/분기재무제표DB!G30","v":1.3415237478119957},{"$f":"분기재무제표DB!H20/분기재무제표DB!H30","v":1.4048772501764684},{"$f":"분기재무제표DB!I20/분기재무제표DB!I30","v":1.4930534664715613},{"$f":"분기재무제표DB!J20/분기재무제표DB!J30","v":1.5484994567200714},{"$f":"분기재무제표DB!K20/분기재무제표DB!K30","v":1.5619014087208996},{"$f":"분기재무제표DB!L20/분기재무제표DB!L30","v":1.0860733908004063},{"$f":"분기재무제표DB!M20/분기재무제표DB!M30","v":1.0921930093846257},{"$f":"분기재무제표DB!N20/분기재무제표DB!N30","v":1.1165667428371471},{"$f":"분기재무제표DB!O20/분기재무제표DB!O30","v":1.1597342157996438},{"$f":"분기재무제표DB!P20/분기재무제표DB!P30","v":1.2686743820180422},{"$f":"분기재무제표DB!Q20/분기재무제표DB!Q30","v":1.3532580975436221},{"$f":"분기재무제표DB!R20/분기재무제표DB!R30","v":1.3389243723186068},{"$f":"분기재무제표DB!S20/분기재무제표DB!S30","v":1.3763566775070382},{"$f":"분기재무제표DB!T20/분기재무제표DB!T30","v":1.3575156758822848},{"$f":"분기재무제표DB!U20/분기재무제표DB!U30","v":1.3892652644852366},{"$f":"분기재무제표DB!V20/분기재무제표DB!V30","v":1.3722043643194863},{"$f":"분기재무제표DB!W20/분기재무제표DB!W30","v":1.4032772935889042},{"$f":"분기재무제표DB!X20/분기재무제표DB!X30","v":1.3703027030232915},{"$f":"분기재무제표DB!Y20/분기재무제표DB!Y30","v":1.2820372978843393},{"$f":"분기재무제표DB!Z20/분기재무제표DB!Z30","v":1.3022573235203596},{"$f":"분기재무제표DB!AA20/분기재무제표DB!AA30","v":1.2540959151672295},{"$f":"분기재무제표DB!AB20/분기재무제표DB!AB30","v":1.271291259446877}]
[null,"7)","-차입금의존도 30%(↓)",2,null,"차입금(30%이하)",{"$f":"(분기재무제표DB!B28+분기재무제표DB!B62)/분기재무제표DB!B6","v":0.34048671054626584},{"$f":"(분기재무제표DB!C28+분기재무제표DB!C62)/분기재무제표DB!C6","v":0.34034150224201376},{"$f":"(분기재무제표DB!D28+분기재무제표DB!D62)/분기재무제표DB!D6","v":0.33915492816759096},{"$f":"(분기재무제표DB!E28+분기재무제표DB!E62)/분기재무제표DB!E6","v":0.32862030029857064},{"$f":"(분기재무제표DB!F28+분기재무제표DB!F62)/분기재무제표DB!F6","v":0.32262829304846669},{"$f":"(분기재무제표DB!G28+분기재무제표DB!G62)/분기재무제표DB!G6","v":0.32813515557935186},{"$f":"(분기재무제표DB!H28+분기재무제표DB!H62)/분기재무제표DB!H6","v":0.18393380303409915},{"$f":"(분기재무제표DB!I28+분기재무제표DB!I62)/분기재무제표DB!I6","v":0.17516245808989603},{"$f":"(분기재무제표DB!J28+분기재무제표DB!J62)/분기재무제표DB!J6","v":0.15985572894994871},{"$f":"(분기재무제표DB!K28+분기재무제표DB!K62)/분기재무제표DB!K6","v":0.37786211677527803},{"$f":"(분기재무제표DB!L28+분기재무제표DB!L62)/분기재무제표DB!L6","v":0.25370533521329819},{"$f":"(분기재무제표DB!M28+분기재무제표DB!M62)/분기재무제표DB!M6","v":3.595996023156036E-2},{"$f":"(분기재무제표DB!N28+분기재무제표DB!N62)/분기재무제표DB!N6","v":3.1896709857213858E-2},{"$f":"(분기재무제표DB!O28+분기재무제표DB!O62)/분기재무제표DB!O6","v":0.24092181438389085},{"$f":"(분기재무제표DB!P28+분기재무제표DB!P62)/분기재무제표DB!P6","v":2.909745879699794E-2},{"$f":"(분기재무제표DB!Q28+분기재무제표DB!Q62)/분기재무제표DB!Q6","v":3.2717063131752926E-2},{"$f":"(분기재무제표DB!R28+분기재무제표DB!R62)/분기재무제표DB!R6","v":3.0553300669521086E-2},{"$f":"(분기재무제표DB!S28+분기재무제표DB!S62)/분기재무제표DB!S6","v":0.29635659982979029},{"$f":"(분기재무제표DB!T28+분기재무제표DB!T62)/분기재무제표DB!T6","v":2.7394035187438055E-2},{"$f":"(분기재무제표DB!U28+분기재무제표DB!U62)/분기재무제표DB!U6","v":2.6461044998847771E-2},{"$f":"(분기재무제표DB!V28+분기재무제표DB!V62)/분기재무제표DB!V6","v":2.7883475532179094E-2},{"$f":"(분기재무제표DB!W28+분기재무제표DB!W62)/분기재무제표DB!W6","v":0.29902598553707505},{"$f":"(분기재무제표DB!X28+분기재무제표DB!X62)/분기재무제표DB!X6","v":0.30339614633815726},{"$f":"(분기재무제표DB!Y28+분기재무제표DB!Y62)/분기재무제표DB!Y6","v":0.2411265390256489},{"$f":"(분기재무제표DB!Z28+분기재무제표DB!Z62)/분기재무제표DB!Z6","v":0.2434107956441055},{"$f":"(분기재무제표DB!AA28+분기재무제표DB!AA62)/분기재무제표DB!AA6","v":0.22896524381773223},{"$f":"(분기재무제표DB!AB28+분기재무제표DB!AB62)/분기재무제표DB!AB6","v":0.23331574222690546}]
[null,null,"PBR",null,null,"."]
[null,"8)","-1.5이하 (저평가 or 성장끝)(↓)",0,5.34,"PBR(1.5이하)",{"$f":"분기재무제표DB!B100","v":0.73972616762210863},{"$f":"분기재무제표DB!C100","v":0.72987664904446115},{"$f":"분기재무제표DB!D100","v":0.57205422252313909},{"$f":"분기재무제표DB!E100","v":0.94561025106356478},{"$f":"분기재무제표DB!F100","v":1.0948271687199036},{"$f":"분기재무제표DB!G100","v":1.7164205065945708},{"$f":"분기재무제표DB!H100","v":1.8144645709292633},{"$f":"분기재무제표DB!I100","v":3.9676151868622642},{"$f":"분기재무제표DB!J100","v":5.5213772699526933},{"$f":"분기재무제표DB!K100","v":8.5241628182517708},{"$f":"분기재무제표DB!L100","v":3.3942562437236155},{"$f":"분기재무제표DB!M100","v":3.6629489266571351},{"$f":"분기재무제표DB!N100","v":2.8545662435502641},{"$f":"분기재무제표DB!O100","v":3.3612079076174051},{"$f":"분기재무제표DB!P100","v":3.2730983472908495},{"$f":"분기재무제표DB!Q100","v":3.0514100169709777},{"$f":"분기재무제표DB!R100","v":3.2516420999963604},{"$f":"분기재무제표DB!S100","v":7.8259373186500198},{"$f":"분기재무제표DB!T100","v":6.428113669431136},{"$f":"분기재무제표DB!U100","v":7.2538544940045009},{"$f":"분기재무제표DB!V100","v":8.4827263081105482},{"$f":"분기재무제표DB!W100","v":9.3571708415406878},{"$f":"분기재무제표DB!X100","v":16.254120328194329},{"$f":"분기재무제표DB!Y100","v":10.574497107679864},{"$f":"분기재무제표DB!Z100","v":9.6825780261130507},{"$f":"분기재무제표DB!AA100","v":8.854370011474181},{"$f":"분기재무제표DB!AB100","v":10.882878548944548}]
[null,"9)","-역대평균PBR 대비 낮은가?(↓)",0,null,".",{"$f":"(G18/$E$18)-1","v":-0.86147450044529794},{"$f":"(H18/$E$18)-1","v":-0.86331897957968895},-0.89287374110053574,-0.82291942863978185,-0.79497618563297689,-0.67857293883996794,-0.66021262716680462,-0.25700090133665465,3.3965780890017561E-2,0.59628517195726038,-0.36437148993939783,-0.31405450811664137,-0.46543703304302164,{"$f":"(T18/$E$18)-1","v":-0.37056031692557956},-0.38706023458972849,-0.42857490318895552,-0.39107825842764787,0.46553133308052819,0.20376660476238495,0.35839971797837089,0.58852552586339857,0.75227918380911762,2.0438427580888257,0.98024290405989967,0.8132168588226687,0.65812172499516497,1.0379922376300654]
[null,"10)","-업종평균PBR 대비 낮은가?(↓)",0,{"$f":"D1","v":6.6},".",{"$f":"(G18/$E$20)-1","v":-0.88792027763301384},{"$f":"(H18/$E$20)-1","v":-0.88941262893265738},-0.91332511779952441,-0.85672571953582355,-0.83411709564849945,-0.73993628687961044,-0.72508112561677829,-0.39884618380874781,-0.16342768637080396,0.29153982094723796,-0.48571875095096728,-0.44500773838528251,-0.56748996309844479,{"$f":"(T18/$E$20)-1","v":-0.49072607460342343},-0.50407600798623498,-0.53766514894379125,-0.50732695454600596,0.18574807858333631,-2.6043383419524835E-2,9.9068862727954787E-2,0.28526156183493168,0.41775315780919509,1.4627455042718682,0.6021965314666462,0.46705727668379571,0.34157121385972444,0.64892099226432554]
[null,null,"매출원가율 (매출원가/매출액)",null,null,"."]
[null,"11)","-50% 이하(↓)",1,null,"매출원가율(50%이하)",{"$f":"분기재무제표DB!B35/분기재무제표DB!B34","v":0.74591484905829342},{"$f":"분기재무제표DB!C35/분기재무제표DB!C34","v":0.71777903824542377},{"$f":"분기재무제표DB!D35/분기재무제표DB!D34","v":0.71613505589468884},{"$f":"분기재무제표DB!E35/분기재무제표DB!E34","v":0.73054153723859538},{"$f":"분기재무제표DB!F35/분기재무제표DB!F34","v":0.77356831763288358},{"$f":"분기재무제표DB!G35/분기재무제표DB!G34","v":0.80361790771816899},{"$f":"분기재무제표DB!H35/분기재무제표DB!H34","v":0.81891406899687602},{"$f":"분기재무제표DB!I35/분기재무제표DB!I34","v":0.78498860463674303},{"$f":"분기재무제표DB!J35/분기재무제표DB!J34","v":0.79436399051071982},{"$f":"분기재무제표DB!K35/분기재무제표DB!K34","v":0.78777727914984708},{"$f":"분기재무제표DB!L35/분기재무제표DB!L34","v":0.79790188681105167},{"$f":"분기재무제표DB!M35/분기재무제표DB!M34","v":0.77315189981018018},{"$f":"분기재무제표DB!N35/분기재무제표DB!N34","v":0.80101247489948479},{"$f":"분기재무제표DB!O35/분기재무제표DB!O34","v":0.79036860238037066},{"$f":"분기재무제표DB!P35/분기재무제표DB!P34","v":0.79983052011909417},{"$f":"분기재무제표DB!Q35/분기재무제표DB!Q34","v":0.82040897000941859},{"$f":"분기재무제표DB!R35/분기재무제표DB!R34","v":0.80046917415076224},{"$f":"분기재무제표DB!S35/분기재무제표DB!S34","v":0.80835202738081613},{"$f":"분기재무제표DB!T35/분기재무제표DB!T34","v":0.80124561012410778},{"$f":"분기재무제표DB!U35/분기재무제표DB!U34","v":0.83225838415424724},{"$f":"분기재무제표DB!V35/분기재무제표DB!V34","v":0.77067108714446697},{"$f":"분기재무제표DB!W35/분기재무제표DB!W34","v":0.79193310487091562},{"$f":"분기재무제표DB!X35/분기재무제표DB!X34","v":0.78583497041017969},{"$f":"분기재무제표DB!Y35/분기재무제표DB!Y34","v":0.81114965994530275},{"$f":"분기재무제표DB!Z35/분기재무제표DB!Z34","v":0.79112020093580671},{"$f":"분기재무제표DB!AA35/분기재무제표DB!AA34","v":0.80137098503495086},{"$f":"분기재무제표DB!AB35/분기재무제표DB!AB34","v":0.76071082648737642}]
[null,"12)","-업종평균대비 낮은가?(↓)",2,{"$f":"D2/100","v":0.81700000000000006},".",{"$f":"(G22/$E$23)-1","v":-8.7007528692419345E-2},-0.12144548562371638,-0.12345770392326949,-0.1058243118254647,-5.3159953937719107E-2,-1.6379549916561875E-2,2.342801709762421E-3,-3.9181634471550875E-2,-2.7706253964847272E-2,-3.5768324173993893E-2,-2.3375903536044573E-2,-5.3669645275177369E-2,-1.9568574174437248E-2,{"$f":"(T22/$E$23)-1","v":-3.2596569913867057E-2},-2.1015275252026844E-2,4.1725459111610075E-3,-2.0233568970915328E-2,-1.0585033805610711E-2,-1.9283218942340641E-2,1.8676112795896094E-2,-5.6706135686086956E-2,-3.0681634184925866E-2,-3.8145691052411723E-2,-7.1607589408779759E-3,-3.1676620641607478E-2,-1.912976127913002E-2,-6.8897397200273769E-2]
[null,null,"자산 구성",null,null,"."]
[null,"13)","-현금성자산(↑)",1,null,"현금성자산(50%이상)",{"$f":"(분기재무제표DB!B6-(분기재무제표DB!B11+분기재무제표DB!B12+분기재무제표DB!B13+분기재무제표DB!B17+분기재무제표DB!B18))/분기재무제표DB!B6","v":0.11506745286747477},{"$f":"(분기재무제표DB!C6-(분기재무제표DB!C11+분기재무제표DB!C12+분기재무제표DB!C13+분기재무제표DB!C17+분기재무제표DB!C18))/분기재무제표DB!C6","v":0.10095974123112825},{"$f":"(분기재무제표DB!D6-(분기재무제표DB!D11+분기재무제표DB!D12+분기재무제표DB!D13+분기재무제표DB!D17+분기재무제표DB!D18))/분기재무제표DB!D6","v":8.9721103351288134E-2},{"$f":"(분기재무제표DB!E6-(분기재무제표DB!E11+분기재무제표DB!E12+분기재무제표DB!E13+분기재무제표DB!E17+분기재무제표DB!E18))/분기재무제표DB!E6","v":0.11794485414756636},{"$f":"(분기재무제표DB!F6-(분기재무제표DB!F11+분기재무제표DB!F12+분기재무제표DB!F13+분기재무제표DB!F17+분기재무제표DB!F18))/분기재무제표DB!F6","v":8.8000727471089488E-2},{"$f":"(분기재무제표DB!G6-(분기재무제표DB!G11+분기재무제표DB!G12+분기재무제표DB!G13+분기재무제표DB!G17+분기재무제표DB!G18))/분기재무제표DB!G6","v":0.11097273935452599},{"$f":"(분기재무제표DB!H6-(분기재무제표DB!H11+분기재무제표DB!H12+분기재무제표DB!H13+분기재무제표DB!H17+분기재무제표DB!H18))/분기재무제표DB!H6","v":0.10120738188785021},{"$f":"(분기재무제표DB!I6-(분기재무제표DB!I11+분기재무제표DB!I12+분기재무제표DB!I13+분기재무제표DB!I17+분기재무제표DB!I18))/분기재무제표DB!I6","v":8.5629164280597775E-2},{"$f":"(분기재무제표DB!J6-(분기재무제표DB!J11+분기재무제표DB!J12+분기재무제표DB!J13+분기재무제표DB!J17+분기재무제표DB!J18))/분기재무제표DB!J6","v":9.0919065549871572E-2},{"$f":"(분기재무제표DB!K6-(분기재무제표DB!K11+분기재무제표DB!K12+분기재무제표DB!K13+분기재무제표DB!K17+분기재무제표DB!K18))/분기재무제표DB!K6","v":8.4840656510927287E-2},{"$f":"(분기재무제표DB!L6-(분기재무제표DB!L11+분기재무제표DB!L12+분기재무제표DB!L13+분기재무제표DB!L17+분기재무제표DB!L18))/분기재무제표DB!L6","v":0.13306245743836534},{"$f":"(분기재무제표DB!M6-(분기재무제표DB!M11+분기재무제표DB!M12+분기재무제표DB!M13+분기재무제표DB!M17+분기재무제표DB!M18))/분기재무제표DB!M6","v":0.12979604062790914},{"$f":"(분기재무제표DB!N6-(분기재무제표DB!N11+분기재무제표DB!N12+분기재무제표DB!N13+분기재무제표DB!N17+분기재무제표DB!N18))/분기재무제표DB!N6","v":8.7413066378777923E-2},{"$f":"(분기재무제표DB!O6-(분기재무제표DB!O11+분기재무제표DB!O12+분기재무제표DB!O13+분기재무제표DB!O17+분기재무제표DB!O18))/분기재무제표DB!O6","v":6.8456894241257241E-2},{"$f":"(분기재무제표DB!P6-(분기재무제표DB!P11+분기재무제표DB!P12+분기재무제표DB!P13+분기재무제표DB!P17+분기재무제표DB!P18))/분기재무제표DB!P6","v":6.8931608085086998E-2},{"$f":"(분기재무제표DB!Q6-(분기재무제표DB!Q11+분기재무제표DB!Q12+분기재무제표DB!Q13+분기재무제표DB!Q17+분기재무제표DB!Q18))/분기재무제표DB!Q6","v":8.8951427026949484E-2},{"$f":"(분기재무제표DB!R6-(분기재무제표DB!R11+분기재무제표DB!R12+분기재무제표DB!R13+분기재무제표DB!R17+분기재무제표DB!R18))/분기재무제표DB!R6","v":8.3128055034008969E-2},{"$f":"(분기재무제표DB!S6-(분기재무제표DB!S11+분기재무제표DB!S12+분기재무제표DB!S13+분기재무제표DB!S17+분기재무제표DB!S18))/분기재무제표DB!S6","v":7.9042694725982687E-2},{"$f":"(분기재무제표DB!T6-(분기재무제표DB!T11+분기재무제표DB!T12+분기재무제표DB!T13+분기재무제표DB!T17+분기재무제표DB!T18))/분기재무제표DB!T6","v":0.10197170928008931},{"$f":"(분기재무제표DB!U6-(분기재무제표DB!U11+분기재무제표DB!U12+분기재무제표DB!U13+분기재무제표DB!U17+분기재무제표DB!U18))/분기재무제표DB!U6","v":0.11299578013752055},{"$f":"(분기재무제표DB!V6-(분기재무제표DB!V11+분기재무제표DB!V12+분기재무제표DB!V13+분기재무제표DB!V17+분기재무제표DB!V18))/분기재무제표DB!V6","v":9.4781086855260113E-2},{"$f":"(분기재무제표DB!W6-(분기재무제표DB!W11+분기재무제표DB!W12+분기재무제표DB!W13+분기재무제표DB!W17+분기재무제표DB!W18))/분기재무제표DB!W6","v":0.12333512886361489},{"$f":"(분기재무제표DB!X6-(분기재무제표DB!X11+분기재무제표DB!X12+분기재무제표DB!X13+분기재무제표DB!X17+분기재무제표DB!X18))/분기재무제표DB!X6","v":0.12937587266969441},{"$f":"(분기재무제표DB!Y6-(분기재무제표DB!Y11+분기재무제표DB!Y12+분기재무제표DB!Y13+분기재무제표DB!Y17+분기재무제표DB!Y18))/분기재무제표DB!Y6","v":0.21768059154458089},{"$f":"(분기재무제표DB!Z6-(분기재무제표DB!Z11+분기재무제표DB!Z12+분기재무제표DB!Z13+분기재무제표DB!Z17+분기재무제표DB!Z18))/분기재무제표DB!Z6","v":0.20438105795771347},{"$f":"(분기재무제표DB!AA6-(분기재무제표DB!AA11+분기재무제표DB!AA12+분기재무제표DB!AA13+분기재무제표DB!AA17+분기재무제표DB!AA18))/분기재무제표DB!AA6","v":0.17923769833396425},{"$f":"(분기재무제표DB!AB6-(분기재무제표DB!AB11+분기재무제표DB!AB12+분기재무제표DB!AB13+분기재무제표DB!AB17+분기재무제표DB!AB18))/분기재무제표DB!AB6","v":0.13739295100232815}]
[null,"14)","-사업자산통한 영업이익 창출(↑)",1,null,"영익/사업자산(60%이상)",{"$f":"분기재무제표DB!B38/((분기재무제표DB!B11+분기재무제표DB!B12+분기재무제표DB!B13+분기재무제표DB!B17+분기재무제표DB!B18)/4)","v":1.6832619811107289E-2},{"$f":"분기재무제표DB!C38/((분기재무제표DB!C11+분기재무제표DB!C12+분기재무제표DB!C13+분기재무제표DB!C17+분기재무제표DB!C18)/4)","v":2.3220528344692844E-2},{"$f":"분기재무제표DB!D38/((분기재무제표DB!D11+분기재무제표DB!D12+분기재무제표DB!D13+분기재무제표DB!D17+분기재무제표DB!D18)/4)","v":3.543911958538154E-2},{"$f":"분기재무제표DB!E38/((분기재무제표DB!E11+분기재무제표DB!E12+분기재무제표DB!E13+분기재무제표DB!E17+분기재무제표DB!E18)/4)","v":5.5113621212492449E-2},{"$f":"분기재무제표DB!F38/((분기재무제표DB!F11+분기재무제표DB!F12+분기재무제표DB!F13+분기재무제표DB!F17+분기재무제표DB!F18)/4)","v":2.8540773826238035E-2},{"$f":"분기재무제표DB!G38/((분기재무제표DB!G11+분기재무제표DB!G12+분기재무제표DB!G13+분기재무제표DB!G17+분기재무제표DB!G18)/4)","v":2.8884460219104909E-2},{"$f":"분기재무제표DB!H38/((분기재무제표DB!H11+분기재무제표DB!H12+분기재무제표DB!H13+분기재무제표DB!H17+분기재무제표DB!H18)/4)","v":1.5351647131265574E-2},{"$f":"분기재무제표DB!I38/((분기재무제표DB!I11+분기재무제표DB!I12+분기재무제표DB!I13+분기재무제표DB!I17+분기재무제표DB!I18)/4)","v":2.1258180439720019E-2},{"$f":"분기재무제표DB!J38/((분기재무제표DB!J11+분기재무제표DB!J12+분기재무제표DB!J13+분기재무제표DB!J17+분기재무제표DB!J18)/4)","v":2.9254806386148701E-2},{"$f":"분기재무제표DB!K38/((분기재무제표DB!K11+분기재무제표DB!K12+분기재무제표DB!K13+분기재무제표DB!K17+분기재무제표DB!K18)/4)","v":3.536075214528802E-2},{"$f":"분기재무제표DB!L38/((분기재무제표DB!L11+분기재무제표DB!L12+분기재무제표DB!L13+분기재무제표DB!L17+분기재무제표DB!L18)/4)","v":1.4148616213867761E-2},{"$f":"분기재무제표DB!M38/((분기재무제표DB!M11+분기재무제표DB!M12+분기재무제표DB!M13+분기재무제표DB!M17+분기재무제표DB!M18)/4)","v":3.2290280202450221E-2},{"$f":"분기재무제표DB!N38/((분기재무제표DB!N11+분기재무제표DB!N12+분기재무제표DB!N13+분기재무제표DB!N17+분기재무제표DB!N18)/4)","v":1.3902819037490457E-2},{"$f":"분기재무제표DB!O38/((분기재무제표DB!O11+분기재무제표DB!O12+분기재무제표DB!O13+분기재무제표DB!O17+분기재무제표DB!O18)/4)","v":2.1133300215687656E-2},{"$f":"분기재무제표DB!P38/((분기재무제표DB!P11+분기재무제표DB!P12+분기재무제표DB!P13+분기재무제표DB!P17+분기재무제표DB!P18)/4)","v":2.0731513831223961E-2},{"$f":"분기재무제표DB!Q38/((분기재무제표DB!Q11+분기재무제표DB!Q12+분기재무제표DB!Q13+분기재무제표DB!Q17+분기재무제표DB!Q18)/4)","v":7.6133044802224048E-3},{"$f":"분기재무제표DB!R38/((분기재무제표DB!R11+분기재무제표DB!R12+분기재무제표DB!R13+분기재무제표DB!R17+분기재무제표DB!R18)/4)","v":5.5904817382833018E-2},{"$f":"분기재무제표DB!S38/((분기재무제표DB!S11+분기재무제표DB!S12+분기재무제표DB!S13+분기재무제표DB!S17+분기재무제표DB!S18)/4)","v":4.5113582255128751E-2},{"$f":"분기재무제표DB!T38/((분기재무제표DB!T11+분기재무제표DB!T12+분기재무제표DB!T13+분기재무제표DB!T17+분기재무제표DB!T18)/4)","v":6.5637179478125668E-2},{"$f":"분기재무제표DB!U38/((분기재무제표DB!U11+분기재무제표DB!U12+분기재무제표DB!U13+분기재무제표DB!U17+분기재무제표DB!U18)/4)","v":3.069783317016438E-2},{"$f":"분기재무제표DB!V38/((분기재무제표DB!V11+분기재무제표DB!V12+분기재무제표DB!V13+분기재무제표DB!V17+분기재무제표DB!V18)/4)","v":0.10416727114737664},{"$f":"분기재무제표DB!W38/((분기재무제표DB!W11+분기재무제표DB!W12+분기재무제표DB!W13+분기재무제표DB!W17+분기재무제표DB!W18)/4)","v":9.2559630997172057E-2},{"$f":"분기재무제표DB!X38/((분기재무제표DB!X11+분기재무제표DB!X12+분기재무제표DB!X13+분기재무제표DB!X17+분기재무제표DB!X18)/4)","v":9.3876238664428555E-2},{"$f":"분기재무제표DB!Y38/((분기재무제표DB!Y11+분기재무제표DB!Y12+분기재무제표DB!Y13+분기재무제표DB!Y17+분기재무제표DB!Y18)/4)","v":5.1395968767331532E-2},{"$f":"분기재무제표DB!Z38/((분기재무제표DB!Z11+분기재무제표DB!Z12+분기재무제표DB!Z13+분기재무제표DB!Z17+분기재무제표DB!Z18)/4)","v":5.7850018316122437E-2},{"$f":"분기재무제표DB!AA38/((분기재무제표DB!AA11+분기재무제표DB!AA12+분기재무제표DB!AA13+분기재무제표DB!AA17+분기재무제표DB!AA18)/4)","v":8.2341063328108546E-2},{"$f":"분기재무제표DB!AB38/((분기재무제표DB!AB11+분기재무제표DB!AB12+분기재무제표DB!AB13+분기재무제표DB!AB17+분기재무제표DB!AB18)/4)","v":5.6563274288032199E-2}]
[null,null,"잉여금/당기순이익",null,null,"."]
[null,"15)","-높은비율로 잉여금 축척 (↑)",10,null,"잉여금축척",".",{"$f":"(분기재무제표DB!C63-분기재무제표DB!B63)/분기재무제표DB!C46","v":0.99999998675501545},{"$f":"(분기재무제표DB!D63-분기재무제표DB!C63)/분기재무제표DB!D46","v":0.55832307969590145},{"$f":"(분기재무제표DB!E63-분기재무제표DB!D63)/분기재무제표DB!E46","v":11.335236335904266},{"$f":"(분기재무제표DB!F63-분기재무제표DB!E63)/분기재무제표DB!F46","v":1},{"$f":"(분기재무제표DB!G63-분기재무제표DB!F63)/분기재무제표DB!G46","v":9.1679793747731591},{"$f":"(분기재무제표DB!H63-분기재무제표DB!G63)/분기재무제표DB!H46","v":-0.96603671953897996},{"$f":"(분기재무제표DB!I63-분기재무제표DB!H63)/분기재무제표DB!I46","v":0.75029307546063595},{"$f":"(분기재무제표DB!J63-분기재무제표DB!I63)/분기재무제표DB!J46","v":1.0022271438728512},{"$f":"(분기재무제표DB!K63-분기재무제표DB!J63)/분기재무제표DB!K46","v":1.5220737548655421},0,{"$f":"(분기재무제표DB!M63-분기재무제표DB!L63)/분기재무제표DB!M46","v":0.94076025729973056},{"$f":"(분기재무제표DB!N63-분기재무제표DB!M63)/분기재무제표DB!N46","v":0.72875893722965945},{"$f":"(분기재무제표DB!O63-분기재무제표DB!N63)/분기재무제표DB!O46","v":1.1897751031128954},{"$f":"(분기재무제표DB!P63-분기재무제표DB!O63)/분기재무제표DB!P46","v":1.0000000154109623},{"$f":"(분기재무제표DB!Q63-분기재무제표DB!P63)/분기재무제표DB!Q46","v":0.86044933710867433},{"$f":"(분기재무제표DB!R63-분기재무제표DB!Q63)/분기재무제표DB!R46","v":0.98830196186609665},{"$f":"(분기재무제표DB!S63-분기재무제표DB!R63)/분기재무제표DB!S46","v":0.95662428396910837},{"$f":"(분기재무제표DB!T63-분기재무제표DB!S63)/분기재무제표DB!T46","v":0.97967776704193776},0,{"$f":"(분기재무제표DB!V63-분기재무제표DB!U63)/분기재무제표DB!V46","v":0.84415644669039303},{"$f":"(분기재무제표DB!W63-분기재무제표DB!V63)/분기재무제표DB!W46","v":1},{"$f":"(분기재무제표DB!X63-분기재무제표DB!W63)/분기재무제표DB!X46","v":1.0251818607999961},{"$f":"(분기재무제표DB!Y63-분기재무제표DB!X63)/분기재무제표DB!Y46","v":1.9941075207029835},{"$f":"(분기재무제표DB!Z63-분기재무제표DB!Y63)/분기재무제표DB!Z46","v":0.33493806725641995},{"$f":"(분기재무제표DB!AA63-분기재무제표DB!Z63)/분기재무제표DB!AA46","v":1},{"$f":"(분기재무제표DB!AB63-분기재무제표DB!AA63)/분기재무제표DB!AB46","v":0.99999999969942877}]
[null,null,"비용 부담율",null,null,"."]
[null,"16)","-금융비용 부담율(↓)",0,null,"금융비용부담(3%이하)",{"$f":"분기재무제표DB!B40/분기재무제표DB!B34","v":5.3060229378665939E-2},{"$f":"분기재무제표DB!C40/분기재무제표DB!C34","v":4.51585562023398E-2},{"$f":"분기재무제표DB!D40/분기재무제표DB!D34","v":7.1869377708733945E-2},{"$f":"분기재무제표DB!E40/분기재무제표DB!E34","v":4.7335285196813313E-2},{"$f":"분기재무제표DB!F40/분기재무제표DB!F34","v":7.6742495079082207E-2},{"$f":"분기재무제표DB!G40/분기재무제표DB!G34","v":2.2526251338728077E-2},{"$f":"분기재무제표DB!H40/분기재무제표DB!H34","v":2.8690598253485064E-2},{"$f":"분기재무제표DB!I40/분기재무제표DB!I34","v":0.23844692040680973},{"$f":"분기재무제표DB!J40/분기재무제표DB!J34","v":2.8869603010663606E-2},{"$f":"분기재무제표DB!K40/분기재무제표DB!K34","v":5.0292001662258279E-2},{"$f":"분기재무제표DB!L40/분기재무제표DB!L34","v":3.0977007991078519E-2},{"$f":"분기재무제표DB!M40/분기재무제표DB!M34","v":3.4930623535963226E-2},{"$f":"분기재무제표DB!N40/분기재무제표DB!N34","v":3.1505362054985414E-2},{"$f":"분기재무제표DB!O40/분기재무제표DB!O34","v":5.3904128028363217E-2},{"$f":"분기재무제표DB!P40/분기재무제표DB!P34","v":4.8078341111569937E-2},{"$f":"분기재무제표DB!Q40/분기재무제표DB!Q34","v":1.933572913585058E-2},{"$f":"분기재무제표DB!R40/분기재무제표DB!R34","v":5.330733511794554E-2},{"$f":"분기재무제표DB!S40/분기재무제표DB!S34","v":2.7395545516606366E-2},{"$f":"분기재무제표DB!T40/분기재무제표DB!T34","v":2.1130050859019759E-2},{"$f":"분기재무제표DB!U40/분기재무제표DB!U34","v":5.909270283540189E-2},{"$f":"분기재무제표DB!V40/분기재무제표DB!V34","v":2.570966036122263E-2},{"$f":"분기재무제표DB!W40/분기재무제표DB!W34","v":2.191338372619854E-2},{"$f":"분기재무제표DB!X40/분기재무제표DB!X34","v":2.3464527604503564E-2},{"$f":"분기재무제표DB!Y40/분기재무제표DB!Y34","v":2.4802332152604946E-2},{"$f":"분기재무제표DB!Z40/분기재무제표DB!Z34","v":6.152184419584477E-2},{"$f":"분기재무제표DB!AA40/분기재무제표DB!AA34","v":4.3056282148450087E-2},{"$f":"분기재무제표DB!AB40/분기재무제표DB!AB34","v":7.6471141156883707E-2}]
[null,"17)","-영업현금/이자비용 > 100(↑)",1,null,"영업현금/이자(1이상)",{"$f":"IFERROR(분기재무제표DB!B51/ABS(분기재무제표DB!B55),500)","v":-3.1072993702913547},{"$f":"IFERROR(분기재무제표DB!C51/ABS(분기재무제표DB!C55),500)","v":2.1544021639811812},{"$f":"IFERROR(분기재무제표DB!D51/ABS(분기재무제표DB!D55),500)","v":1.9259844644457356},{"$f":"IFERROR(분기재무제표DB!E51/ABS(분기재무제표DB!E55),500)","v":1.720895630553138},{"$f":"IFERROR(분기재무제표DB!F51/ABS(분기재무제표DB!F55),500)","v":-1.6305627592246477},{"$f":"IFERROR(분기재무제표DB!G51/ABS(분기재무제표DB!G55),500)","v":0.59095500982779547},{"$f":"IFERROR(분기재무제표DB!H51/ABS(분기재무제표DB!H55),500)","v":0.20599008250069509},{"$f":"IFERROR(분기재무제표DB!I51/ABS(분기재무제표DB!I55),500)","v":0.22731191185610372},{"$f":"IFERROR(분기재무제표DB!J51/ABS(분기재무제표DB!J55),500)","v":-1.6472554121902805},{"$f":"IFERROR(분기재무제표DB!K51/ABS(분기재무제표DB!K55),500)","v":0.71657393224999466},{"$f":"IFERROR(분기재무제표DB!L51/ABS(분기재무제표DB!L55),500)","v":0.79790909646377461},{"$f":"IFERROR(분기재무제표DB!M51/ABS(분기재무제표DB!M55),500)","v":1.0125018020420311},{"$f":"IFERROR(분기재무제표DB!N51/ABS(분기재무제표DB!N55),500)","v":-9.7976613034345643},{"$f":"IFERROR(분기재무제표DB!O51/ABS(분기재무제표DB!O55),500)","v":-3.6804922102031217},{"$f":"IFERROR(분기재무제표DB!P51/ABS(분기재무제표DB!P55),500)","v":-4.7822320698577938},{"$f":"IFERROR(분기재무제표DB!Q51/ABS(분기재무제표DB!Q55),500)","v":-2.6725461869406457},{"$f":"IFERROR(분기재무제표DB!R51/ABS(분기재무제표DB!R55),500)","v":3.8183024099086422},{"$f":"IFERROR(분기재무제표DB!S51/ABS(분기재무제표DB!S55),500)","v":0.52175986284949216},{"$f":"IFERROR(분기재무제표DB!T51/ABS(분기재무제표DB!T55),500)","v":3.5702391375768321},{"$f":"IFERROR(분기재무제표DB!U51/ABS(분기재무제표DB!U55),500)","v":3.8660070590590374},{"$f":"IFERROR(분기재무제표DB!V51/ABS(분기재무제표DB!V55),500)","v":-7.4315541042538085},{"$f":"IFERROR(분기재무제표DB!W51/ABS(분기재무제표DB!W55),500)","v":0.18520912656159258},{"$f":"IFERROR(분기재무제표DB!X51/ABS(분기재무제표DB!X55),500)","v":3.5831213759737168},{"$f":"IFERROR(분기재무제표DB!Y51/ABS(분기재무제표DB!Y55),500)","v":2.931708320982469},{"$f":"IFERROR(분기재무제표DB!Z51/ABS(분기재무제표DB!Z55),500)","v":16.708952324275348},{"$f":"IFERROR(분기재무제표DB!AA51/ABS(분기재무제표DB!AA55),500)","v":17.374459188131347},{"$f":"IFERROR(분기재무제표DB!AB51/ABS(분기재무제표DB!AB55),500)","v":12.884151393739296}]
[null,"18)","-영업이익/이자비용 > 1000(↑)",0,null,"영업이익/이자(10이상)",{"$f":"IFERROR(분기재무제표DB!B48/ABS(분기재무제표DB!B55),1600)","v":1.0275804148962784},{"$f":"IFERROR(분기재무제표DB!C48/ABS(분기재무제표DB!C55),1600)","v":1.0674083640508951},{"$f":"IFERROR(분기재무제표DB!D48/ABS(분기재무제표DB!D55),1600)","v":1.7993044477196707},{"$f":"IFERROR(분기재무제표DB!E48/ABS(분기재무제표DB!E55),1600)","v":1.6851393347643551},{"$f":"IFERROR(분기재무제표DB!F48/ABS(분기재무제표DB!F55),1600)","v":1.3730304338741028},{"$f":"IFERROR(분기재무제표DB!G48/ABS(분기재무제표DB!G55),1600)","v":1.4175103277632413},{"$f":"IFERROR(분기재무제표DB!H48/ABS(분기재무제표DB!H55),1600)","v":0.82677121941291132},{"$f":"IFERROR(분기재무제표DB!I48/ABS(분기재무제표DB!I55),1600)","v":0.72456477399128616},{"$f":"IFERROR(분기재무제표DB!J48/ABS(분기재무제표DB!J55),1600)","v":1.3240115152815666},{"$f":"IFERROR(분기재무제표DB!K48/ABS(분기재무제표DB!K55),1600)","v":1.6798378188480523},{"$f":"IFERROR(분기재무제표DB!L48/ABS(분기재무제표DB!L55),1600)","v":1.3626726719737077},{"$f":"IFERROR(분기재무제표DB!M48/ABS(분기재무제표DB!M55),1600)","v":1.4602914813396466},{"$f":"IFERROR(분기재무제표DB!N48/ABS(분기재무제표DB!N55),1600)","v":1.0023624106282694},{"$f":"IFERROR(분기재무제표DB!O48/ABS(분기재무제표DB!O55),1600)","v":1.2948264478079481},{"$f":"IFERROR(분기재무제표DB!P48/ABS(분기재무제표DB!P55),1600)","v":1.358850640483271},{"$f":"IFERROR(분기재무제표DB!Q48/ABS(분기재무제표DB!Q55),1600)","v":1.0991578448231965},{"$f":"IFERROR(분기재무제표DB!R48/ABS(분기재무제표DB!R55),1600)","v":3.5319689773763021},{"$f":"IFERROR(분기재무제표DB!S48/ABS(분기재무제표DB!S55),1600)","v":3.4061940436017637},{"$f":"IFERROR(분기재무제표DB!T48/ABS(분기재무제표DB!T55),1600)","v":3.6749228050175256},{"$f":"IFERROR(분기재무제표DB!U48/ABS(분기재무제표DB!U55),1600)","v":3.4519198351955374},{"$f":"IFERROR(분기재무제표DB!V48/ABS(분기재무제표DB!V55),1600)","v":8.5987543750050239},{"$f":"IFERROR(분기재무제표DB!W48/ABS(분기재무제표DB!W55),1600)","v":7.8221941953846565},{"$f":"IFERROR(분기재무제표DB!X48/ABS(분기재무제표DB!X55),1600)","v":7.5649261407129833},{"$f":"IFERROR(분기재무제표DB!Y48/ABS(분기재무제표DB!Y55),1600)","v":6.8398140978504154},{"$f":"IFERROR(분기재무제표DB!Z48/ABS(분기재무제표DB!Z55),1600)","v":7.3357636852510142},{"$f":"IFERROR(분기재무제표DB!AA48/ABS(분기재무제표DB!AA55),1600)","v":12.02794105161748},{"$f":"IFERROR(분기재무제표DB!AB48/ABS(분기재무제표DB!AB55),1600)","v":7.3567482665122519}]
["유동성",null,"유동비율(유동자산/유동부채)",null,null,"."]
[null,"19)","-120%이상 유지(↑)",4,null,"유동비율(120%이상)",{"$f":"분기재무제표DB!B7/분기재무제표DB!B21","v":0.81447202124508022},{"$f":"분기재무제표DB!C7/분기재무제표DB!C21","v":0.7636304517643494},{"$f":"분기재무제표DB!D7/분기재무제표DB!D21","v":0.74172597353780501},{"$f":"분기재무제표DB!E7/분기재무제표DB!E21","v":0.77511988404373022},{"$f":"분기재무제표DB!F7/분기재무제표DB!F21","v":0.74028733179068462},{"$f":"분기재무제표DB!G7/분기재무제표DB!G21","v":0.84319234320421377},{"$f":"분기재무제표DB!H7/분기재무제표DB!H21","v":0.86008710733181148},{"$f":"분기재무제표DB!I7/분기재무제표DB!I21","v":0.81905018565696663},{"$f":"분기재무제표DB!J7/분기재무제표DB!J21","v":0.80142565608578409},{"$f":"분기재무제표DB!K7/분기재무제표DB!K21","v":0.7909061108419374},{"$f":"분기재무제표DB!L7/분기재무제표DB!L21","v":1.267157300170483},{"$f":"분기재무제표DB!M7/분기재무제표DB!M21","v":1.2709019650740876},{"$f":"분기재무제표DB!N7/분기재무제표DB!N21","v":1.1624493380126364},{"$f":"분기재무제표DB!O7/분기재무제표DB!O21","v":1.0479536146150128},{"$f":"분기재무제표DB!P7/분기재무제표DB!P21","v":1.010740757853112},{"$f":"분기재무제표DB!Q7/분기재무제표DB!Q21","v":1.0483134131798522},{"$f":"분기재무제표DB!R7/분기재무제표DB!R21","v":1.0532344022419591},{"$f":"분기재무제표DB!S7/분기재무제표DB!S21","v":1.0065327701859514},{"$f":"분기재무제표DB!T7/분기재무제표DB!T21","v":1.0159261538613009},{"$f":"분기재무제표DB!U7/분기재무제표DB!U21","v":1.0720300042772324},{"$f":"분기재무제표DB!V7/분기재무제표DB!V21","v":1.0602347382224728},{"$f":"분기재무제표DB!W7/분기재무제표DB!W21","v":1.0886444464202694},{"$f":"분기재무제표DB!X7/분기재무제표DB!X21","v":1.0482781540068311},{"$f":"분기재무제표DB!Y7/분기재무제표DB!Y21","v":1.448348786031955},{"$f":"분기재무제표DB!Z7/분기재무제표DB!Z21","v":1.3923186604769866},{"$f":"분기재무제표DB!AA7/분기재무제표DB!AA21","v":1.474352567104269},{"$f":"분기재무제표DB!AB7/분기재무제표DB!AB21","v":1.2901711211534359}]
[null,null,"당좌비율(당좌자산/유동부채)",null,null,"."]
[null,"20)","-70%이상 유지(↑)",2,null,"당좌비율(70%이상)",{"$f":"(분기재무제표DB!B60+분기재무제표DB!B61)/분기재무제표DB!B21","v":0.53289155510851816},{"$f":"(분기재무제표DB!C60+분기재무제표DB!C61)/분기재무제표DB!C21","v":0.53053761970917945},{"$f":"(분기재무제표DB!D60+분기재무제표DB!D61)/분기재무제표DB!D21","v":0.50117471092327603},{"$f":"(분기재무제표DB!E60+분기재무제표DB!E61)/분기재무제표DB!E21","v":0.54503574006538735},{"$f":"(분기재무제표DB!F60+분기재무제표DB!F61)/분기재무제표DB!F21","v":0.46571907270097318},{"$f":"(분기재무제표DB!G60+분기재무제표DB!G61)/분기재무제표DB!G21","v":0.54225012321616117},{"$f":"(분기재무제표DB!H60+분기재무제표DB!H61)/분기재무제표DB!H21","v":0.53181868960269929},{"$f":"(분기재무제표DB!I60+분기재무제표DB!I61)/분기재무제표DB!I21","v":0.47102894948388907},{"$f":"(분기재무제표DB!J60+분기재무제표DB!J61)/분기재무제표DB!J21","v":0.51628785620722562},{"$f":"(분기재무제표DB!K60+분기재무제표DB!K61)/분기재무제표DB!K21","v":0.48338121628576175},{"$f":"(분기재무제표DB!L60+분기재무제표DB!L61)/분기재무제표DB!L21","v":0.83188586162882261},{"$f":"(분기재무제표DB!M60+분기재무제표DB!M61)/분기재무제표DB!M21","v":0.50474015296509012},{"$f":"(분기재무제표DB!N60+분기재무제표DB!N61)/분기재무제표DB!N21","v":0.61911346111936116},{"$f":"(분기재무제표DB!O60+분기재무제표DB!O61)/분기재무제표DB!O21","v":0.54548780053053192},{"$f":"(분기재무제표DB!P60+분기재무제표DB!P61)/분기재무제표DB!P21","v":0.55328554644985783},{"$f":"(분기재무제표DB!Q60+분기재무제표DB!Q61)/분기재무제표DB!Q21","v":0.61600117678195299},{"$f":"(분기재무제표DB!R60+분기재무제표DB!R61)/분기재무제표DB!R21","v":0.61670207144135403},{"$f":"(분기재무제표DB!S60+분기재무제표DB!S61)/분기재무제표DB!S21","v":0.61702814447799992},{"$f":"(분기재무제표DB!T60+분기재무제표DB!T61)/분기재무제표DB!T21","v":0.65537446013490586},{"$f":"(분기재무제표DB!U60+분기재무제표DB!U61)/분기재무제표DB!U21","v":0.72892648446101871},{"$f":"(분기재무제표DB!V60+분기재무제표DB!V61)/분기재무제표DB!V21","v":0.69725805612603342},{"$f":"(분기재무제표DB!W60+분기재무제표DB!W61)/분기재무제표DB!W21","v":0.70992787139467695},{"$f":"(분기재무제표DB!X60+분기재무제표DB!X61)/분기재무제표DB!X21","v":0.69109845679876791},{"$f":"(분기재무제표DB!Y60+분기재무제표DB!Y61)/분기재무제표DB!Y21","v":1.0462262954281052},{"$f":"(분기재무제표DB!Z60+분기재무제표DB!Z61)/분기재무제표DB!Z21","v":1.009353421798892},{"$f":"(분기재무제표DB!AA60+분기재무제표DB!AA61)/분기재무제표DB!AA21","v":1.0561706206634482},{"$f":"(분기재무제표DB!AB60+분기재무제표DB!AB61)/분기재무제표DB!AB21","v":0.88018619787301222}]
[null,null,"현금비율(현금/유동자산)",null,null,"."]
[null,"21)","-20%이상 유지(↑)",4,null,"현금비율(20%이상)",{"$f":"분기재무제표DB!B60/분기재무제표DB!B7","v":0.28299103846058604},{"$f":"분기재무제표DB!C60/분기재무제표DB!C7","v":0.2931250905624011},{"$f":"분기재무제표DB!D60/분기재무제표DB!D7","v":0.24363258028117085},{"$f":"분기재무제표DB!E60/분기재무제표DB!E7","v":0.3056036046432119},{"$f":"분기재무제표DB!F60/분기재무제표DB!F7","v":0.21013285155583344},{"$f":"분기재무제표DB!G60/분기재무제표DB!G7","v":0.26232539988835657},{"$f":"분기재무제표DB!H60/분기재무제표DB!H7","v":0.21586624385428793},{"$f":"분기재무제표DB!I60/분기재무제표DB!I7","v":0.18251584898128215},{"$f":"분기재무제표DB!J60/분기재무제표DB!J7","v":0.2126791695154879},{"$f":"분기재무제표DB!K60/분기재무제표DB!K7","v":0.19716212204848391},{"$f":"분기재무제표DB!L60/분기재무제표DB!L7","v":0.31561387627873433},{"$f":"분기재무제표DB!M60/분기재무제표DB!M7","v":7.6507104475234983E-2},{"$f":"분기재무제표DB!N60/분기재무제표DB!N7","v":0.2062083231793877},{"$f":"분기재무제표DB!O60/분기재무제표DB!O7","v":0.15644537657577826},{"$f":"분기재무제표DB!P60/분기재무제표DB!P7","v":0.14791200438749508},{"$f":"분기재무제표DB!Q60/분기재무제표DB!Q7","v":0.21492439714601658},{"$f":"분기재무제표DB!R60/분기재무제표DB!R7","v":0.18986491175377723},{"$f":"분기재무제표DB!S60/분기재무제표DB!S7","v":0.17902907139083263},{"$f":"분기재무제표DB!T60/분기재무제표DB!T7","v":0.24629144223263585},{"$f":"분기재무제표DB!U60/분기재무제표DB!U7","v":0.2811378048364262},{"$f":"분기재무제표DB!V60/분기재무제표DB!V7","v":0.20968629373399203},{"$f":"분기재무제표DB!W60/분기재무제표DB!W7","v":0.2382341862453293},{"$f":"분기재무제표DB!X60/분기재무제표DB!X7","v":0.23206996440965016},{"$f":"분기재무제표DB!Y60/분기재무제표DB!Y7","v":0.4099860111569229},{"$f":"분기재무제표DB!Z60/분기재무제표DB!Z7","v":0.4149000437880675},{"$f":"분기재무제표DB!AA60/분기재무제표DB!AA7","v":0.38880958934953008},{"$f":"분기재무제표DB!AB60/분기재무제표DB!AB7","v":0.32059709111738477}]
[null,null,"단기차입금 비율(단기차입금/유동부채)",null,null,"."]
[null,"22)","-40%이하로 유지(↓)",10,null,"단기차입금(40%이하)",{"$f":"분기재무제표DB!B62/분기재무제표DB!B21","v":3.6591556016709527E-2},{"$f":"분기재무제표DB!C62/분기재무제표DB!C21","v":4.057901670905615E-2},{"$f":"분기재무제표DB!D62/분기재무제표DB!D21","v":3.9425649465007054E-2},{"$f":"분기재무제표DB!E62/분기재무제표DB!E21","v":3.6109395546905079E-2},{"$f":"분기재무제표DB!F62/분기재무제표DB!F21","v":3.8722119847998372E-2},{"$f":"분기재무제표DB!G62/분기재무제표DB!G21","v":5.5651854671119771E-2},{"$f":"분기재무제표DB!H62/분기재무제표DB!H21","v":7.9000538077156374E-2},{"$f":"분기재무제표DB!I62/분기재무제표DB!I21","v":5.8448493723895462E-2},{"$f":"분기재무제표DB!J62/분기재무제표DB!J21","v":5.4977521596780231E-2},{"$f":"분기재무제표DB!K62/분기재무제표DB!K21","v":5.6068963680414169E-2},{"$f":"분기재무제표DB!L62/분기재무제표DB!L21","v":9.809662952508133E-2},{"$f":"분기재무제표DB!M62/분기재무제표DB!M21","v":0.11604871660143122},{"$f":"분기재무제표DB!N62/분기재무제표DB!N21","v":9.4053591262199754E-2},{"$f":"분기재무제표DB!O62/분기재무제표DB!O21","v":7.5943743128649141E-2},{"$f":"분기재무제표DB!P62/분기재무제표DB!P21","v":7.3199055375917602E-2},{"$f":"분기재무제표DB!Q62/분기재무제표DB!Q21","v":8.6477566211379656E-2},{"$f":"분기재무제표DB!R62/분기재무제표DB!R21","v":7.9117262142892317E-2},{"$f":"분기재무제표DB!S62/분기재무제표DB!S21","v":7.2847566528354932E-2},{"$f":"분기재무제표DB!T62/분기재무제표DB!T21","v":6.6261376281973122E-2},{"$f":"분기재무제표DB!U62/분기재무제표DB!U21","v":6.6669744422484703E-2},{"$f":"분기재무제표DB!V62/분기재무제표DB!V21","v":7.2475528702308362E-2},{"$f":"분기재무제표DB!W62/분기재무제표DB!W21","v":7.7437221203510889E-2},{"$f":"분기재무제표DB!X62/분기재무제표DB!X21","v":6.6676460314804842E-2},{"$f":"분기재무제표DB!Y62/분기재무제표DB!Y21","v":9.2525909142564741E-2},{"$f":"분기재무제표DB!Z62/분기재무제표DB!Z21","v":9.442801605326516E-2},{"$f":"분기재무제표DB!AA62/분기재무제표DB!AA21","v":7.3431814813958565E-2},{"$f":"분기재무제표DB!AB62/분기재무제표DB!AB21","v":7.769505520413901E-2}]
[null,null,"보유현금과 시가총액비교",null,null,"."]
[null,"23)","-80~120% (↔)",0,null,"현금/시총(80~120)",{"$f":"분기재무제표DB!B60/분기재무제표DB!B91","v":0.27887073270618762},{"$f":"분기재무제표DB!C60/분기재무제표DB!C91","v":0.28432199801415464},{"$f":"분기재무제표DB!D60/분기재무제표DB!D91","v":0.29271840546448574},{"$f":"분기재무제표DB!E60/분기재무제표DB!E91","v":0.23641861013508142},{"$f":"분기재무제표DB!F60/분기재무제표DB!F91","v":0.12926216091324419},{"$f":"분기재무제표DB!G60/분기재무제표DB!G91","v":0.11386441543098956},{"$f":"분기재무제표DB!H60/분기재무제표DB!H91","v":9.4044256414055144E-2},{"$f":"분기재무제표DB!I60/분기재무제표DB!I91","v":3.6544998708190286E-2},{"$f":"분기재무제표DB!J60/분기재무제표DB!J91","v":3.2555362804000836E-2},{"$f":"분기재무제표DB!K60/분기재무제표DB!K91","v":1.9712415585594702E-2},{"$f":"분기재무제표DB!L60/분기재무제표DB!L91","v":6.9743691552954956E-2},{"$f":"분기재무제표DB!M60/분기재무제표DB!M91","v":1.3982444431712478E-2},{"$f":"분기재무제표DB!N60/분기재무제표DB!N91","v":4.756484907945234E-2},{"$f":"분기재무제표DB!O60/분기재무제표DB!O91","v":2.9473008483639037E-2},{"$f":"분기재무제표DB!P60/분기재무제표DB!P91","v":3.2684838009666754E-2},{"$f":"분기재무제표DB!Q60/분기재무제표DB!Q91","v":5.3848517017737005E-2},{"$f":"분기재무제표DB!R60/분기재무제표DB!R91","v":4.5324340756881153E-2},{"$f":"분기재무제표DB!S60/분기재무제표DB!S91","v":1.8167468926251949E-2},{"$f":"분기재무제표DB!T60/분기재무제표DB!T91","v":3.0415980209409717E-2},{"$f":"분기재무제표DB!U60/분기재무제표DB!U91","v":3.1497875636266763E-2},{"$f":"분기재무제표DB!V60/분기재무제표DB!V91","v":2.0941825894166547E-2},{"$f":"분기재무제표DB!W60/분기재무제표DB!W91","v":2.2812299630799209E-2},{"$f":"분기재무제표DB!X60/분기재무제표DB!X91","v":1.2269651093653569E-2},{"$f":"분기재무제표DB!Y60/분기재무제표DB!Y91","v":3.4824541265357147E-2},{"$f":"분기재무제표DB!Z60/분기재무제표DB!Z91","v":3.7804792264149213E-2},{"$f":"분기재무제표DB!AA60/분기재무제표DB!AA91","v":3.7058004906710303E-2},{"$f":"분기재무제표DB!AB60/분기재무제표DB!AB91","v":2.2336449544146313E-2}]
[null,null,"유동현금과 시가총액비교",null,null,"."]
[null,"24)","-80~120% (↔) ",0,null,"유동현금/시총(80~120)",{"$f":"(분기재무제표DB!B7-분기재무제표DB!B21)/분기재무제표DB!B91","v":-0.22447268329406161},{"$f":"(분기재무제표DB!C7-분기재무제표DB!C21)/분기재무제표DB!C91","v":-0.30023806649765611},{"$f":"(분기재무제표DB!D7-분기재무제표DB!D21)/분기재무제표DB!D91","v":-0.4183616930580194},{"$f":"(분기재무제표DB!E7-분기재무제표DB!E21)/분기재무제표DB!E91","v":-0.22444263872126946},{"$f":"(분기재무제표DB!F7-분기재무제표DB!F21)/분기재무제표DB!F91","v":-0.21580935877600049},{"$f":"(분기재무제표DB!G7-분기재무제표DB!G21)/분기재무제표DB!G91","v":-8.0721326156817652E-2},{"$f":"(분기재무제표DB!H7-분기재무제표DB!H21)/분기재무제표DB!H91","v":-7.0870066484100519E-2},{"$f":"(분기재무제표DB!I7-분기재무제표DB!I21)/분기재무제표DB!I91","v":-4.4235913148916658E-2},{"$f":"(분기재무제표DB!J7-분기재무제표DB!J21)/분기재무제표DB!J91","v":-3.7927784848246889E-2},{"$f":"(분기재무제표DB!K7-분기재무제표DB!K21)/분기재무제표DB!K91","v":-2.6432167166126858E-2},{"$f":"(분기재무제표DB!L7-분기재무제표DB!L21)/분기재무제표DB!L91","v":4.6589211237824835E-2},{"$f":"(분기재무제표DB!M7-분기재무제표DB!M21)/분기재무제표DB!M91","v":3.89566353706811E-2},{"$f":"(분기재무제표DB!N7-분기재무제표DB!N21)/분기재무제표DB!N91","v":3.223471566773984E-2},{"$f":"(분기재무제표DB!O7-분기재무제표DB!O21)/분기재무제표DB!O91","v":8.6206700846967518E-3},{"$f":"(분기재무제표DB!P7-분기재무제표DB!P21)/분기재무제표DB!P91","v":2.3482160999965386E-3},{"$f":"(분기재무제표DB!Q7-분기재무제표DB!Q21)/분기재무제표DB!Q91","v":1.1546878804943332E-2},{"$f":"(분기재무제표DB!R7-분기재무제표DB!R21)/분기재무제표DB!R91","v":1.2065744645576285E-2},{"$f":"(분기재무제표DB!S7-분기재무제표DB!S21)/분기재무제표DB!S91","v":6.5862821054181355E-4},{"$f":"(분기재무제표DB!T7-분기재무제표DB!T21)/분기재무제표DB!T91","v":1.9359817600608279E-3},{"$f":"(분기재무제표DB!U7-분기재무제표DB!U21)/분기재무제표DB!U91","v":7.5278076644928454E-3},{"$f":"(분기재무제표DB!V7-분기재무제표DB!V21)/분기재무제표DB!V91","v":5.6740021860503783E-3},{"$f":"(분기재무제표DB!W7-분기재무제표DB!W21)/분기재무제표DB!W91","v":7.7970524523935944E-3},{"$f":"(분기재무제표DB!X7-분기재무제표DB!X21)/분기재무제표DB!X91","v":2.434935143808342E-3},{"$f":"(분기재무제표DB!Y7-분기재무제표DB!Y21)/분기재무제표DB!Y91","v":2.6294154115400946E-2},{"$f":"(분기재무제표DB!Z7-분기재무제표DB!Z21)/분기재무제표DB!Z91","v":2.5674600650074781E-2},{"$f":"(분기재무제표DB!AA7-분기재무제표DB!AA21)/분기재무제표DB!AA91","v":3.0665141418947224E-2},{"$f":"(분기재무제표DB!AB7-분기재무제표DB!AB21)/분기재무제표DB!AB91","v":1.5669727184949502E-2}]
[null,null,"차입금과 시가총액비교",null,null,"."]
[null,"25)","-5% 이하(↓)",10,null,"차입금/시총(5%이하)",{"$f":"분기재무제표DB!B62/분기재무제표DB!B91","v":4.4272593385098487E-2},{"$f":"분기재무제표DB!C62/분기재무제표DB!C91","v":5.1543718757531283E-2},{"$f":"분기재무제표DB!D62/분기재무제표DB!D91","v":6.3863105733191858E-2},{"$f":"분기재무제표DB!E62/분기재무제표DB!E91","v":3.6039149058218353E-2},{"$f":"분기재무제표DB!F62/분기재무제표DB!F91","v":3.217631204693093E-2},{"$f":"분기재무제표DB!G62/분기재무제표DB!G91","v":2.8648419368893945E-2},{"$f":"분기재무제표DB!H62/분기재무제표DB!H91","v":4.0016136319085328E-2},{"$f":"분기재무제표DB!I62/분기재무제표DB!I91","v":1.4288616440101825E-2},{"$f":"분기재무제표DB!J62/분기재무제표DB!J91","v":1.0500730202655602E-2},{"$f":"분기재무제표DB!K62/분기재무제표DB!K91","v":7.0878409063015726E-3},{"$f":"분기재무제표DB!L62/분기재무제표DB!L91","v":1.7106942583063302E-2},{"$f":"분기재무제표DB!M62/분기재무제표DB!M91","v":1.6688205036242819E-2},{"$f":"분기재무제표DB!N62/분기재무제표DB!N91","v":1.8662992468648887E-2},{"$f":"분기재무제표DB!O62/분기재무제표DB!O91","v":1.3652483963202192E-2},{"$f":"분기재무제표DB!P62/분기재무제표DB!P91","v":1.6003265569241552E-2},{"$f":"분기재무제표DB!Q62/분기재무제표DB!Q91","v":2.0668090094816131E-2},{"$f":"분기재무제표DB!R62/분기재무제표DB!R91","v":1.793217622195525E-2},{"$f":"분기재무제표DB!S62/분기재무제표DB!S91","v":7.3444283235425947E-3},{"$f":"분기재무제표DB!T62/분기재무제표DB!T91","v":8.0547266462204139E-3},{"$f":"분기재무제표DB!U62/분기재무제표DB!U91","v":6.9676104852321357E-3},{"$f":"분기재무제표DB!V62/분기재무제표DB!V91","v":6.8270622638587526E-3},{"$f":"분기재무제표DB!W62/분기재무제표DB!W91","v":6.8112792157199349E-3},{"$f":"분기재무제표DB!X62/분기재무제표DB!X91","v":3.3628638009292611E-3},{"$f":"분기재무제표DB!Y62/분기재무제표DB!Y91","v":5.4263345646458029E-3},{"$f":"분기재무제표DB!Z62/분기재무제표DB!Z91","v":6.1796744498434286E-3},{"$f":"분기재무제표DB!AA62/분기재무제표DB!AA91","v":4.7470956037326739E-3},{"$f":"분기재무제표DB!AB62/분기재무제표DB!AB91","v":4.1956632825107488E-3}]
[null,null,"현금흐름 관련 부석",null,null,"."]
[null,null,"-영업활동현금흐름 (+)",null,null,".","-","-",{"$f":"IF(분기재무제표DB!D72>0,\"+\",\"-\")","v":"-"},{"$f":"IF(분기재무제표DB!E72>0,\"+\",\"-\")","v":"+"},{"$f":"IF(분기재무제표DB!F72>0,\"+\",\"-\")","v":"-"},{"$f":"IF(분기재무제표DB!G72>0,\"+\",\"-\")","v":"+"},{"$f":"IF(분기재무제표DB!H72>0,\"+\",\"-\")","v":"-"},{"$f":"IF(분기재무제표DB!I72>0,\"+\",\"-\")","v":"+"},{"$f":"IF(분기재무제표DB!J72>0,\"+\",\"-\")","v":"-"},{"$f":"IF(분기재무제표DB!K72>0,\"+\",\"-\")","v":"+"},{"$f":"IF(분기재무제표DB!L72>0,\"+\",\"-\")","v":"+"},{"$f":"IF(분기재무제표DB!M72>0,\"+\",\"-\")","v":"+"},{"$f":"IF(분기재무제표DB!N72>0,\"+\",\"-\")","v":"-"},{"$f":"IF(분기재무제표DB!O72>0,\"+\",\"-\")","v":"+"},{"$f":"IF(분기재무제표DB!P72>0,\"+\",\"-\")","v":"-"},{"$f":"IF(분기재무제표DB!Q72>0,\"+\",\"-\")","v":"+"},{"$f":"IF(분기재무제표DB!R72>0,\"+\",\"-\")","v":"+"},{"$f":"IF(분기재무제표DB!S72>0,\"+\",\"-\")","v":"-"},{"$f":"IF(분기재무제표DB!T72>0,\"+\",\"-\")","v":"+"},{"$f":"IF(분기재무제표DB!U72>0,\"+\",\"-\")","v":"+"},{"$f":"IF(분기재무제표DB!V72>0,\"+\",\"-\")","v":"-"},{"$f":"IF(분기재무제표DB!W72>0,\"+\",\"-\")","v":"+"},{"$f":"IF(분기재무제표DB!X72>0,\"+\",\"-\")","v":"+"},{"$f":"IF(분기재무제표DB!Y72>0,\"+\",\"-\")","v":"+"},{"$f":"IF(분기재무제표DB!Z72>0,\"+\",\"-\")","v":"+"},{"$f":"IF(분기재무제표DB!AA72>0,\"+\",\"-\")","v":"+"},{"$f":"IF(분기재무제표DB!AB72>0,\"+\",\"-\")","v":"+"}]
[null,null,"-투자활동현금흐흠 (-)",null,null,".","-","-",{"$f":"IF(분기재무제표DB!D73>0,\"+\",\"-\")","v":"+"},{"$f":"IF(분기재무제표DB!E73>0,\"+\",\"-\")","v":"-"},{"$f":"IF(분기재무제표DB!F73>0,\"+\",\"-\")","v":"-"},{"$f":"IF(분기재무제표DB!G73>0,\"+\",\"-\")","v":"+"},{"$f":"IF(분기재무제표DB!H73>0,\"+\",\"-\")","v":"-"},{"$f":"IF(분기재무제표DB!I73>0,\"+\",\"-\")","v":"-"},{"$f":"IF(분기재무제표DB!J73>0,\"+\",\"-\")","v":"-"},{"$f":"IF(분기재무제표DB!K73>0,\"+\",\"-\")","v":"-"},{"$f":"IF(분기재무제표DB!L73>0,\"+\",\"-\")","v":"-"},{"$f":"IF(분기재무제표DB!M73>0,\"+\",\"-\")","v":"-"},{"$f":"IF(분기재무제표DB!N73>0,\"+\",\"-\")","v":"-"},{"$f":"IF(분기재무제표DB!O73>0,\"+\",\"-\")","v":"-"},{"$f":"IF(분기재무제표DB!P73>0,\"+\",\"-\")","v":"-"},{"$f":"IF(분기재무제표DB!Q73>0,\"+\",\"-\")","v":"-"},{"$f":"IF(분기재무제표DB!R73>0,\"+\",\"-\")","v":"-"},{"$f":"IF(분기재무제표DB!S73>0,\"+\",\"-\")","v":"-"},{"$f":"IF(분기재무제표DB!T73>0,\"+\",\"-\")","v":"-"},{"$f":"IF(분기재무제표DB!U73>0,\"+\",\"-\")","v":"-"},{"$f":"IF(분기재무제표DB!V73>0,\"+\",\"-\")","v":"-"},{"$f":"IF(분기재무제표DB!W73>0,\"+\",\"-\")","v":"-"},{"$f":"IF(분기재무제표DB!X73>0,\"+\",\"-\")","v":"-"},{"$f":"IF(분기재무제표DB!Y73>0,\"+\",\"-\")","v":"-"},{"$f":"IF(분기재무제표DB!Z73>0,\"+\",\"-\")","v":"-"},{"$f":"IF(분기재무제표DB!AA73>0,\"+\",\"-\")","v":"+"},{"$f":"IF(분기재무제표DB!AB73>0,\"+\",\"-\")","v":"-"}]
[null,null,"-재무활동현금흐름 (+ or -)",null,null,".","+","+",{"$f":"IF(분기재무제표DB!D74>0,\"+\",\"-\")","v":"-"},{"$f":"IF(분기재무제표DB!E74>0,\"+\",\"-\")","v":"+"},{"$f":"IF(분기재무제표DB!F74>0,\"+\",\"-\")","v":"-"},{"$f":"IF(분기재무제표DB!G74>0,\"+\",\"-\")","v":"+"},{"$f":"IF(분기재무제표DB!H74>0,\"+\",\"-\")","v":"+"},{"$f":"IF(분기재무제표DB!I74>0,\"+\",\"-\")","v":"-"},{"$f":"IF(분기재무제표DB!J74>0,\"+\",\"-\")","v":"+"},{"$f":"IF(분기재무제표DB!K74>0,\"+\",\"-\")","v":"-"},{"$f":"IF(분기재무제표DB!L74>0,\"+\",\"-\")","v":"+"},{"$f":"IF(분기재무제표DB!M74>0,\"+\",\"-\")","v":"+"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"26)",": (+,-,+):성장기업 / (+,-,-)우량기업",8,null,".",{"$f":"IF(AND(G48=\"+\",G49=\"+\",G50=\"+\"),\"전환\",IF(AND(G48=\"+\",G49=\"+\",G50=\"-\"),\"성숙\",IF(AND(G48=\"+\",G49=\"-\",G50=\"+\"),\"성장\",IF(AND(G48=\"+\",G49=\"-\",G50=\"-\"),\"우량\",IF(AND(G48=\"-\",G49=\"-\",G50=\"+\"),\"초기\")))))","v":"초기"},{"$f":"IF(AND(H48=\"+\",H49=\"+\",H50=\"+\"),\"전환\",IF(AND(H48=\"+\",H49=\"+\",H50=\"-\"),\"성숙\",IF(AND(H48=\"+\",H49=\"-\",H50=\"+\"),\"성장\",IF(AND(H48=\"+\",H49=\"-\",H50=\"-\"),\"우량\",IF(AND(H48=\"-\",H49=\"-\",H50=\"+\"),\"초기\")))))","v":"초기"},false,"성장",false,"전환","초기","우량","초기","우량","성장","성장",false,{"$f":"IF(AND(T48=\"+\",T49=\"+\",T50=\"+\"),\"전환\",IF(AND(T48=\"+\",T49=\"+\",T50=\"-\"),\"성숙\",IF(AND(T48=\"+\",T49=\"-\",T50=\"+\"),\"성장\",IF(AND(T48=\"+\",T49=\"-\",T50=\"-\"),\"우량\",IF(AND(T48=\"-\",T49=\"-\",T50=\"+\"),\"초기\")))))","v":"우량"},false,"우량","우량",false,"우량","우량",false,"우량","우량","우량","우량","성숙","우량"]
[null,"27)","-영업현금/당기순이익(↑)",3,null,"당순/영업현금(150%이상)",{"$f":"분기재무제표DB!B72/분기재무제표DB!B46","v":-11.312721753551683},{"$f":"분기재무제표DB!C72/분기재무제표DB!C46","v":-53.518771209276494},{"$f":"분기재무제표DB!D72/분기재무제표DB!D46","v":-3.9569542956015254E-3},{"$f":"분기재무제표DB!E72/분기재무제표DB!E46","v":5.6310550200760687},{"$f":"분기재무제표DB!F72/분기재무제표DB!F46","v":-5.1976137015249142},{"$f":"분기재무제표DB!G72/분기재무제표DB!G46","v":5.375941484254021},{"$f":"분기재무제표DB!H72/분기재무제표DB!H46","v":-1.7465538131988612},{"$f":"분기재무제표DB!I72/분기재무제표DB!I46","v":-4.0949078471787533E-2},{"$f":"분기재무제표DB!J72/분기재무제표DB!J46","v":-262.85581459543971},{"$f":"분기재무제표DB!K72/분기재무제표DB!K46","v":6.8725927165848164},{"$f":"분기재무제표DB!L72/분기재무제표DB!L46","v":-2.0597198142019213},{"$f":"분기재무제표DB!M72/분기재무제표DB!M46","v":2.8759971572906258},{"$f":"분기재무제표DB!N72/분기재무제표DB!N46","v":-79.965754571920073},{"$f":"분기재무제표DB!O72/분기재무제표DB!O46","v":-3.6566925235983643},{"$f":"분기재무제표DB!P72/분기재무제표DB!P46","v":63.673471037986097},{"$f":"분기재무제표DB!Q72/분기재무제표DB!Q46","v":-3.3075939234414453},{"$f":"분기재무제표DB!R72/분기재무제표DB!R46","v":1.5683112947125757},{"$f":"분기재무제표DB!S72/분기재무제표DB!S46","v":-1.6739538505373859},{"$f":"분기재무제표DB!T72/분기재무제표DB!T46","v":2.9561487372530779},{"$f":"분기재무제표DB!U72/분기재무제표DB!U46","v":-23.907776871441811},{"$f":"분기재무제표DB!V72/분기재무제표DB!V46","v":-0.89517463250269058},{"$f":"분기재무제표DB!W72/분기재무제표DB!W46","v":1.1578088795878214},{"$f":"분기재무제표DB!X72/분기재무제표DB!X46","v":1.5071775768789171},{"$f":"분기재무제표DB!Y72/분기재무제표DB!Y46","v":6.5918792139669447E-2},{"$f":"분기재무제표DB!Z72/분기재무제표DB!Z46","v":3.5536387416641486},{"$f":"분기재무제표DB!AA72/분기재무제표DB!AA46","v":1.3747499602820354},{"$f":"분기재무제표DB!AB72/분기재무제표DB!AB46","v":2.6766734491361257}]
[null,"28)","-영업현금/매출액 비율(↑)",3,null,"매출/영업현금(15%이상)",{"$f":"분기재무제표DB!B72/분기재무제표DB!B34","v":-9.8431430850136101E-2},{"$f":"분기재무제표DB!C72/분기재무제표DB!C34","v":0.23463375302984352},{"$f":"분기재무제표DB!D72/분기재무제표DB!D34","v":-8.440294096605095E-5},{"$f":"분기재무제표DB!E72/분기재무제표DB!E34","v":8.9484130854597554E-2},{"$f":"분기재무제표DB!F72/분기재무제표DB!F34","v":-5.0795575698470312E-2},{"$f":"분기재무제표DB!G72/분기재무제표DB!G34","v":7.5075379969876524E-2},{"$f":"분기재무제표DB!H72/분기재무제표DB!H34","v":-7.0879084842219494E-3},{"$f":"분기재무제표DB!I72/분기재무제표DB!I34","v":1.5162147655301311E-2},{"$f":"분기재무제표DB!J72/분기재무제표DB!J34","v":-4.4063123064736087E-2},{"$f":"분기재무제표DB!K72/분기재무제표DB!K34","v":7.9017720111737702E-2},{"$f":"분기재무제표DB!L72/분기재무제표DB!L34","v":2.4340939651717401E-2},{"$f":"분기재무제표DB!M72/분기재무제표DB!M34","v":4.1849412942882296E-2},{"$f":"분기재무제표DB!N72/분기재무제표DB!N34","v":-0.21290044987019255},{"$f":"분기재무제표DB!O72/분기재무제표DB!O34","v":5.2934922936640511E-2},{"$f":"분기재무제표DB!P72/분기재무제표DB!P34","v":-0.13176288316902332},{"$f":"분기재무제표DB!Q72/분기재무제표DB!Q34","v":5.2893830762173973E-2},{"$f":"분기재무제표DB!R72/분기재무제표DB!R34","v":7.1640683157476501E-2},{"$f":"분기재무제표DB!S72/분기재무제표DB!S34","v":-5.3184743752309908E-2},{"$f":"분기재무제표DB!T72/분기재무제표DB!T34","v":0.16876730283078606},{"$f":"분기재무제표DB!U72/분기재무제표DB!U34","v":6.8749911232562785E-2},{"$f":"분기재무제표DB!V72/분기재무제표DB!V34","v":-9.5571751168380736E-2},{"$f":"분기재무제표DB!W72/분기재무제표DB!W34","v":9.2041365028995237E-2},{"$f":"분기재무제표DB!X72/분기재무제표DB!X34","v":0.12721049882372626},{"$f":"분기재무제표DB!Y72/분기재무제표DB!Y34","v":1.2589202504303757E-2},{"$f":"분기재무제표DB!Z72/분기재무제표DB!Z34","v":0.20776966824431453},{"$f":"분기재무제표DB!AA72/분기재무제표DB!AA34","v":7.4922884694035533E-2},{"$f":"분기재무제표DB!AB72/분기재무제표DB!AB34","v":0.22179020507826147}]
[null,"29)","-영업현금/유동부채 비율(↑)",2,null,"영업현금/부채(80%이상)",{"$f":"분기재무제표DB!B72/(분기재무제표DB!B21/4)","v":-0.12705999726951914},{"$f":"분기재무제표DB!C72/(분기재무제표DB!C21/4)","v":0.32637744105551175},{"$f":"분기재무제표DB!D72/(분기재무제표DB!D21/4)","v":-1.1378677330611665E-4},{"$f":"분기재무제표DB!E72/(분기재무제표DB!E21/4)","v":0.11879226407866841},{"$f":"분기재무제표DB!F72/(분기재무제표DB!F21/4)","v":-8.0547069065951826E-2},{"$f":"분기재무제표DB!G72/(분기재무제표DB!G21/4)","v":0.13275330854070147},{"$f":"분기재무제표DB!H72/(분기재무제표DB!H21/4)","v":-1.2723629120357061E-2},{"$f":"분기재무제표DB!I72/(분기재무제표DB!I21/4)","v":2.7477906310631538E-2},{"$f":"분기재무제표DB!J72/(분기재무제표DB!J21/4)","v":-8.0750909106842614E-2},{"$f":"분기재무제표DB!K72/(분기재무제표DB!K21/4)","v":0.13857500036146975},{"$f":"분기재무제표DB!L72/(분기재무제표DB!L21/4)","v":5.5781416838911455E-2},{"$f":"분기재무제표DB!M72/(분기재무제표DB!M21/4)","v":0.10310595874274499},{"$f":"분기재무제표DB!N72/(분기재무제표DB!N21/4)","v":-0.46723076380676143},{"$f":"분기재무제표DB!O72/(분기재무제표DB!O21/4)","v":0.11440933213408046},{"$f":"분기재무제표DB!P72/(분기재무제표DB!P21/4)","v":-0.28388011975606775},{"$f":"분기재무제표DB!Q72/(분기재무제표DB!Q21/4)","v":0.11775692532002745},{"$f":"분기재무제표DB!R72/(분기재무제표DB!R21/4)","v":0.17735272547761341},{"$f":"분기재무제표DB!S72/(분기재무제표DB!S21/4)","v":-0.12131116939140792},{"$f":"분기재무제표DB!T72/(분기재무제표DB!T21/4)","v":0.39723694836184453},{"$f":"분기재무제표DB!U72/(분기재무제표DB!U21/4)","v":0.16674328653847187},{"$f":"분기재무제표DB!V72/(분기재무제표DB!V21/4)","v":-0.24407300512180885},{"$f":"분기재무제표DB!W72/(분기재무제표DB!W21/4)","v":0.23818014420795308},{"$f":"분기재무제표DB!X72/(분기재무제표DB!X21/4)","v":0.32702947808187222},{"$f":"분기재무제표DB!Y72/(분기재무제표DB!Y21/4)","v":3.1213065729015117E-2},{"$f":"분기재무제표DB!Z72/(분기재무제표DB!Z21/4)","v":0.38354393790157293},{"$f":"분기재무제표DB!AA72/(분기재무제표DB!AA21/4)","v":0.23279723903418623},{"$f":"분기재무제표DB!AB72/(분기재무제표DB!AB21/4)","v":0.47135132784945244}]
["활동성",null,"총 자산 회전율",null,null,"."]
[null,"30)","-매출액/총자산, 80%이상(↑)",4,null,"자산회전율(80%이상)",".",".",".",".",{"$f":"(분기재무제표DB!F34+분기재무제표DB!E34+분기재무제표DB!D34+분기재무제표DB!C34)/((분기재무제표DB!F6+분기재무제표DB!B6)/2)","v":0.53022499374968357},{"$f":"(분기재무제표DB!G34+분기재무제표DB!F34+분기재무제표DB!E34+분기재무제표DB!D34)/((분기재무제표DB!G6+분기재무제표DB!C6)/2)","v":0.56623114170838962},{"$f":"(분기재무제표DB!H34+분기재무제표DB!G34+분기재무제표DB!F34+분기재무제표DB!E34)/((분기재무제표DB!H6+분기재무제표DB!D6)/2)","v":0.6251109044519978},{"$f":"(분기재무제표DB!I34+분기재무제표DB!H34+분기재무제표DB!G34+분기재무제표DB!F34)/((분기재무제표DB!I6+분기재무제표DB!E6)/2)","v":0.67897168660879692},{"$f":"(분기재무제표DB!J34+분기재무제표DB!I34+분기재무제표DB!H34+분기재무제표DB!G34)/((분기재무제표DB!J6+분기재무제표DB!F6)/2)","v":0.7173792004282441},{"$f":"(분기재무제표DB!K34+분기재무제표DB!J34+분기재무제표DB!I34+분기재무제표DB!H34)/((분기재무제표DB!K6+분기재무제표DB!G6)/2)","v":0.70257638370482456},{"$f":"(분기재무제표DB!L34+분기재무제표DB!K34+분기재무제표DB!J34+분기재무제표DB!I34)/((분기재무제표DB!L6+분기재무제표DB!H6)/2)","v":0.66195586217626601},{"$f":"(분기재무제표DB!M34+분기재무제표DB!L34+분기재무제표DB!K34+분기재무제표DB!J34)/((분기재무제표DB!M6+분기재무제표DB!I6)/2)","v":0.67003277150104135},{"$f":"(분기재무제표DB!N34+분기재무제표DB!M34+분기재무제표DB!L34+분기재무제표DB!K34)/((분기재무제표DB!N6+분기재무제표DB!J6)/2)","v":0.6517810406885326},{"$f":"(분기재무제표DB!O34+분기재무제표DB!N34+분기재무제표DB!M34+분기재무제표DB!L34)/((분기재무제표DB!O6+분기재무제표DB!K6)/2)","v":0.65376282811621889},{"$f":"(분기재무제표DB!P34+분기재무제표DB!O34+분기재무제표DB!N34+분기재무제표DB!M34)/((분기재무제표DB!P6+분기재무제표DB!L6)/2)","v":0.65011526390699459},{"$f":"(분기재무제표DB!Q34+분기재무제표DB!P34+분기재무제표DB!O34+분기재무제표DB!N34)/((분기재무제표DB!Q6+분기재무제표DB!M6)/2)","v":0.63838376010818709},{"$f":"(분기재무제표DB!R34+분기재무제표DB!Q34+분기재무제표DB!P34+분기재무제표DB!O34)/((분기재무제표DB!R6+분기재무제표DB!N6)/2)","v":0.68995013406373396},{"$f":"(분기재무제표DB!S34+분기재무제표DB!R34+분기재무제표DB!Q34+분기재무제표DB!P34)/((분기재무제표DB!S6+분기재무제표DB!O6)/2)","v":0.73833696699794826},{"$f":"(분기재무제표DB!T34+분기재무제표DB!S34+분기재무제표DB!R34+분기재무제표DB!Q34)/((분기재무제표DB!T6+분기재무제표DB!P6)/2)","v":0.75596129269109424},{"$f":"(분기재무제표DB!U34+분기재무제표DB!T34+분기재무제표DB!S34+분기재무제표DB!R34)/((분기재무제표DB!U6+분기재무제표DB!Q6)/2)","v":0.77809441640105004},{"$f":"(분기재무제표DB!V34+분기재무제표DB!U34+분기재무제표DB!T34+분기재무제표DB!S34)/((분기재무제표DB!V6+분기재무제표DB!R6)/2)","v":0.7910044345807411},{"$f":"(분기재무제표DB!W34+분기재무제표DB!V34+분기재무제표DB!U34+분기재무제표DB!T34)/((분기재무제표DB!W6+분기재무제표DB!S6)/2)","v":0.81566268668272646},{"$f":"(분기재무제표DB!X34+분기재무제표DB!W34+분기재무제표DB!V34+분기재무제표DB!U34)/((분기재무제표DB!X6+분기재무제표DB!T6)/2)","v":0.84796039705214599},{"$f":"(분기재무제표DB!Y34+분기재무제표DB!X34+분기재무제표DB!W34+분기재무제표DB!V34)/((분기재무제표DB!Y6+분기재무제표DB!U6)/2)","v":0.78790259829576226},{"$f":"(분기재무제표DB!Z34+분기재무제표DB!Y34+분기재무제표DB!X34+분기재무제표DB!W34)/((분기재무제표DB!Z6+분기재무제표DB!V6)/2)","v":0.7356117438327151},{"$f":"(분기재무제표DB!AA34+분기재무제표DB!Z34+분기재무제표DB!Y34+분기재무제표DB!X34)/((분기재무제표DB!AA6+분기재무제표DB!W6)/2)","v":0.75522478774135104},{"$f":"(분기재무제표DB!AB34+분기재무제표DB!AA34+분기재무제표DB!Z34+분기재무제표DB!Y34)/((분기재무제표DB!AB6+분기재무제표DB!X6)/2)","v":0.70234136077985521}]
[null,null,"총 자본 회전율",null,null,"."]
[null,"31)","-매출액/총자본, 160%이상(↑)",4,null,"자본회전율(160%이상)",".",".",".",".",{"$f":"(분기재무제표DB!F34+분기재무제표DB!E34+분기재무제표DB!D34+분기재무제표DB!C34)/((분기재무제표DB!F29+분기재무제표DB!B29)/2)","v":1.2967724530642639},{"$f":"(분기재무제표DB!G34+분기재무제표DB!F34+분기재무제표DB!E34+분기재무제표DB!D34)/((분기재무제표DB!G29+분기재무제표DB!C29)/2)","v":1.3847259704248081},{"$f":"(분기재무제표DB!H34+분기재무제표DB!G34+분기재무제표DB!F34+분기재무제표DB!E34)/((분기재무제표DB!H29+분기재무제표DB!D29)/2)","v":1.5340201151913262},{"$f":"(분기재무제표DB!I34+분기재무제표DB!H34+분기재무제표DB!G34+분기재무제표DB!F34)/((분기재무제표DB!I29+분기재무제표DB!E29)/2)","v":1.6539165652870789},{"$f":"(분기재무제표DB!J34+분기재무제표DB!I34+분기재무제표DB!H34+분기재무제표DB!G34)/((분기재무제표DB!J29+분기재무제표DB!F29)/2)","v":1.7496642715959223},{"$f":"(분기재무제표DB!K34+분기재무제표DB!J34+분기재무제표DB!I34+분기재무제표DB!H34)/((분기재무제표DB!K29+분기재무제표DB!G29)/2)","v":1.7057360769458298},{"$f":"(분기재무제표DB!L34+분기재무제표DB!K34+분기재무제표DB!J34+분기재무제표DB!I34)/((분기재무제표DB!L29+분기재무제표DB!H29)/2)","v":1.4614980130841464},{"$f":"(분기재무제표DB!M34+분기재무제표DB!L34+분기재무제표DB!K34+분기재무제표DB!J34)/((분기재무제표DB!M29+분기재무제표DB!I29)/2)","v":1.4913446760684794},{"$f":"(분기재무제표DB!N34+분기재무제표DB!M34+분기재무제표DB!L34+분기재무제표DB!K34)/((분기재무제표DB!N29+분기재무제표DB!J29)/2)","v":1.4734808619156881},{"$f":"(분기재무제표DB!O34+분기재무제표DB!N34+분기재무제표DB!M34+분기재무제표DB!L34)/((분기재무제표DB!O29+분기재무제표DB!K29)/2)","v":1.499119364004194},{"$f":"(분기재무제표DB!P34+분기재무제표DB!O34+분기재무제표DB!N34+분기재무제표DB!M34)/((분기재무제표DB!P29+분기재무제표DB!L29)/2)","v":1.4047108223239797},{"$f":"(분기재무제표DB!Q34+분기재무제표DB!P34+분기재무제표DB!O34+분기재무제표DB!N34)/((분기재무제표DB!Q29+분기재무제표DB!M29)/2)","v":1.4043464145687361},{"$f":"(분기재무제표DB!R34+분기재무제표DB!Q34+분기재무제표DB!P34+분기재무제표DB!O34)/((분기재무제표DB!R29+분기재무제표DB!N29)/2)","v":1.5215514638465144},{"$f":"(분기재무제표DB!S34+분기재무제표DB!R34+분기재무제표DB!Q34+분기재무제표DB!P34)/((분기재무제표DB!S29+분기재무제표DB!O29)/2)","v":1.6580925674468254},{"$f":"(분기재무제표DB!T34+분기재무제표DB!S34+분기재무제표DB!R34+분기재무제표DB!Q34)/((분기재무제표DB!T29+분기재무제표DB!P29)/2)","v":1.7299763495601428},{"$f":"(분기재무제표DB!U34+분기재무제표DB!T34+분기재무제표DB!S34+분기재무제표DB!R34)/((분기재무제표DB!U29+분기재무제표DB!Q29)/2)","v":1.8244992796836939},{"$f":"(분기재무제표DB!V34+분기재무제표DB!U34+분기재무제표DB!T34+분기재무제표DB!S34)/((분기재무제표DB!V29+분기재무제표DB!R29)/2)","v":1.8423329825580794},{"$f":"(분기재무제표DB!W34+분기재무제표DB!V34+분기재무제표DB!U34+분기재무제표DB!T34)/((분기재무제표DB!W29+분기재무제표DB!S29)/2)","v":1.9276631986725941},{"$f":"(분기재무제표DB!X34+분기재무제표DB!W34+분기재무제표DB!V34+분기재무제표DB!U34)/((분기재무제표DB!X29+분기재무제표DB!T29)/2)","v":1.9819200907374039},{"$f":"(분기재무제표DB!Y34+분기재무제표DB!X34+분기재무제표DB!W34+분기재무제표DB!V34)/((분기재무제표DB!Y29+분기재무제표DB!U29)/2)","v":1.8134067405869529},{"$f":"(분기재무제표DB!Z34+분기재무제표DB!Y34+분기재무제표DB!X34+분기재무제표DB!W34)/((분기재무제표DB!Z29+분기재무제표DB!V29)/2)","v":1.6972359573287952},{"$f":"(분기재무제표DB!AA34+분기재무제표DB!Z34+분기재무제표DB!Y34+분기재무제표DB!X34)/((분기재무제표DB!AA29+분기재무제표DB!W29)/2)","v":1.7323080391165322},{"$f":"(분기재무제표DB!AB34+분기재무제표DB!AA34+분기재무제표DB!Z34+분기재무제표DB!Y34)/((분기재무제표DB!AB29+분기재무제표DB!X29)/2)","v":1.609694227083142}]
[null,null,"순 운전자본 회전율",null,null,"."]
[null,"32)","-매출액/순운전자본, 300%이상(↑)",4,null,"운전회전율(300%이상)",".",".",".",".",{"$f":"(분기재무제표DB!F34+분기재무제표DB!E34+분기재무제표DB!D34+분기재무제표DB!C34)/((분기재무제표DB!F60+분기재무제표DB!B60+분기재무제표DB!F61+분기재무제표DB!B61+분기재무제표DB!F13+분기재무제표DB!B13-분기재무제표DB!F25-분기재무제표DB!B25)/2)","v":2.1281776846760962},{"$f":"(분기재무제표DB!G34+분기재무제표DB!F34+분기재무제표DB!E34+분기재무제표DB!D34)/((분기재무제표DB!G60+분기재무제표DB!C60+분기재무제표DB!G61+분기재무제표DB!C61+분기재무제표DB!G13+분기재무제표DB!C13-분기재무제표DB!G25-분기재무제표DB!C25)/2)","v":2.2239956395460716},{"$f":"(분기재무제표DB!H34+분기재무제표DB!G34+분기재무제표DB!F34+분기재무제표DB!E34)/((분기재무제표DB!H60+분기재무제표DB!D60+분기재무제표DB!H61+분기재무제표DB!D61+분기재무제표DB!H13+분기재무제표DB!D13-분기재무제표DB!H25-분기재무제표DB!D25)/2)","v":2.5523970396157036},{"$f":"(분기재무제표DB!I34+분기재무제표DB!H34+분기재무제표DB!G34+분기재무제표DB!F34)/((분기재무제표DB!I60+분기재무제표DB!E60+분기재무제표DB!I61+분기재무제표DB!E61+분기재무제표DB!I13+분기재무제표DB!E13-분기재무제표DB!I25-분기재무제표DB!E25)/2)","v":2.5860518740286125},{"$f":"(분기재무제표DB!J34+분기재무제표DB!I34+분기재무제표DB!H34+분기재무제표DB!G34)/((분기재무제표DB!J60+분기재무제표DB!F60+분기재무제표DB!J61+분기재무제표DB!F61+분기재무제표DB!J13+분기재무제표DB!F13-분기재무제표DB!J25-분기재무제표DB!F25)/2)","v":2.6959216901174683},{"$f":"(분기재무제표DB!K34+분기재무제표DB!J34+분기재무제표DB!I34+분기재무제표DB!H34)/((분기재무제표DB!K60+분기재무제표DB!G60+분기재무제표DB!K61+분기재무제표DB!G61+분기재무제표DB!K13+분기재무제표DB!G13-분기재무제표DB!K25-분기재무제표DB!G25)/2)","v":2.5752666353480689},{"$f":"(분기재무제표DB!L34+분기재무제표DB!K34+분기재무제표DB!J34+분기재무제표DB!I34)/((분기재무제표DB!L60+분기재무제표DB!H60+분기재무제표DB!L61+분기재무제표DB!H61+분기재무제표DB!L13+분기재무제표DB!H13-분기재무제표DB!L25-분기재무제표DB!H25)/2)","v":2.3047042880535149},{"$f":"(분기재무제표DB!M34+분기재무제표DB!L34+분기재무제표DB!K34+분기재무제표DB!J34)/((분기재무제표DB!M60+분기재무제표DB!I60+분기재무제표DB!M61+분기재무제표DB!I61+분기재무제표DB!M13+분기재무제표DB!I13-분기재무제표DB!M25-분기재무제표DB!I25)/2)","v":2.9863034576568004},{"$f":"(분기재무제표DB!N34+분기재무제표DB!M34+분기재무제표DB!L34+분기재무제표DB!K34)/((분기재무제표DB!N60+분기재무제표DB!J60+분기재무제표DB!N61+분기재무제표DB!J61+분기재무제표DB!N13+분기재무제표DB!J13-분기재무제표DB!N25-분기재무제표DB!J25)/2)","v":2.4172314405249904},{"$f":"(분기재무제표DB!O34+분기재무제표DB!N34+분기재무제표DB!M34+분기재무제표DB!L34)/((분기재무제표DB!O60+분기재무제표DB!K60+분기재무제표DB!O61+분기재무제표DB!K61+분기재무제표DB!O13+분기재무제표DB!K13-분기재무제표DB!O25-분기재무제표DB!K25)/2)","v":2.5138631558859208},{"$f":"(분기재무제표DB!P34+분기재무제표DB!O34+분기재무제표DB!N34+분기재무제표DB!M34)/((분기재무제표DB!P60+분기재무제표DB!L60+분기재무제표DB!P61+분기재무제표DB!L61+분기재무제표DB!P13+분기재무제표DB!L13-분기재무제표DB!P25-분기재무제표DB!L25)/2)","v":2.2295084990024288},{"$f":"(분기재무제표DB!Q34+분기재무제표DB!P34+분기재무제표DB!O34+분기재무제표DB!N34)/((분기재무제표DB!Q60+분기재무제표DB!M60+분기재무제표DB!Q61+분기재무제표DB!M61+분기재무제표DB!Q13+분기재무제표DB!M13-분기재무제표DB!Q25-분기재무제표DB!M25)/2)","v":2.6457831847922337},{"$f":"(분기재무제표DB!R34+분기재무제표DB!Q34+분기재무제표DB!P34+분기재무제표DB!O34)/((분기재무제표DB!R60+분기재무제표DB!N60+분기재무제표DB!R61+분기재무제표DB!N61+분기재무제표DB!R13+분기재무제표DB!N13-분기재무제표DB!R25-분기재무제표DB!N25)/2)","v":2.5266108300474222},{"$f":"(분기재무제표DB!S34+분기재무제표DB!R34+분기재무제표DB!Q34+분기재무제표DB!P34)/((분기재무제표DB!S60+분기재무제표DB!O60+분기재무제표DB!S61+분기재무제표DB!O61+분기재무제표DB!S13+분기재무제표DB!O13-분기재무제표DB!S25-분기재무제표DB!O25)/2)","v":2.747479476769477},{"$f":"(분기재무제표DB!T34+분기재무제표DB!S34+분기재무제표DB!R34+분기재무제표DB!Q34)/((분기재무제표DB!T60+분기재무제표DB!P60+분기재무제표DB!T61+분기재무제표DB!P61+분기재무제표DB!T13+분기재무제표DB!P13-분기재무제표DB!T25-분기재무제표DB!P25)/2)","v":2.675760148894756},{"$f":"(분기재무제표DB!U34+분기재무제표DB!T34+분기재무제표DB!S34+분기재무제표DB!R34)/((분기재무제표DB!U60+분기재무제표DB!Q60+분기재무제표DB!U61+분기재무제표DB!Q61+분기재무제표DB!U13+분기재무제표DB!Q13-분기재무제표DB!U25-분기재무제표DB!Q25)/2)","v":2.7068654975152904},{"$f":"(분기재무제표DB!V34+분기재무제표DB!U34+분기재무제표DB!T34+분기재무제표DB!S34)/((분기재무제표DB!V60+분기재무제표DB!R60+분기재무제표DB!V61+분기재무제표DB!R61+분기재무제표DB!V13+분기재무제표DB!R13-분기재무제표DB!V25-분기재무제표DB!R25)/2)","v":2.623003686858711},{"$f":"(분기재무제표DB!W34+분기재무제표DB!V34+분기재무제표DB!U34+분기재무제표DB!T34)/((분기재무제표DB!W60+분기재무제표DB!S60+분기재무제표DB!W61+분기재무제표DB!S61+분기재무제표DB!W13+분기재무제표DB!S13-분기재무제표DB!W25-분기재무제표DB!S25)/2)","v":2.7027177657880417},{"$f":"(분기재무제표DB!X34+분기재무제표DB!W34+분기재무제표DB!V34+분기재무제표DB!U34)/((분기재무제표DB!X60+분기재무제표DB!T60+분기재무제표DB!X61+분기재무제표DB!T61+분기재무제표DB!X13+분기재무제표DB!T13-분기재무제표DB!X25-분기재무제표DB!T25)/2)","v":2.8604126404818513},{"$f":"(분기재무제표DB!Y34+분기재무제표DB!X34+분기재무제표DB!W34+분기재무제표DB!V34)/((분기재무제표DB!Y60+분기재무제표DB!U60+분기재무제표DB!Y61+분기재무제표DB!U61+분기재무제표DB!Y13+분기재무제표DB!U13-분기재무제표DB!Y25-분기재무제표DB!U25)/2)","v":2.4621141528310977},{"$f":"(분기재무제표DB!Z34+분기재무제표DB!Y34+분기재무제표DB!X34+분기재무제표DB!W34)/((분기재무제표DB!Z60+분기재무제표DB!V60+분기재무제표DB!Z61+분기재무제표DB!V61+분기재무제표DB!Z13+분기재무제표DB!V13-분기재무제표DB!Z25-분기재무제표DB!V25)/2)","v":2.2306814419556571},{"$f":"(분기재무제표DB!AA34+분기재무제표DB!Z34+분기재무제표DB!Y34+분기재무제표DB!X34)/((분기재무제표DB!AA60+분기재무제표DB!W60+분기재무제표DB!AA61+분기재무제표DB!W61+분기재무제표DB!AA13+분기재무제표DB!W13-분기재무제표DB!AA25-분기재무제표DB!W25)/2)","v":2.3312194473382228},{"$f":"(분기재무제표DB!AB34+분기재무제표DB!AA34+분기재무제표DB!Z34+분기재무제표DB!Y34)/((분기재무제표DB!AB60+분기재무제표DB!X60+분기재무제표DB!AB61+분기재무제표DB!X61+분기재무제표DB!AB13+분기재무제표DB!X13-분기재무제표DB!AB25-분기재무제표DB!X25)/2)","v":2.3403083385167465}]
[null,null,"유형자산 회전율 (산업비교)",null,null,"."]
[null,"33)","-매출액/유형자산, 280%이상(↑)",2,null,"유형자산회전율(280%이상)",".",".",".",".",{"$f":"(분기재무제표DB!F34+분기재무제표DB!E34+분기재무제표DB!D34+분기재무제표DB!C34)/((분기재무제표DB!F17+분기재무제표DB!B17)/2)","v":0.83711668405733031},{"$f":"(분기재무제표DB!G34+분기재무제표DB!F34+분기재무제표DB!E34+분기재무제표DB!D34)/((분기재무제표DB!G17+분기재무제표DB!C17)/2)","v":0.90609214314617303},{"$f":"(분기재무제표DB!H34+분기재무제표DB!G34+분기재무제표DB!F34+분기재무제표DB!E34)/((분기재무제표DB!H17+분기재무제표DB!D17)/2)","v":1.005532646599113},{"$f":"(분기재무제표DB!I34+분기재무제표DB!H34+분기재무제표DB!G34+분기재무제표DB!F34)/((분기재무제표DB!I17+분기재무제표DB!E17)/2)","v":1.0636329246479161},{"$f":"(분기재무제표DB!J34+분기재무제표DB!I34+분기재무제표DB!H34+분기재무제표DB!G34)/((분기재무제표DB!J17+분기재무제표DB!F17)/2)","v":1.1188948054122165},{"$f":"(분기재무제표DB!K34+분기재무제표DB!J34+분기재무제표DB!I34+분기재무제표DB!H34)/((분기재무제표DB!K17+분기재무제표DB!G17)/2)","v":1.1220183303791862},{"$f":"(분기재무제표DB!L34+분기재무제표DB!K34+분기재무제표DB!J34+분기재무제표DB!I34)/((분기재무제표DB!L17+분기재무제표DB!H17)/2)","v":1.0835908792449995},{"$f":"(분기재무제표DB!M34+분기재무제표DB!L34+분기재무제표DB!K34+분기재무제표DB!J34)/((분기재무제표DB!M17+분기재무제표DB!I17)/2)","v":1.0136102072908157},{"$f":"(분기재무제표DB!N34+분기재무제표DB!M34+분기재무제표DB!L34+분기재무제표DB!K34)/((분기재무제표DB!N17+분기재무제표DB!J17)/2)","v":0.98561884881087125},{"$f":"(분기재무제표DB!O34+분기재무제표DB!N34+분기재무제표DB!M34+분기재무제표DB!L34)/((분기재무제표DB!O17+분기재무제표DB!K17)/2)","v":0.97337931927974786},{"$f":"(분기재무제표DB!P34+분기재무제표DB!O34+분기재무제표DB!N34+분기재무제표DB!M34)/((분기재무제표DB!P17+분기재무제표DB!L17)/2)","v":1.0052009479123054},{"$f":"(분기재무제표DB!Q34+분기재무제표DB!P34+분기재무제표DB!O34+분기재무제표DB!N34)/((분기재무제표DB!Q17+분기재무제표DB!M17)/2)","v":0.9606025305875141},{"$f":"(분기재무제표DB!R34+분기재무제표DB!Q34+분기재무제표DB!P34+분기재무제표DB!O34)/((분기재무제표DB!R17+분기재무제표DB!N17)/2)","v":1.0376830211853754},{"$f":"(분기재무제표DB!S34+분기재무제표DB!R34+분기재무제표DB!Q34+분기재무제표DB!P34)/((분기재무제표DB!S17+분기재무제표DB!O17)/2)","v":1.0977810530910153},{"$f":"(분기재무제표DB!T34+분기재무제표DB!S34+분기재무제표DB!R34+분기재무제표DB!Q34)/((분기재무제표DB!T17+분기재무제표DB!P17)/2)","v":1.1452907050541554},{"$f":"(분기재무제표DB!U34+분기재무제표DB!T34+분기재무제표DB!S34+분기재무제표DB!R34)/((분기재무제표DB!U17+분기재무제표DB!Q17)/2)","v":1.1819836982189384},{"$f":"(분기재무제표DB!V34+분기재무제표DB!U34+분기재무제표DB!T34+분기재무제표DB!S34)/((분기재무제표DB!V17+분기재무제표DB!R17)/2)","v":1.2246987593725753},{"$f":"(분기재무제표DB!W34+분기재무제표DB!V34+분기재무제표DB!U34+분기재무제표DB!T34)/((분기재무제표DB!W17+분기재무제표DB!S17)/2)","v":1.2802153004894055},{"$f":"(분기재무제표DB!X34+분기재무제표DB!W34+분기재무제표DB!V34+분기재무제표DB!U34)/((분기재무제표DB!X17+분기재무제표DB!T17)/2)","v":1.3313498383877909},{"$f":"(분기재무제표DB!Y34+분기재무제표DB!X34+분기재무제표DB!W34+분기재무제표DB!V34)/((분기재무제표DB!Y17+분기재무제표DB!U17)/2)","v":1.2976493557136142},{"$f":"(분기재무제표DB!Z34+분기재무제표DB!Y34+분기재무제표DB!X34+분기재무제표DB!W34)/((분기재무제표DB!Z17+분기재무제표DB!V17)/2)","v":1.2117408152856914},{"$f":"(분기재무제표DB!AA34+분기재무제표DB!Z34+분기재무제표DB!Y34+분기재무제표DB!X34)/((분기재무제표DB!AA17+분기재무제표DB!W17)/2)","v":1.2269855735307855},{"$f":"(분기재무제표DB!AB34+분기재무제표DB!AA34+분기재무제표DB!Z34+분기재무제표DB!Y34)/((분기재무제표DB!AB17+분기재무제표DB!X17)/2)","v":1.1042434136479775}]
[null,null,"시가총액<운전자본",null,null,"."]
[null,"34)","- 1보다 작으면 저평가(↓)",0,null,"시총/운전자본(1이하)",{"$f":"분기재무제표DB!B91/(분기재무제표DB!B60+분기재무제표DB!B61+분기재무제표DB!B11-분기재무제표DB!B25)","v":1.0263127434643691},{"$f":"분기재무제표DB!C91/(분기재무제표DB!C60+분기재무제표DB!C61+분기재무제표DB!C11-분기재무제표DB!C25)","v":1.000087503569129},{"$f":"분기재무제표DB!D91/(분기재무제표DB!D60+분기재무제표DB!D61+분기재무제표DB!D11-분기재무제표DB!D25)","v":0.80924666859135008},{"$f":"분기재무제표DB!E91/(분기재무제표DB!E60+분기재무제표DB!E61+분기재무제표DB!E11-분기재무제표DB!E25)","v":1.2536486245295055},{"$f":"분기재무제표DB!F91/(분기재무제표DB!F60+분기재무제표DB!F61+분기재무제표DB!F11-분기재무제표DB!F25)","v":1.650178373913638},{"$f":"분기재무제표DB!G91/(분기재무제표DB!G60+분기재무제표DB!G61+분기재무제표DB!G11-분기재무제표DB!G25)","v":2.4957892157136867},{"$f":"분기재무제표DB!H91/(분기재무제표DB!H60+분기재무제표DB!H61+분기재무제표DB!H11-분기재무제표DB!H25)","v":2.6144348106502386},{"$f":"분기재무제표DB!I91/(분기재무제표DB!I60+분기재무제표DB!I61+분기재무제표DB!I11-분기재무제표DB!I25)","v":5.7690030809210073},{"$f":"분기재무제표DB!J91/(분기재무제표DB!J60+분기재무제표DB!J61+분기재무제표DB!J11-분기재무제표DB!J25)","v":6.5574897001854069},{"$f":"분기재무제표DB!K91/(분기재무제표DB!K60+분기재무제표DB!K61+분기재무제표DB!K11-분기재무제표DB!K25)","v":10.85683301577871},{"$f":"분기재무제표DB!L91/(분기재무제표DB!L60+분기재무제표DB!L61+분기재무제표DB!L11-분기재무제표DB!L25)","v":4.8726352693713517},{"$f":"분기재무제표DB!M91/(분기재무제표DB!M60+분기재무제표DB!M61+분기재무제표DB!M11-분기재무제표DB!M25)","v":8.4423425981575964},{"$f":"분기재무제표DB!N91/(분기재무제표DB!N60+분기재무제표DB!N61+분기재무제표DB!N11-분기재무제표DB!N25)","v":5.8037563163507784},{"$f":"분기재무제표DB!O91/(분기재무제표DB!O60+분기재무제표DB!O61+분기재무제표DB!O11-분기재무제표DB!O25)","v":6.7907192123313997},{"$f":"분기재무제표DB!P91/(분기재무제표DB!P60+분기재무제표DB!P61+분기재무제표DB!P11-분기재무제표DB!P25)","v":5.2948469508551437},{"$f":"분기재무제표DB!Q91/(분기재무제표DB!Q60+분기재무제표DB!Q61+분기재무제표DB!Q11-분기재무제표DB!Q25)","v":4.5188748097050109},{"$f":"분기재무제표DB!R91/(분기재무제표DB!R60+분기재무제표DB!R61+분기재무제표DB!R11-분기재무제표DB!R25)","v":4.6490952287587417},{"$f":"분기재무제표DB!S91/(분기재무제표DB!S60+분기재무제표DB!S61+분기재무제표DB!S11-분기재무제표DB!S25)","v":10.17518929427227},{"$f":"분기재무제표DB!T91/(분기재무제표DB!T60+분기재무제표DB!T61+분기재무제표DB!T11-분기재무제표DB!T25)","v":8.383150229999627},{"$f":"분기재무제표DB!U91/(분기재무제표DB!U60+분기재무제표DB!U61+분기재무제표DB!U11-분기재무제표DB!U25)","v":9.0592326747330212},{"$f":"분기재무제표DB!V91/(분기재무제표DB!V60+분기재무제표DB!V61+분기재무제표DB!V11-분기재무제표DB!V25)","v":9.6608624625332808},{"$f":"분기재무제표DB!W91/(분기재무제표DB!W60+분기재무제표DB!W61+분기재무제표DB!W11-분기재무제표DB!W25)","v":10.517572146479282},{"$f":"분기재무제표DB!X91/(분기재무제표DB!X60+분기재무제표DB!X61+분기재무제표DB!X11-분기재무제표DB!X25)","v":18.71035115333164},{"$f":"분기재무제표DB!Y91/(분기재무제표DB!Y60+분기재무제표DB!Y61+분기재무제표DB!Y11-분기재무제표DB!Y25)","v":12.044606450585686},{"$f":"분기재무제표DB!Z91/(분기재무제표DB!Z60+분기재무제표DB!Z61+분기재무제표DB!Z11-분기재무제표DB!Z25)","v":11.203003746212195},{"$f":"분기재무제표DB!AA91/(분기재무제표DB!AA60+분기재무제표DB!AA61+분기재무제표DB!AA11-분기재무제표DB!AA25)","v":10.491284998616637},{"$f":"분기재무제표DB!AB91/(분기재무제표DB!AB60+분기재무제표DB!AB61+분기재무제표DB!AB11-분기재무제표DB!AB25)","v":14.369008261392487}]
[null,null,"매출채권(외상판매) 빨리 (산업비교)",null,null,"."]
[null,"35)","-매출채권/매출액 대비 (↑)",3,null,"매출채권(20%이상)",".",".",".",".",{"$f":"(분기재무제표DB!F61)/(분기재무제표DB!F34+분기재무제표DB!E34+분기재무제표DB!D34+분기재무제표DB!C34)","v":0.22302642952879875},{"$f":"(분기재무제표DB!G61)/(분기재무제표DB!G34+분기재무제표DB!F34+분기재무제표DB!E34+분기재무제표DB!D34)","v":0.21979637716493794},{"$f":"(분기재무제표DB!H61)/(분기재무제표DB!H34+분기재무제표DB!G34+분기재무제표DB!F34+분기재무제표DB!E34)","v":0.21923442270804436},{"$f":"(분기재무제표DB!I61)/(분기재무제표DB!I34+분기재무제표DB!H34+분기재무제표DB!G34+분기재무제표DB!F34)","v":0.17758837249180459},{"$f":"(분기재무제표DB!J61)/(분기재무제표DB!J34+분기재무제표DB!I34+분기재무제표DB!H34+분기재무제표DB!G34)","v":0.19887110755034576},{"$f":"(분기재무제표DB!K61)/(분기재무제표DB!K34+분기재무제표DB!J34+분기재무제표DB!I34+분기재무제표DB!H34)","v":0.19090045938562228},{"$f":"(분기재무제표DB!L61)/(분기재무제표DB!L34+분기재무제표DB!K34+분기재무제표DB!J34+분기재무제표DB!I34)","v":0.18703884907882035},{"$f":"(분기재무제표DB!M61)/(분기재무제표DB!M34+분기재무제표DB!L34+분기재무제표DB!K34+분기재무제표DB!J34)","v":0.17147802054259673},{"$f":"(분기재무제표DB!N61)/(분기재무제표DB!N34+분기재무제표DB!M34+분기재무제표DB!L34+분기재무제표DB!K34)","v":0.17333427728595707},{"$f":"(분기재무제표DB!O61)/(분기재무제표DB!O34+분기재무제표DB!N34+분기재무제표DB!M34+분기재무제표DB!L34)","v":0.18092504179834309},{"$f":"(분기재무제표DB!P61)/(분기재무제표DB!P34+분기재무제표DB!O34+분기재무제표DB!N34+분기재무제표DB!M34)","v":0.21302207376982224},{"$f":"(분기재무제표DB!Q61)/(분기재무제표DB!Q34+분기재무제표DB!P34+분기재무제표DB!O34+분기재무제표DB!N34)","v":0.19729878433560119},{"$f":"(분기재무제표DB!R61)/(분기재무제표DB!R34+분기재무제표DB!Q34+분기재무제표DB!P34+분기재무제표DB!O34)","v":0.19827628601691999},{"$f":"(분기재무제표DB!S61)/(분기재무제표DB!S34+분기재무제표DB!R34+분기재무제표DB!Q34+분기재무제표DB!P34)","v":0.2069871092953815},{"$f":"(분기재무제표DB!T61)/(분기재무제표DB!T34+분기재무제표DB!S34+분기재무제표DB!R34+분기재무제표DB!Q34)","v":0.18469776081402162},{"$f":"(분기재무제표DB!U61)/(분기재무제표DB!U34+분기재무제표DB!T34+분기재무제표DB!S34+분기재무제표DB!R34)","v":0.17929023760541957},{"$f":"(분기재무제표DB!V61)/(분기재무제표DB!V34+분기재무제표DB!U34+분기재무제표DB!T34+분기재무제표DB!S34)","v":0.21028351204381973},{"$f":"(분기재무제표DB!W61)/(분기재무제표DB!W34+분기재무제표DB!V34+분기재무제표DB!U34+분기재무제표DB!T34)","v":0.19975475926813474},{"$f":"(분기재무제표DB!X61)/(분기재무제표DB!X34+분기재무제표DB!W34+분기재무제표DB!V34+분기재무제표DB!U34)","v":0.19463306881321174},{"$f":"(분기재무제표DB!Y61)/(분기재무제표DB!Y34+분기재무제표DB!X34+분기재무제표DB!W34+분기재무제표DB!V34)","v":0.18335169550984942},{"$f":"(분기재무제표DB!Z61)/(분기재무제표DB!Z34+분기재무제표DB!Y34+분기재무제표DB!X34+분기재무제표DB!W34)","v":0.1875218812927596},{"$f":"(분기재무제표DB!AA61)/(분기재무제표DB!AA34+분기재무제표DB!Z34+분기재무제표DB!Y34+분기재무제표DB!X34)","v":0.18278772331855769},{"$f":"(분기재무제표DB!AB61)/(분기재무제표DB!AB34+분기재무제표DB!AA34+분기재무제표DB!Z34+분기재무제표DB!Y34)","v":0.18857803725445305}]
[null,"36)","-일정유지금액 유지(↔)",2,null,null,null,null,null,null,null,null,null,null,{"$f":"(O66-K66)/K66","v":-0.10830699316438587},-0.13146676097227847,-0.14685455519044574,-3.4407387507815849E-2,-0.12840895079705755,-5.2254549933421927E-2,0.13891886535322007,0.15057768751529499,0.14389542057982568,0.14404897872615596,-0.13296421565403607,-9.1275507808246073E-2,6.0558053956463055E-2,-3.4941064938134939E-2,5.3792249323446423E-2,2.2652978537338306E-2,-0.10824258416569044,-8.4939332668423989E-2,-3.1109983497047328E-2]
[null,"37)","-매출채권회수기간(산업비교)(일)(↓)",2,null,"매출채권회수(빨리)",".",".",".",".",{"$f":"365/((분기재무제표DB!F34+분기재무제표DB!E34+분기재무제표DB!D34+분기재무제표DB!C34)/((분기재무제표DB!F61+분기재무제표DB!B61)/2))","v":77.84119520696261},{"$f":"365/((분기재무제표DB!G34+분기재무제표DB!F34+분기재무제표DB!E34+분기재무제표DB!D34)/((분기재무제표DB!G61+분기재무제표DB!C61)/2))","v":74.855772227914144},{"$f":"365/((분기재무제표DB!H34+분기재무제표DB!G34+분기재무제표DB!F34+분기재무제표DB!E34)/((분기재무제표DB!H61+분기재무제표DB!D61)/2))","v":72.528401901898931},{"$f":"365/((분기재무제표DB!I34+분기재무제표DB!H34+분기재무제표DB!G34+분기재무제표DB!F34)/((분기재무제표DB!I61+분기재무제표DB!E61)/2))","v":65.640550617054217},{"$f":"365/((분기재무제표DB!J34+분기재무제표DB!I34+분기재무제표DB!H34+분기재무제표DB!G34)/((분기재무제표DB!J61+분기재무제표DB!F61)/2))","v":66.370415579124412},{"$f":"365/((분기재무제표DB!K34+분기재무제표DB!J34+분기재무제표DB!I34+분기재무제표DB!H34)/((분기재무제표DB!K61+분기재무제표DB!G61)/2))","v":66.836007526807506},{"$f":"365/((분기재무제표DB!L34+분기재무제표DB!K34+분기재무제표DB!J34+분기재무제표DB!I34)/((분기재무제표DB!L61+분기재무제표DB!H61)/2))","v":69.610707847232561},{"$f":"365/((분기재무제표DB!M34+분기재무제표DB!L34+분기재무제표DB!K34+분기재무제표DB!J34)/((분기재무제표DB!M61+분기재무제표DB!I61)/2))","v":60.699348960407995},{"$f":"365/((분기재무제표DB!N34+분기재무제표DB!M34+분기재무제표DB!L34+분기재무제표DB!K34)/((분기재무제표DB!N61+분기재무제표DB!J61)/2))","v":66.477217022486087},{"$f":"365/((분기재무제표DB!O34+분기재무제표DB!N34+분기재무제표DB!M34+분기재무제표DB!L34)/((분기재무제표DB!O61+분기재무제표DB!K61)/2))","v":66.6182559214637},{"$f":"365/((분기재무제표DB!P34+분기재무제표DB!O34+분기재무제표DB!N34+분기재무제표DB!M34)/((분기재무제표DB!P61+분기재무제표DB!L61)/2))","v":69.693317867303534},{"$f":"365/((분기재무제표DB!Q34+분기재무제표DB!P34+분기재무제표DB!O34+분기재무제표DB!N34)/((분기재무제표DB!Q61+분기재무제표DB!M61)/2))","v":63.685546443358213},{"$f":"365/((분기재무제표DB!R34+분기재무제표DB!Q34+분기재무제표DB!P34+분기재무제표DB!O34)/((분기재무제표DB!R61+분기재무제표DB!N61)/2))","v":61.473585602687429},{"$f":"365/((분기재무제표DB!S34+분기재무제표DB!R34+분기재무제표DB!Q34+분기재무제표DB!P34)/((분기재무제표DB!S61+분기재무제표DB!O61)/2))","v":62.300321212432308},{"$f":"365/((분기재무제표DB!T34+분기재무제표DB!S34+분기재무제표DB!R34+분기재무제표DB!Q34)/((분기재무제표DB!T61+분기재무제표DB!P61)/2))","v":62.702433970397699},{"$f":"365/((분기재무제표DB!U34+분기재무제표DB!T34+분기재무제표DB!S34+분기재무제표DB!R34)/((분기재무제표DB!U61+분기재무제표DB!Q61)/2))","v":59.836806752661552},{"$f":"365/((분기재무제표DB!V34+분기재무제표DB!U34+분기재무제표DB!T34+분기재무제표DB!S34)/((분기재무제표DB!V61+분기재무제표DB!R61)/2))","v":66.948521957845585},{"$f":"365/((분기재무제표DB!W34+분기재무제표DB!V34+분기재무제표DB!U34+분기재무제표DB!T34)/((분기재무제표DB!W61+분기재무제표DB!S61)/2))","v":66.553477635171873},{"$f":"365/((분기재무제표DB!X34+분기재무제표DB!W34+분기재무제표DB!V34+분기재무제표DB!U34)/((분기재무제표DB!X61+분기재무제표DB!T61)/2))","v":62.036312077483416},{"$f":"365/((분기재무제표DB!Y34+분기재무제표DB!X34+분기재무제표DB!W34+분기재무제표DB!V34)/((분기재무제표DB!Y61+분기재무제표DB!U61)/2))","v":58.909790868924901},{"$f":"365/((분기재무제표DB!Z34+분기재무제표DB!Y34+분기재무제표DB!X34+분기재무제표DB!W34)/((분기재무제표DB!Z61+분기재무제표DB!V61)/2))","v":66.913675199818812},{"$f":"365/((분기재무제표DB!AA34+분기재무제표DB!Z34+분기재무제표DB!Y34+분기재무제표DB!X34)/((분기재무제표DB!AA61+분기재무제표DB!W61)/2))","v":65.40338734957885},{"$f":"365/((분기재무제표DB!AB34+분기재무제표DB!AA34+분기재무제표DB!Z34+분기재무제표DB!Y34)/((분기재무제표DB!AB61+분기재무제표DB!X61)/2))","v":70.147805620240845}]
[null,null,"매입채무(외상구입) 늦게 (산업비교)",null,null,"."]
[null,"38)","-매입채무/매출액 대비 (↔)",5,null,"매입채무(5~10/45~50)",".",".",".",".",{"$f":"(분기재무제표DB!F25)/((분기재무제표DB!F34+분기재무제표DB!E34+분기재무제표DB!D34+분기재무제표DB!C34))","v":3.3511001439567083E-2},{"$f":"(분기재무제표DB!G25)/((분기재무제표DB!G34+분기재무제표DB!F34+분기재무제표DB!E34+분기재무제표DB!D34))","v":5.8167763630503341E-2},{"$f":"(분기재무제표DB!H25)/((분기재무제표DB!H34+분기재무제표DB!G34+분기재무제표DB!F34+분기재무제표DB!E34))","v":7.7807123104960588E-2},{"$f":"(분기재무제표DB!I25)/((분기재무제표DB!I34+분기재무제표DB!H34+분기재무제표DB!G34+분기재무제표DB!F34))","v":4.6122737822859979E-2},{"$f":"(분기재무제표DB!J25)/((분기재무제표DB!J34+분기재무제표DB!I34+분기재무제표DB!H34+분기재무제표DB!G34))","v":3.6638607146653852E-2},{"$f":"(분기재무제표DB!K25)/((분기재무제표DB!K34+분기재무제표DB!J34+분기재무제표DB!I34+분기재무제표DB!H34))","v":4.7921779707767814E-2},{"$f":"(분기재무제표DB!L25)/((분기재무제표DB!L34+분기재무제표DB!K34+분기재무제표DB!J34+분기재무제표DB!I34))","v":3.7670876636808001E-2},{"$f":"(분기재무제표DB!M25)/((분기재무제표DB!M34+분기재무제표DB!L34+분기재무제표DB!K34+분기재무제표DB!J34))","v":3.7261537799448519E-2},{"$f":"(분기재무제표DB!N25)/((분기재무제표DB!N34+분기재무제표DB!M34+분기재무제표DB!L34+분기재무제표DB!K34))","v":5.947806704600142E-2},{"$f":"(분기재무제표DB!O25)/((분기재무제표DB!O34+분기재무제표DB!N34+분기재무제표DB!M34+분기재무제표DB!L34))","v":5.115441202886567E-2},{"$f":"(분기재무제표DB!P25)/((분기재무제표DB!P34+분기재무제표DB!O34+분기재무제표DB!N34+분기재무제표DB!M34))","v":4.9174295278296642E-2},{"$f":"(분기재무제표DB!Q25)/((분기재무제표DB!Q34+분기재무제표DB!P34+분기재무제표DB!O34+분기재무제표DB!N34))","v":4.0791447746788279E-2},{"$f":"(분기재무제표DB!R25)/((분기재무제표DB!R34+분기재무제표DB!Q34+분기재무제표DB!P34+분기재무제표DB!O34))","v":4.0168189379590075E-2},{"$f":"(분기재무제표DB!S25)/((분기재무제표DB!S34+분기재무제표DB!R34+분기재무제표DB!Q34+분기재무제표DB!P34))","v":3.7461675532601039E-2},{"$f":"(분기재무제표DB!T25)/((분기재무제표DB!T34+분기재무제표DB!S34+분기재무제표DB!R34+분기재무제표DB!Q34))","v":3.6119701868678543E-2},{"$f":"(분기재무제표DB!U25)/((분기재무제표DB!U34+분기재무제표DB!T34+분기재무제표DB!S34+분기재무제표DB!R34))","v":4.203903060023087E-2},{"$f":"(분기재무제표DB!V25)/((분기재무제표DB!V34+분기재무제표DB!U34+분기재무제표DB!T34+분기재무제표DB!S34))","v":3.2472349786786661E-2},{"$f":"(분기재무제표DB!W25)/((분기재무제표DB!W34+분기재무제표DB!V34+분기재무제표DB!U34+분기재무제표DB!T34))","v":3.5268644050109148E-2},{"$f":"(분기재무제표DB!X25)/((분기재무제표DB!X34+분기재무제표DB!W34+분기재무제표DB!V34+분기재무제표DB!U34))","v":3.4433550211622026E-2},{"$f":"(분기재무제표DB!Y25)/((분기재무제표DB!Y34+분기재무제표DB!X34+분기재무제표DB!W34+분기재무제표DB!V34))","v":3.3626035543158773E-2},{"$f":"(분기재무제표DB!Z25)/((분기재무제표DB!Z34+분기재무제표DB!Y34+분기재무제표DB!X34+분기재무제표DB!W34))","v":3.3481990246417979E-2},{"$f":"(분기재무제표DB!AA25)/((분기재무제표DB!AA34+분기재무제표DB!Z34+분기재무제표DB!Y34+분기재무제표DB!X34))","v":2.4472649744370564E-2},{"$f":"(분기재무제표DB!AB25)/((분기재무제표DB!AB34+분기재무제표DB!AA34+분기재무제표DB!Z34+분기재무제표DB!Y34))","v":2.3445026046121767E-2}]
[null,"39)","-일정유지금액 유지(↔)",0,null,null,null,null,null,null,null,null,null,null,{"$f":"(O70-K70)/K70","v":9.3330714473783091E-2},-0.17614539881265959,-0.51584282860592878,-0.19212216016846145,0.623371401863825,6.745643297913384E-2,0.30536636437732156,9.4733340484729103E-2,-0.32465543393460877,-0.26767459449124398,-0.26547596332061357,3.0584422038338173E-2,-0.19159040304449867,-5.8540667263625334E-2,-4.6682324875961273E-2,-0.20012343141485031,3.1092312883441268E-2,-0.30610743895908787,-0.31912260275129595]
[null,"40)","-매입채무결제기간(산업비교)(일)(↑)",1,null,"매입채무결제(늦게)",".",".",".",".",{"$f":"365/((분기재무제표DB!F35+분기재무제표DB!E35+분기재무제표DB!D35+분기재무제표DB!C35+분기재무제표DB!F13-분기재무제표DB!B13)/((분기재무제표DB!F25+분기재무제표DB!B25)/2))","v":12.989635276273152},{"$f":"365/((분기재무제표DB!G35+분기재무제표DB!F35+분기재무제표DB!E35+분기재무제표DB!D35+분기재무제표DB!G13-분기재무제표DB!C13)/((분기재무제표DB!G25+분기재무제표DB!C25)/2))","v":20.074924538749904},{"$f":"365/((분기재무제표DB!H35+분기재무제표DB!G35+분기재무제표DB!F35+분기재무제표DB!E35+분기재무제표DB!H13-분기재무제표DB!D13)/((분기재무제표DB!H25+분기재무제표DB!D25)/2))","v":23.792054306337128},{"$f":"365/((분기재무제표DB!I35+분기재무제표DB!H35+분기재무제표DB!G35+분기재무제표DB!F35+분기재무제표DB!I13-분기재무제표DB!E13)/((분기재무제표DB!I25+분기재무제표DB!E25)/2))","v":16.823975565209462},{"$f":"365/((분기재무제표DB!J35+분기재무제표DB!I35+분기재무제표DB!H35+분기재무제표DB!G35+분기재무제표DB!J13-분기재무제표DB!F13)/((분기재무제표DB!J25+분기재무제표DB!F25)/2))","v":13.585745790684527},{"$f":"365/((분기재무제표DB!K35+분기재무제표DB!J35+분기재무제표DB!I35+분기재무제표DB!H35+분기재무제표DB!K13-분기재무제표DB!G13)/((분기재무제표DB!K25+분기재무제표DB!G25)/2))","v":20.995071785661047},{"$f":"365/((분기재무제표DB!L35+분기재무제표DB!K35+분기재무제표DB!J35+분기재무제표DB!I35+분기재무제표DB!L13-분기재무제표DB!H13)/((분기재무제표DB!L25+분기재무제표DB!H25)/2))","v":24.175687191161167},{"$f":"365/((분기재무제표DB!M35+분기재무제표DB!L35+분기재무제표DB!K35+분기재무제표DB!J35+분기재무제표DB!M13-분기재무제표DB!I13)/((분기재무제표DB!M25+분기재무제표DB!I25)/2))","v":18.067889459961421},{"$f":"365/((분기재무제표DB!N35+분기재무제표DB!M35+분기재무제표DB!L35+분기재무제표DB!K35+분기재무제표DB!N13-분기재무제표DB!J13)/((분기재무제표DB!N25+분기재무제표DB!J25)/2))","v":19.806396955399482},{"$f":"365/((분기재무제표DB!O35+분기재무제표DB!N35+분기재무제표DB!M35+분기재무제표DB!L35+분기재무제표DB!O13-분기재무제표DB!K13)/((분기재무제표DB!O25+분기재무제표DB!K25)/2))","v":20.957910054314613},{"$f":"365/((분기재무제표DB!P35+분기재무제표DB!O35+분기재무제표DB!N35+분기재무제표DB!M35+분기재무제표DB!P13-분기재무제표DB!L13)/((분기재무제표DB!P25+분기재무제표DB!L25)/2))","v":17.71124676966657},{"$f":"365/((분기재무제표DB!Q35+분기재무제표DB!P35+분기재무제표DB!O35+분기재무제표DB!N35+분기재무제표DB!Q13-분기재무제표DB!M13)/((분기재무제표DB!Q25+분기재무제표DB!M25)/2))","v":15.667039234032758},{"$f":"365/((분기재무제표DB!R35+분기재무제표DB!Q35+분기재무제표DB!P35+분기재무제표DB!O35+분기재무제표DB!R13-분기재무제표DB!N13)/((분기재무제표DB!R25+분기재무제표DB!N25)/2))","v":19.664969289251225},{"$f":"365/((분기재무제표DB!S35+분기재무제표DB!R35+분기재무제표DB!Q35+분기재무제표DB!P35+분기재무제표DB!S13-분기재무제표DB!O13)/((분기재무제표DB!S25+분기재무제표DB!O25)/2))","v":16.91679183377909},{"$f":"365/((분기재무제표DB!T35+분기재무제표DB!S35+분기재무제표DB!R35+분기재무제표DB!Q35+분기재무제표DB!T13-분기재무제표DB!P13)/((분기재무제표DB!T25+분기재무제표DB!P25)/2))","v":16.79560257230176},{"$f":"365/((분기재무제표DB!U35+분기재무제표DB!T35+분기재무제표DB!S35+분기재무제표DB!R35+분기재무제표DB!U13-분기재무제표DB!Q13)/((분기재무제표DB!U25+분기재무제표DB!Q25)/2))","v":16.77417392462057},{"$f":"365/((분기재무제표DB!V35+분기재무제표DB!U35+분기재무제표DB!T35+분기재무제표DB!S35+분기재무제표DB!V13-분기재무제표DB!R13)/((분기재무제표DB!V25+분기재무제표DB!R25)/2))","v":14.726454552012125},{"$f":"365/((분기재무제표DB!W35+분기재무제표DB!V35+분기재무제표DB!U35+분기재무제표DB!T35+분기재무제표DB!W13-분기재무제표DB!S13)/((분기재무제표DB!W25+분기재무제표DB!S25)/2))","v":14.942013075217744},{"$f":"365/((분기재무제표DB!X35+분기재무제표DB!W35+분기재무제표DB!V35+분기재무제표DB!U35+분기재무제표DB!X13-분기재무제표DB!T13)/((분기재무제표DB!X25+분기재무제표DB!T25)/2))","v":14.448604890134652},{"$f":"365/((분기재무제표DB!Y35+분기재무제표DB!X35+분기재무제표DB!W35+분기재무제표DB!V35+분기재무제표DB!Y13-분기재무제표DB!U13)/((분기재무제표DB!Y25+분기재무제표DB!U25)/2))","v":14.930575985783596},{"$f":"365/((분기재무제표DB!Z35+분기재무제표DB!Y35+분기재무제표DB!X35+분기재무제표DB!W35+분기재무제표DB!Z13-분기재무제표DB!V13)/((분기재무제표DB!Z25+분기재무제표DB!V25)/2))","v":13.727229427478619},{"$f":"365/((분기재무제표DB!AA35+분기재무제표DB!Z35+분기재무제표DB!Y35+분기재무제표DB!X35+분기재무제표DB!AA13-분기재무제표DB!W13)/((분기재무제표DB!AA25+분기재무제표DB!W25)/2))","v":12.493189958171833},{"$f":"365/((분기재무제표DB!AB35+분기재무제표DB!AA35+분기재무제표DB!Z35+분기재무제표DB!Y35+분기재무제표DB!AB13-분기재무제표DB!X13)/((분기재무제표DB!AB25+분기재무제표DB!X25)/2))","v":12.934661660517301}]
[null,null,"재고자산 빨리(산업비교)",null,null,"."]
[null,"41)","-재고자산/매출액 대비 (↓)",4,null,"재고자산(25%이하)",".",".",".",".",{"$f":"(분기재무제표DB!F13)/(분기재무제표DB!F34+분기재무제표DB!E34+분기재무제표DB!D34+분기재무제표DB!C34)","v":0.15885457704362915},{"$f":"(분기재무제표DB!G13)/(분기재무제표DB!G34+분기재무제표DB!F34+분기재무제표DB!E34+분기재무제표DB!D34)","v":0.1691102326843027},{"$f":"(분기재무제표DB!H13)/(분기재무제표DB!H34+분기재무제표DB!G34+분기재무제표DB!F34+분기재무제표DB!E34)","v":0.17016822777610452},{"$f":"(분기재무제표DB!I13)/(분기재무제표DB!I34+분기재무제표DB!H34+분기재무제표DB!G34+분기재무제표DB!F34)","v":0.15951131833659429},{"$f":"(분기재무제표DB!J13)/(분기재무제표DB!J34+분기재무제표DB!I34+분기재무제표DB!H34+분기재무제표DB!G34)","v":0.1415371487025445},{"$f":"(분기재무제표DB!K13)/(분기재무제표DB!K34+분기재무제표DB!J34+분기재무제표DB!I34+분기재무제표DB!H34)","v":0.15812136398033591},{"$f":"(분기재무제표DB!L13)/(분기재무제표DB!L34+분기재무제표DB!K34+분기재무제표DB!J34+분기재무제표DB!I34)","v":0.16470189363457061},{"$f":"(분기재무제표DB!M13)/(분기재무제표DB!M34+분기재무제표DB!L34+분기재무제표DB!K34+분기재무제표DB!J34)","v":0.15568859655145245},{"$f":"(분기재무제표DB!N13)/(분기재무제표DB!N34+분기재무제표DB!M34+분기재무제표DB!L34+분기재무제표DB!K34)","v":0.21829742464562285},{"$f":"(분기재무제표DB!O13)/(분기재무제표DB!O34+분기재무제표DB!N34+분기재무제표DB!M34+분기재무제표DB!L34)","v":0.21001430231855445},{"$f":"(분기재무제표DB!P13)/(분기재무제표DB!P34+분기재무제표DB!O34+분기재무제표DB!N34+분기재무제표DB!M34)","v":0.21445534168277969},{"$f":"(분기재무제표DB!Q13)/(분기재무제표DB!Q34+분기재무제표DB!P34+분기재무제표DB!O34+분기재무제표DB!N34)","v":0.19303959592579648},{"$f":"(분기재무제표DB!R13)/(분기재무제표DB!R34+분기재무제표DB!Q34+분기재무제표DB!P34+분기재무제표DB!O34)","v":0.18524930302067341},{"$f":"(분기재무제표DB!S13)/(분기재무제표DB!S34+분기재무제표DB!R34+분기재무제표DB!Q34+분기재무제표DB!P34)","v":0.16290451620270355},{"$f":"(분기재무제표DB!T13)/(분기재무제표DB!T34+분기재무제표DB!S34+분기재무제표DB!R34+분기재무제표DB!Q34)","v":0.14383777115464938},{"$f":"(분기재무제표DB!U13)/(분기재무제표DB!U34+분기재무제표DB!T34+분기재무제표DB!S34+분기재무제표DB!R34)","v":0.12629789742911834},{"$f":"(분기재무제표DB!V13)/(분기재무제표DB!V34+분기재무제표DB!U34+분기재무제표DB!T34+분기재무제표DB!S34)","v":0.14000252079054976},{"$f":"(분기재무제표DB!W13)/(분기재무제표DB!W34+분기재무제표DB!V34+분기재무제표DB!U34+분기재무제표DB!T34)","v":0.12762641608937489},{"$f":"(분기재무제표DB!X13)/(분기재무제표DB!X34+분기재무제표DB!W34+분기재무제표DB!V34+분기재무제표DB!U34)","v":0.11351328590086047},{"$f":"(분기재무제표DB!Y13)/(분기재무제표DB!Y34+분기재무제표DB!X34+분기재무제표DB!W34+분기재무제표DB!V34)","v":0.11866535848289275},{"$f":"(분기재무제표DB!Z13)/(분기재무제표DB!Z34+분기재무제표DB!Y34+분기재무제표DB!X34+분기재무제표DB!W34)","v":0.13703013949166545},{"$f":"(분기재무제표DB!AA13)/(분기재무제표DB!AA34+분기재무제표DB!Z34+분기재무제표DB!Y34+분기재무제표DB!X34)","v":0.1247945233230903},{"$f":"(분기재무제표DB!AB13)/(분기재무제표DB!AB34+분기재무제표DB!AA34+분기재무제표DB!Z34+분기재무제표DB!Y34)","v":0.14056669222185389}]
[null,"42)","-일정유지금액 유지(↔)",2,null,null,null,null,null,null,null,null,null,null,{"$f":"(O74-K74)/K74","v":-0.10901434924552694},-6.4980507267593662E-2,-3.2123118475007768E-2,-2.3965207140193585E-2,0.54233306694907579,0.328184231604984,0.30208182158851593,0.23990838251278185,-0.15139034131345672,-0.22431703743868694,-0.32928799988851359,-0.34574097700833012,-0.24424805649646203,-0.21655691895878321,-0.21082421543632701,-6.0432826686676801E-2,-2.1230912715715471E-2,-2.2188923367568836E-2,0.23832810499927867]
[null,"43)","-재고자산보유기간(산업비교)(일)(↓)",4,null,"재고자산보유(짧게)",".",".",".",".",{"$f":"365/((분기재무제표DB!F35+분기재무제표DB!E35+분기재무제표DB!D35+분기재무제표DB!C35)/((분기재무제표DB!F13+분기재무제표DB!B13)/2))","v":74.328003499532585},{"$f":"365/((분기재무제표DB!G35+분기재무제표DB!F35+분기재무제표DB!E35+분기재무제표DB!D35)/((분기재무제표DB!G13+분기재무제표DB!C13)/2))","v":69.071634121441974},{"$f":"365/((분기재무제표DB!H35+분기재무제표DB!G35+분기재무제표DB!F35+분기재무제표DB!E35)/((분기재무제표DB!H13+분기재무제표DB!D13)/2))","v":64.704532688995116},{"$f":"365/((분기재무제표DB!I35+분기재무제표DB!H35+분기재무제표DB!G35+분기재무제표DB!F35)/((분기재무제표DB!I13+분기재무제표DB!E13)/2))","v":61.685905933024976},{"$f":"365/((분기재무제표DB!J35+분기재무제표DB!I35+분기재무제표DB!H35+분기재무제표DB!G35)/((분기재무제표DB!J13+분기재무제표DB!F13)/2))","v":59.017606910359355},{"$f":"365/((분기재무제표DB!K35+분기재무제표DB!J35+분기재무제표DB!I35+분기재무제표DB!H35)/((분기재무제표DB!K13+분기재무제표DB!G13)/2))","v":67.124900064384391},{"$f":"365/((분기재무제표DB!L35+분기재무제표DB!K35+분기재무제표DB!J35+분기재무제표DB!I35)/((분기재무제표DB!L13+분기재무제표DB!H13)/2))","v":72.779741520743528},{"$f":"365/((분기재무제표DB!M35+분기재무제표DB!L35+분기재무제표DB!K35+분기재무제표DB!J35)/((분기재무제표DB!M13+분기재무제표DB!I13)/2))","v":69.567363215344187},{"$f":"365/((분기재무제표DB!N35+분기재무제표DB!M35+분기재무제표DB!L35+분기재무제표DB!K35)/((분기재무제표DB!N13+분기재무제표DB!J13)/2))","v":81.84758786825077},{"$f":"365/((분기재무제표DB!O35+분기재무제표DB!N35+분기재무제표DB!M35+분기재무제표DB!L35)/((분기재무제표DB!O13+분기재무제표DB!K13)/2))","v":83.704070371668919},{"$f":"365/((분기재무제표DB!P35+분기재무제표DB!O35+분기재무제표DB!N35+분기재무제표DB!M35)/((분기재무제표DB!P13+분기재무제표DB!L13)/2))","v":83.745863200102832},{"$f":"365/((분기재무제표DB!Q35+분기재무제표DB!P35+분기재무제표DB!O35+분기재무제표DB!N35)/((분기재무제표DB!Q13+분기재무제표DB!M13)/2))","v":75.100762747232281},{"$f":"365/((분기재무제표DB!R35+분기재무제표DB!Q35+분기재무제표DB!P35+분기재무제표DB!O35)/((분기재무제표DB!R13+분기재무제표DB!N13)/2))","v":81.732658599524612},{"$f":"365/((분기재무제표DB!S35+분기재무제표DB!R35+분기재무제표DB!Q35+분기재무제표DB!P35)/((분기재무제표DB!S13+분기재무제표DB!O13)/2))","v":72.105640110074859},{"$f":"365/((분기재무제표DB!T35+분기재무제표DB!S35+분기재무제표DB!R35+분기재무제표DB!Q35)/((분기재무제표DB!T13+분기재무제표DB!P13)/2))","v":68.691433956699299},{"$f":"365/((분기재무제표DB!U35+분기재무제표DB!T35+분기재무제표DB!S35+분기재무제표DB!R35)/((분기재무제표DB!U13+분기재무제표DB!Q13)/2))","v":61.159240920939652},{"$f":"365/((분기재무제표DB!V35+분기재무제표DB!U35+분기재무제표DB!T35+분기재무제표DB!S35)/((분기재무제표DB!V13+분기재무제표DB!R13)/2))","v":65.164520550940509},{"$f":"365/((분기재무제표DB!W35+분기재무제표DB!V35+분기재무제표DB!U35+분기재무제표DB!T35)/((분기재무제표DB!W13+분기재무제표DB!S13)/2))","v":58.908711235772202},{"$f":"365/((분기재무제표DB!X35+분기재무제표DB!W35+분기재무제표DB!V35+분기재무제표DB!U35)/((분기재무제표DB!X13+분기재무제표DB!T13)/2))","v":52.133957463298422},{"$f":"365/((분기재무제표DB!Y35+분기재무제표DB!X35+분기재무제표DB!W35+분기재무제표DB!V35)/((분기재무제표DB!Y13+분기재무제표DB!U13)/2))","v":50.090580626589954},{"$f":"365/((분기재무제표DB!Z35+분기재무제표DB!Y35+분기재무제표DB!X35+분기재무제표DB!W35)/((분기재무제표DB!Z13+분기재무제표DB!V13)/2))","v":58.825436173940957},{"$f":"365/((분기재무제표DB!AA35+분기재무제표DB!Z35+분기재무제표DB!Y35+분기재무제표DB!X35)/((분기재무제표DB!AA13+분기재무제표DB!W13)/2))","v":54.213070677681259},{"$f":"365/((분기재무제표DB!AB35+분기재무제표DB!AA35+분기재무제표DB!Z35+분기재무제표DB!Y35)/((분기재무제표DB!AB13+분기재무제표DB!X13)/2))","v":58.618262803516693}]
[null,null,"CCC(낮을수록 현금이 잘돔)",null,null,"."]
[null,"44)","-매출채권+재고자산-매입채무(↓)",4,null,"CCC(100일이하)",".",".",".",".",{"$f":"K68-K72+K76","v":139.17956343022206},123.85248181060621,113.44088028455693,110.50248098486972,111.80227669879923,112.96583580553084,118.21476217681493,112.19882271579075,128.51840793533739,129.36441623881802,135.72793429773981,123.11926995655773,123.54127491296082,117.48916948872808,114.59826535479525,104.22187374898064,117.38658795677397,110.52017579572633,99.721664650647185,94.06979550973125,112.01188194628115,107.12326806908828,115.83140676324024]
["수익성",null,"포괄손익계산서 분석",null,null,"."]
[null,"45)","-매출액/자본 (200%이상)(↑)",1,null,"매출/자본(200%이상)",".",".",".",".",{"$f":"분기재무제표DB!F69/((분기재무제표DB!F30+분기재무제표DB!B30)/2)","v":1.4786236102443322},{"$f":"분기재무제표DB!G69/((분기재무제표DB!G30+분기재무제표DB!C30)/2)","v":1.5590849356435086},{"$f":"분기재무제표DB!H69/((분기재무제표DB!H30+분기재무제표DB!D30)/2)","v":1.63970399252906},{"$f":"분기재무제표DB!I69/((분기재무제표DB!I30+분기재무제표DB!E30)/2)","v":1.6729198112749539},{"$f":"분기재무제표DB!J69/((분기재무제표DB!J30+분기재무제표DB!F30)/2)","v":1.8662805319127123},{"$f":"분기재무제표DB!K69/((분기재무제표DB!K30+분기재무제표DB!G30)/2)","v":1.7783893990013748},{"$f":"분기재무제표DB!L69/((분기재무제표DB!L30+분기재무제표DB!H30)/2)","v":1.5203577960875025},{"$f":"분기재무제표DB!M69/((분기재무제표DB!M30+분기재무제표DB!I30)/2)","v":1.5203512220593334},{"$f":"분기재무제표DB!N69/((분기재무제표DB!N30+분기재무제표DB!J30)/2)","v":1.5076497181506248},{"$f":"분기재무제표DB!O69/((분기재무제표DB!O30+분기재무제표DB!K30)/2)","v":1.5443436593192978},{"$f":"분기재무제표DB!P69/((분기재무제표DB!P30+분기재무제표DB!L30)/2)","v":1.4466609997631503},{"$f":"분기재무제표DB!Q69/((분기재무제표DB!Q30+분기재무제표DB!M30)/2)","v":1.4295850707221254},{"$f":"분기재무제표DB!R69/((분기재무제표DB!R30+분기재무제표DB!N30)/2)","v":1.8256466481103313},{"$f":"분기재무제표DB!S69/((분기재무제표DB!S30+분기재무제표DB!O30)/2)","v":1.8290242857155998},{"$f":"분기재무제표DB!T69/((분기재무제표DB!T30+분기재무제표DB!P30)/2)","v":1.8328742554004382},{"$f":"분기재무제표DB!U69/((분기재무제표DB!U30+분기재무제표DB!Q30)/2)","v":1.8610785642820276},{"$f":"분기재무제표DB!V69/((분기재무제표DB!V30+분기재무제표DB!R30)/2)","v":2.1257214654038843},{"$f":"분기재무제표DB!W69/((분기재무제표DB!W30+분기재무제표DB!S30)/2)","v":2.1600307304908668},{"$f":"분기재무제표DB!X69/((분기재무제표DB!X30+분기재무제표DB!T30)/2)","v":2.1328173768957353},{"$f":"분기재무제표DB!Y69/((분기재무제표DB!Y30+분기재무제표DB!U30)/2)","v":1.8455125507712715},{"$f":"분기재무제표DB!Z69/((분기재무제표DB!Z30+분기재무제표DB!V30)/2)","v":1.385524229951425},{"$f":"분기재무제표DB!AA69/((분기재무제표DB!AA30+분기재무제표DB!W30)/2)","v":1.7135029870935423},{"$f":"분기재무제표DB!AB69/((분기재무제표DB!AB30+분기재무제표DB!X30)/2)","v":1.6008558043311394}]
[null,"46)","-매출총이익률 (60%이상)(↑)",2,null,"매출총이익율(60%이상)",{"$f":"분기재무제표DB!B36/분기재무제표DB!B34","v":0.25408515094170653},{"$f":"분기재무제표DB!C36/분기재무제표DB!C34","v":0.28222096175457623},{"$f":"분기재무제표DB!D36/분기재무제표DB!D34","v":0.28386494410531121},{"$f":"분기재무제표DB!E36/분기재무제표DB!E34","v":0.26945846276140462},{"$f":"분기재무제표DB!F36/분기재무제표DB!F34","v":0.22643168236711647},{"$f":"분기재무제표DB!G36/분기재무제표DB!G34","v":0.19638209228183098},{"$f":"분기재무제표DB!H36/분기재무제표DB!H34","v":0.18108593100312401},{"$f":"분기재무제표DB!I36/분기재무제표DB!I34","v":0.21501139536325697},{"$f":"분기재무제표DB!J36/분기재무제표DB!J34","v":0.20563600948928015},{"$f":"분기재무제표DB!K36/분기재무제표DB!K34","v":0.21222272085015287},{"$f":"분기재무제표DB!L36/분기재무제표DB!L34","v":0.20209811318894835},{"$f":"분기재무제표DB!M36/분기재무제표DB!M34","v":0.22684810018981985},{"$f":"분기재무제표DB!N36/분기재무제표DB!N34","v":0.19898752510051518},{"$f":"분기재무제표DB!O36/분기재무제표DB!O34","v":0.20963139761962932},{"$f":"분기재무제표DB!P36/분기재무제표DB!P34","v":0.20016947988090583},{"$f":"분기재무제표DB!Q36/분기재무제표DB!Q34","v":0.17959102999058135},{"$f":"분기재무제표DB!R36/분기재무제표DB!R34","v":0.19953082584923776},{"$f":"분기재무제표DB!S36/분기재무제표DB!S34","v":0.19164797261918382},{"$f":"분기재무제표DB!T36/분기재무제표DB!T34","v":0.1987543898758922},{"$f":"분기재무제표DB!U36/분기재무제표DB!U34","v":0.16774161584575281},{"$f":"분기재무제표DB!V36/분기재무제표DB!V34","v":0.22932891285553303},{"$f":"분기재무제표DB!W36/분기재무제표DB!W34","v":0.20806689512908438},{"$f":"분기재무제표DB!X36/분기재무제표DB!X34","v":0.21416502958982031},{"$f":"분기재무제표DB!Y36/분기재무제표DB!Y34","v":0.18885034005469722},{"$f":"분기재무제표DB!Z36/분기재무제표DB!Z34","v":0.20887979906419329},{"$f":"분기재무제표DB!AA36/분기재무제표DB!AA34","v":0.19862901496504917},{"$f":"분기재무제표DB!AB36/분기재무제표DB!AB34","v":0.23928917351262352}]
[null,"47)","-영업이익률(20%이상)(↑)",1,null,"영익(20%이상)",{"$f":"분기재무제표DB!B38/분기재무제표DB!B34","v":3.255116372721218E-2},{"$f":"분기재무제표DB!C38/분기재무제표DB!C34","v":4.1536501474697486E-2},{"$f":"분기재무제표DB!D38/분기재무제표DB!D34","v":6.5743043658081923E-2},{"$f":"분기재무제표DB!E38/분기재무제표DB!E34","v":9.3722548639084607E-2},{"$f":"분기재무제표DB!F38/분기재무제표DB!F34","v":4.2772883745560084E-2},{"$f":"분기재무제표DB!G38/분기재무제표DB!G34","v":3.8484457480081308E-2},{"$f":"분기재무제표DB!H38/분기재무제표DB!H34","v":2.0289829214042258E-2},{"$f":"분기재무제표DB!I38/분기재무제표DB!I34","v":2.7835103292516185E-2},{"$f":"분기재무제표DB!J38/분기재무제표DB!J34","v":3.5416537050199898E-2},{"$f":"분기재무제표DB!K38/분기재무제표DB!K34","v":4.4296502132423005E-2},{"$f":"분기재무제표DB!L38/분기재무제표DB!L34","v":1.902324963278074E-2},{"$f":"분기재무제표DB!M38/분기재무제표DB!M34","v":4.5655888882361939E-2},{"$f":"분기재무제표DB!N38/분기재무제표DB!N34","v":2.1781055860843113E-2},{"$f":"분기재무제표DB!O38/분기재무제표DB!O34","v":3.2836796556108799E-2},{"$f":"분기재무제표DB!P38/분기재무제표DB!P34","v":2.8648981954160015E-2},{"$f":"분기재무제표DB!Q38/분기재무제표DB!Q34","v":1.0136732030848934E-2},{"$f":"분기재무제표DB!R38/분기재무제표DB!R34","v":6.6268368313002757E-2},{"$f":"분기재무제표DB!S38/분기재무제표DB!S34","v":5.5319022637742771E-2},{"$f":"분기재무제표DB!T38/분기재무제표DB!T34","v":7.6217967029260356E-2},{"$f":"분기재무제표DB!U38/분기재무제표DB!U34","v":3.5687157040587954E-2},{"$f":"분기재무제표DB!V38/분기재무제표DB!V34","v":0.11058225533413121},{"$f":"분기재무제표DB!W38/분기재무제표DB!W34","v":9.2331233497942769E-2},{"$f":"분기재무제표DB!X38/분기재무제표DB!X34","v":9.2693921965218667E-2},{"$f":"분기재무제표DB!Y38/분기재무제표DB!Y34","v":6.0089799656372067E-2},{"$f":"분기재무제표DB!Z38/분기재무제표DB!Z34","v":9.1217519663932267E-2},{"$f":"분기재무제표DB!AA38/분기재무제표DB!AA34","v":8.6241126202051641E-2},{"$f":"분기재무제표DB!AB38/분기재무제표DB!AB34","v":8.9342816258735719E-2}]
[null,"48)","-영익/당순 (100%이하) (↔)",5,null,"당순/영익(100%이하)",{"$f":"분기재무제표DB!B46/분기재무제표DB!B38","v":0.26730074756946481},{"$f":"분기재무제표DB!C46/분기재무제표DB!C38","v":-0.10554907697076686},{"$f":"분기재무제표DB!D46/분기재무제표DB!D38","v":0.32444922353494215},{"$f":"분기재무제표DB!E46/분기재무제표DB!E38","v":0.16955560990518601},{"$f":"분기재무제표DB!F46/분기재무제표DB!F38","v":0.22848271822170929},{"$f":"분기재무제표DB!G46/분기재무제표DB!G38","v":0.36287549176612027},{"$f":"분기재무제표DB!H46/분기재무제표DB!H38","v":0.20001277659155059},{"$f":"분기재무제표DB!I46/분기재무제표DB!I38","v":-13.302208529084432},{"$f":"분기재무제표DB!J46/분기재무제표DB!J38","v":4.7331644332906696E-3},{"$f":"분기재무제표DB!K46/분기재무제표DB!K38","v":0.25955802074237028},{"$f":"분기재무제표DB!L46/분기재무제표DB!L38","v":-0.62121865041815549},{"$f":"분기재무제표DB!M46/분기재무제표DB!M38","v":0.31871618268479329},{"$f":"분기재무제표DB!N46/분기재무제표DB!N38","v":0.12223444658632245},{"$f":"분기재무제표DB!O46/분기재무제표DB!O38","v":-0.44085224739250523},{"$f":"분기재무제표DB!P46/분기재무제표DB!P38","v":-7.2231289842212096E-2},{"$f":"분기재무제표DB!Q46/분기재무제표DB!Q38","v":-1.5775926348948346},{"$f":"분기재무제표DB!R46/분기재무제표DB!R38","v":0.6893204630072276},{"$f":"분기재무제표DB!S46/분기재무제표DB!S38","v":0.57434003713439419},{"$f":"분기재무제표DB!T46/분기재무제표DB!T38","v":0.74903940868452967},{"$f":"분기재무제표DB!U46/분기재무제표DB!U38","v":-8.0578837173207102E-2},{"$f":"분기재무제표DB!V46/분기재무제표DB!V38","v":0.96546455430828049},{"$f":"분기재무제표DB!W46/분기재무제표DB!W38","v":0.86098886999228608},{"$f":"분기재무제표DB!X46/분기재무제표DB!X38","v":0.91055728512621337},{"$f":"분기재무제표DB!Y46/분기재무제표DB!Y38","v":3.1782512204857301},{"$f":"분기재무제표DB!Z46/분기재무제표DB!Z38","v":0.64095953339287881},{"$f":"분기재무제표DB!AA46/분기재무제표DB!AA38","v":0.63194074128117905},{"$f":"분기재무제표DB!AB46/분기재무제표DB!AB38","v":0.92744322558358205}]
[null,"49)","-매출액/유무형자산(??)(↑)",0,null,"매출액/유무형(1200%이상)",".",".",".",".",{"$f":"분기재무제표DB!F69/((분기재무제표DB!F17+분기재무제표DB!F18+분기재무제표DB!B17+분기재무제표DB!B18)/2)","v":0.85661876498754097},{"$f":"분기재무제표DB!G69/((분기재무제표DB!G17+분기재무제표DB!G18+분기재무제표DB!C17+분기재무제표DB!C18)/2)","v":0.9156691089057859},{"$f":"분기재무제표DB!H69/((분기재무제표DB!H17+분기재무제표DB!H18+분기재무제표DB!D17+분기재무제표DB!D18)/2)","v":0.95337453793977134},{"$f":"분기재무제표DB!I69/((분기재무제표DB!I17+분기재무제표DB!I18+분기재무제표DB!E17+분기재무제표DB!E18)/2)","v":0.99222518619490763},{"$f":"분기재무제표DB!J69/((분기재무제표DB!J17+분기재무제표DB!J18+분기재무제표DB!F17+분기재무제표DB!F18)/2)","v":1.1000815391636358},{"$f":"분기재무제표DB!K69/((분기재무제표DB!K17+분기재무제표DB!K18+분기재무제표DB!G17+분기재무제표DB!G18)/2)","v":1.080279184794694},{"$f":"분기재무제표DB!L69/((분기재무제표DB!L17+분기재무제표DB!L18+분기재무제표DB!H17+분기재무제표DB!H18)/2)","v":1.0363610496174349},{"$f":"분기재무제표DB!M69/((분기재무제표DB!M17+분기재무제표DB!M18+분기재무제표DB!I17+분기재무제표DB!I18)/2)","v":0.98915667388709472},{"$f":"분기재무제표DB!N69/((분기재무제표DB!N17+분기재무제표DB!N18+분기재무제표DB!J17+분기재무제표DB!J18)/2)","v":0.96538714991834707},{"$f":"분기재무제표DB!O69/((분기재무제표DB!O17+분기재무제표DB!O18+분기재무제표DB!K17+분기재무제표DB!K18)/2)","v":0.96077880723600384},{"$f":"분기재무제표DB!P69/((분기재무제표DB!P17+분기재무제표DB!P18+분기재무제표DB!L17+분기재무제표DB!L18)/2)","v":0.99594763151376842},{"$f":"분기재무제표DB!Q69/((분기재무제표DB!Q17+분기재무제표DB!Q18+분기재무제표DB!M17+분기재무제표DB!M18)/2)","v":0.94621582923969227},{"$f":"분기재무제표DB!R69/((분기재무제표DB!R17+분기재무제표DB!R18+분기재무제표DB!N17+분기재무제표DB!N18)/2)","v":1.2047914925291057},{"$f":"분기재무제표DB!S69/((분기재무제표DB!S17+분기재무제표DB!S18+분기재무제표DB!O17+분기재무제표DB!O18)/2)","v":1.1713937996403547},{"$f":"분기재무제표DB!T69/((분기재무제표DB!T17+분기재무제표DB!T18+분기재무제표DB!P17+분기재무제표DB!P18)/2)","v":1.1734577629636633},{"$f":"분기재무제표DB!U69/((분기재무제표DB!U17+분기재무제표DB!U18+분기재무제표DB!Q17+분기재무제표DB!Q18)/2)","v":1.169491166524852},{"$f":"분기재무제표DB!V69/((분기재무제표DB!V17+분기재무제표DB!V18+분기재무제표DB!R17+분기재무제표DB!R18)/2)","v":1.370837090014501},{"$f":"분기재무제표DB!W69/((분기재무제표DB!W17+분기재무제표DB!W18+분기재무제표DB!S17+분기재무제표DB!S18)/2)","v":1.3920923121121347},{"$f":"분기재무제표DB!X69/((분기재무제표DB!X17+분기재무제표DB!X18+분기재무제표DB!T17+분기재무제표DB!T18)/2)","v":1.3908040707527118},{"$f":"분기재무제표DB!Y69/((분기재무제표DB!Y17+분기재무제표DB!Y18+분기재무제표DB!U17+분기재무제표DB!U18)/2)","v":1.2864439463923691},{"$f":"분기재무제표DB!Z69/((분기재무제표DB!Z17+분기재무제표DB!Z18+분기재무제표DB!V17+분기재무제표DB!V18)/2)","v":0.96382170856363558},{"$f":"분기재무제표DB!AA69/((분기재무제표DB!AA17+분기재무제표DB!AA18+분기재무제표DB!W17+분기재무제표DB!W18)/2)","v":1.1838866586468813},{"$f":"분기재무제표DB!AB69/((분기재무제표DB!AB17+분기재무제표DB!AB18+분기재무제표DB!X17+분기재무제표DB!X18)/2)","v":1.0696576634403949}]
[null,null,"영업이익 관련 분석",null,null,"."]
[null,"50)","-영익 대비 영업외수익 비율 (↔)",2,null,"영업외수익/영익(일정)",{"$f":"분기재무제표DB!B64/분기재무제표DB!B38","v":1.2428287259670809},{"$f":"분기재무제표DB!C64/분기재무제표DB!C38","v":0.96777919342724961},{"$f":"분기재무제표DB!D64/분기재무제표DB!D38","v":0.89235526280538302},{"$f":"분기재무제표DB!E64/분기재무제표DB!E38","v":0.22225767431208948},{"$f":"분기재무제표DB!F64/분기재무제표DB!F38","v":1.152174319321871},{"$f":"분기재무제표DB!G64/분기재무제표DB!G38","v":0.29321697981995543},{"$f":"분기재무제표DB!H64/분기재무제표DB!H38","v":0.92714969386834767},{"$f":"분기재무제표DB!I64/분기재무제표DB!I38","v":1.1022077982499967},{"$f":"분기재무제표DB!J64/분기재무제표DB!J38","v":0.4710388013719144},{"$f":"분기재무제표DB!K64/분기재무제표DB!K38","v":0.67201445423324546},{"$f":"분기재무제표DB!L64/분기재무제표DB!L38","v":0.50996894732374853},{"$f":"분기재무제표DB!M64/분기재무제표DB!M38","v":0.35415141079042051},{"$f":"분기재무제표DB!N64/분기재무제표DB!N38","v":1.3098936402563706},{"$f":"분기재무제표DB!O64/분기재무제표DB!O38","v":0.48860616722731987},{"$f":"분기재무제표DB!P64/분기재무제표DB!P38","v":0.78175027112555373},{"$f":"분기재무제표DB!Q64/분기재무제표DB!Q38","v":0.66220869907797764},{"$f":"분기재무제표DB!R64/분기재무제표DB!R38","v":0.5588458800735594},{"$f":"분기재무제표DB!S64/분기재무제표DB!S38","v":0.15741323449281269},{"$f":"분기재무제표DB!T64/분기재무제표DB!T38","v":0.13263510893671993},{"$f":"분기재무제표DB!U64/분기재무제표DB!U38","v":0.69956373633205116},{"$f":"분기재무제표DB!V64/분기재무제표DB!V38","v":0.41282628808017313},{"$f":"분기재무제표DB!W64/분기재무제표DB!W38","v":0.1623475335025184},{"$f":"분기재무제표DB!X64/분기재무제표DB!X38","v":0.33017488259306527},{"$f":"분기재무제표DB!Y64/분기재무제표DB!Y38","v":0.1162788971898948},{"$f":"분기재무제표DB!Z64/분기재무제표DB!Z38","v":0.35090525954174001},{"$f":"분기재무제표DB!AA64/분기재무제표DB!AA38","v":0.42432845611313352},{"$f":"분기재무제표DB!AB64/분기재무제표DB!AB38","v":0.97212663722306691}]
[null,"51)","-영익 대비 영업외비용 비율 (↓)",1,null,"영업외비용/영익(15%이하)",{"$f":"분기재무제표DB!B65/분기재무제표DB!B38","v":1.9994633226916771},{"$f":"분기재무제표DB!C65/분기재무제표DB!C38","v":2.0850035827489179},{"$f":"분기재무제표DB!D65/분기재무제표DB!D38","v":1.4717703796746435},{"$f":"분기재무제표DB!E65/분기재무제표DB!E38","v":0.97939241230135665},{"$f":"분기재무제표DB!F65/분기재무제표DB!F38","v":1.9036083604239971},{"$f":"분기재무제표DB!G65/분기재무제표DB!G38","v":0.88596025452760985},{"$f":"분기재무제표DB!H65/분기재무제표DB!H38","v":1.6943657313975125},2.2999999999999998,{"$f":"분기재무제표DB!J65/분기재무제표DB!J38","v":1.427767996633079},{"$f":"분기재무제표DB!K65/분기재무제표DB!K38","v":1.3842455095766173},{"$f":"분기재무제표DB!L65/분기재무제표DB!L38","v":2.1182763280621151},{"$f":"분기재무제표DB!M65/분기재무제표DB!M38","v":0.97221094638988903},{"$f":"분기재무제표DB!N65/분기재무제표DB!N38","v":2.1074665744980279},{"$f":"분기재무제표DB!O65/분기재무제표DB!O38","v":1.9120745907990322},{"$f":"분기재무제표DB!P65/분기재무제표DB!P38","v":1.749757558746766},{"$f":"분기재무제표DB!Q65/분기재무제표DB!Q38","v":2.8882223070643929},{"$f":"분기재무제표DB!R65/분기재무제표DB!R38","v":0.83652310651591766},{"$f":"분기재무제표DB!S65/분기재무제표DB!S38","v":0.51300263396739532},{"$f":"분기재무제표DB!T65/분기재무제표DB!T38","v":0.28971797808374988},{"$f":"분기재무제표DB!U65/분기재무제표DB!U38","v":1.7052065836822528},{"$f":"분기재무제표DB!V65/분기재무제표DB!V38","v":0.2805949421347963},{"$f":"분기재무제표DB!W65/분기재무제표DB!W38","v":0.24220714528105841},{"$f":"분기재무제표DB!X65/분기재무제표DB!X38","v":0.35610999401521698},{"$f":"분기재무제표DB!Y65/분기재무제표DB!Y38","v":0.52740757272084937},{"$f":"분기재무제표DB!Z65/분기재무제표DB!Z38","v":0.68047557710739126},{"$f":"분기재무제표DB!AA65/분기재무제표DB!AA38","v":0.50207675072812374},{"$f":"분기재무제표DB!AB65/분기재무제표DB!AB38","v":0.87972586018132182}]
[null,"52)","-영익감소&영업외수익은 증가(↓)",2,null,".",".",".",".",".",".",{"$f":"IF(AND(L86>K86,K86>J86,J86>I86,I86>H86,H86>G86),\"0\",IF(AND(L86>K86,K86>J86,J86>I86,I86>H86),\"1\",IF(AND(L86>K86,K86>J86,J86>I86),\"2\",IF(AND(L86>K86,K86>J86),\"3\",IF(AND(L86>K86),\"4\",\"5\")))))","v":"5"},{"$f":"IF(AND(M86>L86,L86>K86,K86>J86,J86>I86,I86>H86),\"0\",IF(AND(M86>L86,L86>K86,K86>J86,J86>I86),\"1\",IF(AND(M86>L86,L86>K86,K86>J86),\"2\",IF(AND(M86>L86,L86>K86),\"3\",IF(AND(M86>L86),\"4\",\"5\")))))","v":"4"},"3","5","4","5","5","4",{"$f":"IF(AND(T86>S86,S86>R86,R86>Q86,Q86>P86,P86>O86),\"0\",IF(AND(T86>S86,S86>R86,R86>Q86,Q86>P86),\"1\",IF(AND(T86>S86,S86>R86,R86>Q86),\"2\",IF(AND(T86>S86,S86>R86),\"3\",IF(AND(T86>S86),\"4\",\"5\")))))","v":"5"},"4","5","5","5","5","4","5","5","4","5","4","3","2"]
[null,null,"PER(산업비교) ",null,null,"."]
[null,"53)","-시총/영업이익(↓)",0,null,"영익PER(15이하)",{"$f":"분기재무제표DB!B91/분기재무제표DB!B70","v":19.669999650509698},{"$f":"분기재무제표DB!C91/분기재무제표DB!C70","v":15.843942201484252},{"$f":"분기재무제표DB!D91/분기재무제표DB!D70","v":9.8079045411481136},{"$f":"분기재무제표DB!E91/분기재무제표DB!E70","v":13.702548043440801},{"$f":"분기재무제표DB!F91/분기재무제표DB!F70","v":17.743139750116548},{"$f":"분기재무제표DB!G91/분기재무제표DB!G70","v":29.18784073650211},{"$f":"분기재무제표DB!H91/분기재무제표DB!H70","v":35.599114006283621},{"$f":"분기재무제표DB!I91/분기재무제표DB!I70","v":70.863254601533384},{"$f":"분기재무제표DB!J91/분기재무제표DB!J70","v":80.665423469000757},{"$f":"분기재무제표DB!K91/분기재무제표DB!K70","v":112.37200471654178},{"$f":"분기재무제표DB!L91/분기재무제표DB!L70","v":73.546419521900972},{"$f":"분기재무제표DB!M91/분기재무제표DB!M70","v":80.523238602808775},{"$f":"분기재무제표DB!N91/분기재무제표DB!N70","v":105.42905703750296},{"$f":"분기재무제표DB!O91/분기재무제표DB!O70","v":95.433437784276407},{"$f":"분기재무제표DB!P91/분기재무제표DB!P70","v":85.655474458093963},{"$f":"분기재무제표DB!Q91/분기재무제표DB!Q70","v":92.338235514567373},{"$f":"분기재무제표DB!R91/분기재무제표DB!R70","v":26.893902514867897},{"$f":"분기재무제표DB!S91/분기재무제표DB!S70","v":71.422582687071653},{"$f":"분기재무제표DB!T91/분기재무제표DB!T70","v":54.619229103459787},{"$f":"분기재무제표DB!U91/분기재무제표DB!U70","v":68.738747782775775},{"$f":"분기재무제표DB!V91/분기재무제표DB!V70","v":37.59082702586057},{"$f":"분기재무제표DB!W91/분기재무제표DB!W70","v":45.403319799388136},{"$f":"분기재무제표DB!X91/분기재무제표DB!X70","v":83.280086864148501},{"$f":"분기재무제표DB!Y91/분기재무제표DB!Y70","v":78.036039771554229},{"$f":"분기재무제표DB!Z91/분기재무제표DB!Z70","v":90.745277472677003},{"$f":"분기재무제표DB!AA91/분기재무제표DB!AA70","v":68.276210741900755},{"$f":"분기재무제표DB!AB91/분기재무제표DB!AB70","v":86.491014176320377}]
[null,"54)","-시총/영업활동현금흐름 (↓)",0,null,"현금PER(15이하)",".",".",".",".",{"$f":"분기재무제표DB!F91/(분기재무제표DB!C72+분기재무제표DB!D72+분기재무제표DB!E72+분기재무제표DB!F72)","v":13.637341282246375},{"$f":"분기재무제표DB!G91/(분기재무제표DB!D72+분기재무제표DB!E72+분기재무제표DB!F72+분기재무제표DB!G72)","v":44.297551475752414},{"$f":"분기재무제표DB!H91/(분기재무제표DB!E72+분기재무제표DB!F72+분기재무제표DB!G72+분기재무제표DB!H72)","v":49.783887708571065},{"$f":"분기재무제표DB!I91/(분기재무제표DB!F72+분기재무제표DB!G72+분기재무제표DB!H72+분기재무제표DB!I72)","v":225.87913512931155},{"$f":"분기재무제표DB!J91/(분기재무제표DB!G72+분기재무제표DB!H72+분기재무제표DB!I72+분기재무제표DB!J72)","v":351.51953280054749},{"$f":"분기재무제표DB!K91/(분기재무제표DB!H72+분기재무제표DB!I72+분기재무제표DB!J72+분기재무제표DB!K72)","v":438.52103402372177},{"$f":"분기재무제표DB!L91/(분기재무제표DB!I72+분기재무제표DB!J72+분기재무제표DB!K72+분기재무제표DB!L72)","v":135.06971508061133},{"$f":"분기재무제표DB!M91/(분기재무제표DB!J72+분기재무제표DB!K72+분기재무제표DB!L72+분기재무제표DB!M72)","v":116.13549639557098},{"$f":"분기재무제표DB!N91/(분기재무제표DB!K72+분기재무제표DB!L72+분기재무제표DB!M72+분기재무제표DB!N72)","v":-135.70619633202904},{"$f":"분기재무제표DB!O91/(분기재무제표DB!L72+분기재무제표DB!M72+분기재무제표DB!N72+분기재무제표DB!O72)","v":-116.11794811156663},{"$f":"분기재무제표DB!P91/(분기재무제표DB!M72+분기재무제표DB!N72+분기재무제표DB!O72+분기재무제표DB!P72)","v":-37.562457589480772},{"$f":"분기재무제표DB!Q91/(분기재무제표DB!N72+분기재무제표DB!O72+분기재무제표DB!P72+분기재무제표DB!Q72)","v":-37.976629342803832},{"$f":"분기재무제표DB!R91/(분기재무제표DB!O72+분기재무제표DB!P72+분기재무제표DB!Q72+분기재무제표DB!R72)","v":157.21733284217339},{"$f":"분기재무제표DB!S91/(분기재무제표DB!P72+분기재무제표DB!Q72+분기재무제표DB!R72+분기재무제표DB!S72)","v":-386.53223074944026},{"$f":"분기재무제표DB!T91/(분기재무제표DB!Q72+분기재무제표DB!R72+분기재무제표DB!S72+분기재무제표DB!T72)","v":60.758458002466938},{"$f":"분기재무제표DB!U91/(분기재무제표DB!R72+분기재무제표DB!S72+분기재무제표DB!T72+분기재무제표DB!U72)","v":61.376154593887271},{"$f":"분기재무제표DB!V91/(분기재무제표DB!S72+분기재무제표DB!T72+분기재무제표DB!U72+분기재무제표DB!V72)","v":255.11835232283485},{"$f":"분기재무제표DB!W91/(분기재무제표DB!T72+분기재무제표DB!U72+분기재무제표DB!V72+분기재무제표DB!W72)","v":91.716504738719323},{"$f":"분기재무제표DB!X91/(분기재무제표DB!U72+분기재무제표DB!V72+분기재무제표DB!W72+분기재무제표DB!X72)","v":168.56642582605545},{"$f":"분기재무제표DB!Y91/(분기재무제표DB!V72+분기재무제표DB!W72+분기재무제표DB!X72+분기재무제표DB!Y72)","v":182.06176963437557},{"$f":"분기재무제표DB!Z91/(분기재무제표DB!W72+분기재무제표DB!X72+분기재무제표DB!Y72+분기재무제표DB!Z72)","v":63.731545923254856},{"$f":"분기재무제표DB!AA91/(분기재무제표DB!X72+분기재무제표DB!Y72+분기재무제표DB!Z72+분기재무제표DB!AA72)","v":59.373217268019722},{"$f":"분기재무제표DB!AB91/(분기재무제표DB!Y72+분기재무제표DB!Z72+분기재무제표DB!AA72+분기재무제표DB!AB72)","v":63.956542368632782}]
[null,"55)","-시총/당기순이익(↓)",0,87.44,"당순PER(20이하)",{"$f":"분기재무제표DB!B97","v":73.587522030397437},{"$f":"분기재무제표DB!C97","v":313.55612180984127},{"$f":"분기재무제표DB!D97","v":54.762825384718653},{"$f":"분기재무제표DB!E97","v":78.282949566885137},{"$f":"분기재무제표DB!F97","v":77.656375450240432},{"$f":"분기재무제표DB!G97","v":98.212763463601405},{"$f":"분기재무제표DB!H97","v":129.02182468578243},{"$f":"분기재무제표DB!I97","v":-26.338220867971081},{"$f":"분기재무제표DB!J97","v":17042.599006626773},{"$f":"분기재무제표DB!K97","v":773.19267424876966},{"$f":"분기재무제표DB!L97","v":29823.778431175866},{"$f":"분기재무제표DB!M97","v":763.64480430405024},{"$f":"분기재무제표DB!N97","v":862.51510913536595},{"$f":"분기재무제표DB!O97","v":-432.6688771147264},{"$f":"분기재무제표DB!P97","v":-524.15581219628018},{"$f":"분기재무제표DB!Q97","v":-271.98894911442784},{"$f":"분기재무제표DB!R97","v":39.01509378894778},{"$f":"분기재무제표DB!S97","v":112.10830225935979},{"$f":"분기재무제표DB!T97","v":80.141413482736795},{"$f":"분기재무제표DB!U97","v":122.07926251745127},{"$f":"분기재무제표DB!V97","v":38.935481223122686},{"$f":"분기재무제표DB!W97","v":49.587546478326324},{"$f":"분기재무제표DB!X97","v":91.122997356666488},{"$f":"분기재무제표DB!Y97","v":60.032244063675741},{"$f":"분기재무제표DB!Z97","v":141.57723342115312},{"$f":"분기재무제표DB!AA97","v":107.41568650082787},{"$f":"분기재무제표DB!AB97","v":119.81188335747693}]
[null,"56)","-역대평균PER 대비 낮은가? (↓)",0,null,".",{"$f":"(G92/$E$92)-1","v":-0.15842266662400006},2.585957477239722,-0.37370968224246737,-0.10472381556627242,-0.11188957627812857,0.12320177794603615,0.47554694288406263,-1.3012147857727707,193.90621004833912,7.8425511693592149,340.07706348554285,7.7333577802384514,8.8640794731857948,-5.9481802048802193,-6.9944626280452908,-4.1105781005767135,-0.55380725309986523,0.28211690598535899,-8.3469653674098865E-2,0.39614893089491399,-0.55471773532567825,-0.43289631200450218,4.2120280840193258E-2,-0.31344643111075321,0.61913578935445024,0.2284502115831184,0.37021824516785151]
[null,"57)","-업종평균PER 대비 낮은가? (↓)",0,{"$f":"D3","v":41},".",{"$f":"(G92/$E$94)-1","v":0.79481761049749844},{"$f":"(H92/$E$94)-1","v":6.6477102880449088},0.33567866791996703,0.90934023333866176,0.89405793781074228,1.3954332552097903,2.146873772823962,-1.6423956309261238,414.67314650309203,17.858357908506576,726.40923002867964,17.625483031806102,20.036953881350389,{"$f":"(T92/$E$94)-1","v":-11.552899441822595},-13.784288102348297,-7.6338768076689716,-4.8412346611029777E-2,1.7343488355941412,0.95466862153016563,1.9775429882305189,-5.035411650920274E-2,0.2094523531299104,1.2225121306504021,0.46420107472379857,2.4531032541744664,1.6198947927031191,1.9222410574994373]
[null,null,"PSR"]
[null,"58)","-시총/매출액 (↓)",0,3.32,"PSR(3이하)",{"$f":"분기재무제표DB!B91/분기재무제표DB!B69","v":0.64028137913794747},{"$f":"분기재무제표DB!C91/분기재무제표DB!C69","v":0.58993378478866965},{"$f":"분기재무제표DB!D91/분기재무제표DB!D69","v":0.4585117217759857},{"$f":"분기재무제표DB!E91/분기재무제표DB!E69","v":0.81416374293432625},{"$f":"분기재무제표DB!F91/분기재무제표DB!F69","v":0.75892525381296094},{"$f":"분기재무제표DB!G91/분기재무제표DB!G69","v":1.1811586656269046},{"$f":"분기재무제표DB!H91/분기재무제표DB!H69","v":1.1830418007590571},{"$f":"분기재무제표DB!I91/분기재무제표DB!I69","v":2.2592463927241964},{"$f":"분기재무제표DB!J91/분기재무제표DB!J69","v":2.8568899589599295},{"$f":"분기재무제표DB!K91/분기재무제표DB!K69","v":4.4747789483269971},{"$f":"분기재무제표DB!L91/분기재무제표DB!L69","v":2.4329504974502449},{"$f":"분기재무제표DB!M91/분기재무제표DB!M69","v":2.926199768019011},{"$f":"분기재무제표DB!N91/분기재무제표DB!N69","v":2.2963561806898669},{"$f":"분기재무제표DB!O91/분기재무제표DB!O69","v":2.6145549533414796},{"$f":"분기재무제표DB!P91/분기재무제표DB!P69","v":2.3868723285307438},{"$f":"분기재무제표DB!Q91/분기재무제표DB!Q69","v":2.1129627357679719},{"$f":"분기재무제표DB!R91/분기재무제표DB!R69","v":1.7822150372292571},{"$f":"분기재무제표DB!S91/분기재무제표DB!S69","v":4.342578656757615},{"$f":"분기재무제표DB!T91/분기재무제표DB!T69","v":3.6109063027937465},{"$f":"분기재무제표DB!U91/분기재무제표DB!U69","v":4.0126060189719572},{"$f":"분기재무제표DB!V91/분기재무제표DB!V69","v":4.1568784323948735},{"$f":"분기재무제표DB!W91/분기재무제표DB!W69","v":4.5881084712905169},{"$f":"분기재무제표DB!X91/분기재무제표DB!X69","v":8.1698566860817792},{"$f":"분기재무제표DB!Y91/분기재무제표DB!Y69","v":6.9102938829542593},{"$f":"분기재무제표DB!Z91/분기재무제표DB!Z69","v":8.2775591322729056},{"$f":"분기재무제표DB!AA91/분기재무제표DB!AA69","v":6.0224750681667478},{"$f":"분기재무제표DB!AB91/분기재무제표DB!AB69","v":7.6579237308040033}]
[null,"59)","-역대평균PSR 대비 낮은가? (↓)",0,null,".",{"$f":"(G96/$E$96)-1","v":-0.80714416291025681},{"$f":"(H96/$E$96)-1","v":-0.82230910096726817},{"$f":"(I96/$E$96)-1","v":-0.86189405970602839},-0.75476995694749205,-0.7714080560804335,-0.64422931758225754,-0.64366210820510328,-0.31950409857704931,-0.13949097621688866,0.34782498443584253,-0.2671835851053479,-0.11861452770511716,-0.30832645159943761,{"$f":"(T96/$E$96)-1","v":-0.21248344778871098},-0.28106255164736627,-0.36356544103374333,-0.46318824179841656,0.30800561950530581,8.7622380359562158E-2,0.20861627077468592,0.25207181698640779,0.3819603829188305,1.4608002066511383,1.0814138201669459,1.493240702491839,0.8139985145080566,1.3066035333746999]
[null,"60)","-업종평균PSR 대비 낮은가? (↓)",0,{"$f":"D4","v":5.0999999999999996},".",{"$f":"(G96/$E$98)-1","v":-0.87445463154157888},{"$f":"(H96/$E$98)-1","v":-0.88432670886496667},-0.91009574082823808,-0.84036005040503403,-0.85119112670334096,-0.76840026164178332,-0.76803101945900842,-0.55701051123054968,-0.43982549824315109,-0.12259236307313781,-0.52295088285289304,-0.42623533960411542,-0.54973408221767306,{"$f":"(T96/$E$98)-1","v":-0.48734216601147451},-0.53198581793514821,-0.58569358122196624,-0.65054607113151819,-0.14851398887105582,-0.29197915631495164,-0.21321450608392989,-0.18492579756963257,-0.10037088798225158,0.60193268354544704,0.35495958489299206,0.62305081024958953,0.18087746434642127,0.5015536727066674]
[null,null,"ROE, ROA, ROA"]
[null,"61)","-ROE(당기순이익/자본)(↑)",1,null,"ROE(20이상)",".",".",".",".",{"$f":"(분기재무제표DB!F71*100)/((분기재무제표DB!F30+분기재무제표DB!B30)/2)","v":1.4450388550745092},{"$f":"(분기재무제표DB!G71*100)/((분기재무제표DB!G30+분기재무제표DB!C30)/2)","v":1.8750380472352581},{"$f":"(분기재무제표DB!H71*100)/((분기재무제표DB!H30+분기재무제표DB!D30)/2)","v":1.503496302860112},{"$f":"(분기재무제표DB!I71*100)/((분기재무제표DB!I30+분기재무제표DB!E30)/2)","v":-14.35001273581063},{"$f":"(분기재무제표DB!J71*100)/((분기재무제표DB!J30+분기재무제표DB!F30)/2)","v":3.1284888590939947E-2},{"$f":"(분기재무제표DB!K71*100)/((분기재무제표DB!K30+분기재무제표DB!G30)/2)","v":1.0292259238373036},{"$f":"(분기재무제표DB!L71*100)/((분기재무제표DB!L30+분기재무제표DB!H30)/2)","v":1.24027049920234E-2},{"$f":"(분기재무제표DB!M71*100)/((분기재무제표DB!M30+분기재무제표DB!I30)/2)","v":0.5825812430364028},{"$f":"(분기재무제표DB!N71*100)/((분기재무제표DB!N30+분기재무제표DB!J30)/2)","v":0.40139595375449466},{"$f":"(분기재무제표DB!O71*100)/((분기재무제표DB!O30+분기재무제표DB!K30)/2)","v":-0.93322436110053786},{"$f":"(분기재무제표DB!P71*100)/((분기재무제표DB!P30+분기재무제표DB!L30)/2)","v":-0.65877264522371537},{"$f":"(분기재무제표DB!Q71*100)/((분기재무제표DB!Q30+분기재무제표DB!M30)/2)","v":-1.1105818791098223},{"$f":"(분기재무제표DB!R71*100)/((분기재무제표DB!R30+분기재무제표DB!N30)/2)","v":8.3395798726777155},{"$f":"(분기재무제표DB!S71*100)/((분기재무제표DB!S30+분기재무제표DB!O30)/2)","v":7.0848292818356189},{"$f":"(분기재무제표DB!T71*100)/((분기재무제표DB!T30+분기재무제표DB!P30)/2)","v":8.2583235226809268},{"$f":"(분기재무제표DB!U71*100)/((분기재무제표DB!U30+분기재무제표DB!Q30)/2)","v":6.1171528192597258},{"$f":"(분기재무제표DB!V71*100)/((분기재무제표DB!V30+분기재무제표DB!R30)/2)","v":22.694892769345209},{"$f":"(분기재무제표DB!W71*100)/((분기재무제표DB!W30+분기재무제표DB!S30)/2)","v":19.98577464836789},{"$f":"(분기재무제표DB!X71*100)/((분기재무제표DB!X30+분기재무제표DB!T30)/2)","v":19.122299323210576},{"$f":"(분기재무제표DB!Y71*100)/((분기재무제표DB!Y30+분기재무제표DB!U30)/2)","v":21.243640462587045},{"$f":"(분기재무제표DB!Z71*100)/((분기재무제표DB!Z30+분기재무제표DB!V30)/2)","v":8.1007083310516563},{"$f":"(분기재무제표DB!AA71*100)/((분기재무제표DB!AA30+분기재무제표DB!W30)/2)","v":9.6070968358244144},{"$f":"(분기재무제표DB!AB71*100)/((분기재무제표DB!AB30+분기재무제표DB!X30)/2)","v":10.232066561382299}]
[null,"62)","-ROA(영업이익/자산)(↑)",1,null,"영익ROA(20이상)",".",".",".",".",{"$f":"(분기재무제표DB!F70*100)/((분기재무제표DB!F6+분기재무제표DB!B6)/2)","v":2.5859646706137758},{"$f":"(분기재무제표DB!G70*100)/((분기재무제표DB!G6+분기재무제표DB!C6)/2)","v":2.5799183506659498},{"$f":"(분기재무제표DB!H70*100)/((분기재무제표DB!H6+분기재무제표DB!D6)/2)","v":2.1955888767003371},{"$f":"(분기재무제표DB!I70*100)/((분기재무제표DB!I6+분기재무제표DB!E6)/2)","v":2.1646823058838098},{"$f":"(분기재무제표DB!J70*100)/((분기재무제표DB!J6+분기재무제표DB!F6)/2)","v":2.6774529075756517},{"$f":"(분기재무제표DB!K70*100)/((분기재무제표DB!K6+분기재무제표DB!G6)/2)","v":2.8834556419890323},{"$f":"(분기재무제표DB!L70*100)/((분기재무제표DB!L6+분기재무제표DB!H6)/2)","v":2.2348278568857625},{"$f":"(분기재무제표DB!M70*100)/((분기재무제표DB!M6+분기재무제표DB!I6)/2)","v":2.4348868408070858},{"$f":"(분기재무제표DB!N70*100)/((분기재무제표DB!N6+분기재무제표DB!J6)/2)","v":1.4233605489917303},{"$f":"(분기재무제표DB!O70*100)/((분기재무제표DB!O6+분기재무제표DB!K6)/2)","v":1.8070003665029803},{"$f":"(분기재무제표DB!P70*100)/((분기재무제표DB!P6+분기재무제표DB!L6)/2)","v":1.8314989951547034},{"$f":"(분기재무제표DB!Q70*100)/((분기재무제표DB!Q6+분기재무제표DB!M6)/2)","v":1.4608044963294091},{"$f":"(분기재무제표DB!R70*100)/((분기재무제표DB!R6+분기재무제표DB!N6)/2)","v":5.3854045334999707},{"$f":"(분기재무제표DB!S70*100)/((분기재무제표DB!S6+분기재무제표DB!O6)/2)","v":4.8585585119800472},{"$f":"(분기재무제표DB!T70*100)/((분기재무제표DB!T6+분기재무제표DB!P6)/2)","v":5.1903676925663218},{"$f":"(분기재무제표DB!U70*100)/((분기재무제표DB!U6+분기재무제표DB!Q6)/2)","v":4.5421053471120523},{"$f":"(분기재무제표DB!V70*100)/((분기재무제표DB!V6+분기재무제표DB!R6)/2)","v":9.8905352082548728},{"$f":"(분기재무제표DB!W70*100)/((분기재무제표DB!W6+분기재무제표DB!S6)/2)","v":9.0546898575966743},{"$f":"(분기재무제표DB!X70*100)/((분기재무제표DB!X6+분기재무제표DB!T6)/2)","v":8.7741763329227176},{"$f":"(분기재무제표DB!Y70*100)/((분기재무제표DB!Y6+분기재무제표DB!U6)/2)","v":6.9770820268504421},{"$f":"(분기재무제표DB!Z70*100)/((분기재무제표DB!Z6+분기재무제표DB!V6)/2)","v":5.380833604300328},{"$f":"(분기재무제표DB!AA70*100)/((분기재무제표DB!AA6+분기재무제표DB!W6)/2)","v":6.4763090070663987},{"$f":"(분기재무제표DB!AB70*100)/((분기재무제표DB!AB6+분기재무제표DB!X6)/2)","v":6.0778867340361957}]
[null,"63)","-ROA(당기순이익/자산)(↑)",1,null,"당순ROA(15아상)",".",".",".",".",{"$f":"(분기재무제표DB!F71*100)/((분기재무제표DB!F6+분기재무제표DB!B6)/2)","v":0.59084823716714263},{"$f":"(분기재무제표DB!G71*100)/((분기재무제표DB!G6+분기재무제표DB!C6)/2)","v":0.76672566046188784},{"$f":"(분기재무제표DB!H71*100)/((분기재무제표DB!H6+분기재무제표DB!D6)/2)","v":0.60579687911665725},{"$f":"(분기재무제표DB!I71*100)/((분기재무제표DB!I6+분기재무제표DB!E6)/2)","v":-5.8241000461735224},{"$f":"(분기재무제표DB!J71*100)/((분기재무제표DB!J6+분기재무제표DB!F6)/2)","v":1.2672824873947766E-2},{"$f":"(분기재무제표DB!K71*100)/((분기재무제표DB!K6+분기재무제표DB!G6)/2)","v":0.41906720251371565},{"$f":"(분기재무제표DB!L71*100)/((분기재무제표DB!L6+분기재무제표DB!H6)/2)","v":5.5111590739936565E-3},{"$f":"(분기재무제표DB!M71*100)/((분기재무제표DB!M6+분기재무제표DB!I6)/2)","v":0.25674891382497206},{"$f":"(분기재무제표DB!N71*100)/((분기재무제표DB!N6+분기재무제표DB!J6)/2)","v":0.17398368899880823},{"$f":"(분기재무제표DB!O71*100)/((분기재무제표DB!O6+분기재무제표DB!K6)/2)","v":-0.398568665726101},{"$f":"(분기재무제표DB!P71*100)/((분기재무제표DB!P6+분기재무제표DB!L6)/2)","v":-0.29929633851079479},{"$f":"(분기재무제표DB!Q71*100)/((분기재무제표DB!Q6+분기재무제표DB!M6)/2)","v":-0.49593231659590514},{"$f":"(분기재무제표DB!R71*100)/((분기재무제표DB!R6+분기재무제표DB!N6)/2)","v":3.7122695465134226},{"$f":"(분기재무제표DB!S71*100)/((분기재무제표DB!S6+분기재무제표DB!O6)/2)","v":3.0953175640736208},{"$f":"(분기재무제표DB!T71*100)/((분기재무제표DB!T6+분기재무제표DB!P6)/2)","v":3.5374205396632177},{"$f":"(분기재무제표DB!U71*100)/((분기재무제표DB!U6+분기재무제표DB!Q6)/2)","v":2.5575075358380448},{"$f":"(분기재무제표DB!V71*100)/((분기재무제표DB!V6+분기재무제표DB!R6)/2)","v":9.5489611667081462},{"$f":"(분기재무제표DB!W71*100)/((분기재무제표DB!W6+분기재무제표DB!S6)/2)","v":8.290649739414448},{"$f":"(분기재무제표DB!X71*100)/((분기재무제표DB!X6+분기재무제표DB!T6)/2)","v":8.0189873946645527},{"$f":"(분기재무제표DB!Y71*100)/((분기재무제표DB!Y6+분기재무제표DB!U6)/2)","v":9.0695235373708272},{"$f":"(분기재무제표DB!Z71*100)/((분기재무제표DB!Z6+분기재무제표DB!V6)/2)","v":3.4488965962770606},{"$f":"(분기재무제표DB!AA71*100)/((분기재무제표DB!AA6+분기재무제표DB!W6)/2)","v":4.1165108467907761},{"$f":"(분기재무제표DB!AB71*100)/((분기재무제표DB!AB6+분기재무제표DB!X6)/2)","v":4.3875663493840626}]
[null,null,"운전자본(산업비교)",null,null,"."]
[null,"64)","-20% 이하 (운전자본/매출액) (↓)",2,null,"운전자본(20%이하)",{"$f":"(분기재무제표DB!B61+분기재무제표DB!B13-분기재무제표DB!B25)/(분기재무제표DB!B69)","v":0.37348857868992119},{"$f":"(분기재무제표DB!C61+분기재무제표DB!C13-분기재무제표DB!C25)/(분기재무제표DB!C69)","v":0.33581945611397684},{"$f":"(분기재무제표DB!D61+분기재무제표DB!D13-분기재무제표DB!D25)/(분기재무제표DB!D69)","v":0.33918300273349689},{"$f":"(분기재무제표DB!E61+분기재무제표DB!E13-분기재무제표DB!E25)/(분기재무제표DB!E69)","v":0.35736823277759011},{"$f":"(분기재무제표DB!F61+분기재무제표DB!F13-분기재무제표DB!F25)/(분기재무제표DB!F69)","v":0.30552509982949649},{"$f":"(분기재무제표DB!G61+분기재무제표DB!G13-분기재무제표DB!G25)/(분기재무제표DB!G69)","v":0.29375094282364489},{"$f":"(분기재무제표DB!H61+분기재무제표DB!H13-분기재무제표DB!H25)/(분기재무제표DB!H69)","v":0.29482083286645328},{"$f":"(분기재무제표DB!I61+분기재무제표DB!I13-분기재무제표DB!I25)/(분기재무제표DB!I69)","v":0.29097695300553889},{"$f":"(분기재무제표DB!J61+분기재무제표DB!J13-분기재무제표DB!J25)/(분기재무제표DB!J69)","v":0.28825537474008223},{"$f":"(분기재무제표DB!K61+분기재무제표DB!K13-분기재무제표DB!K25)/(분기재무제표DB!K69)","v":0.29214909722327032},{"$f":"(분기재무제표DB!L61+분기재무제표DB!L13-분기재무제표DB!L25)/(분기재무제표DB!L69)","v":0.30773930141834366},{"$f":"(분기재무제표DB!M61+분기재무제표DB!M13-분기재무제표DB!M25)/(분기재무제표DB!M69)","v":0.28990507929460063},{"$f":"(분기재무제표DB!N61+분기재무제표DB!N13-분기재무제표DB!N25)/(분기재무제표DB!N69)","v":0.33128726174754902},{"$f":"(분기재무제표DB!O61+분기재무제표DB!O13-분기재무제표DB!O25)/(분기재무제표DB!O69)","v":0.33679319256936507},{"$f":"(분기재무제표DB!P61+분기재무제표DB!P13-분기재무제표DB!P25)/(분기재무제표DB!P69)","v":0.37419472933340558},{"$f":"(분기재무제표DB!Q61+분기재무제표DB!Q13-분기재무제표DB!Q25)/(분기재무제표DB!Q69)","v":0.34954693251460939},{"$f":"(분기재무제표DB!R61+분기재무제표DB!R13-분기재무제표DB!R25)/(분기재무제표DB!R69)","v":0.29150906224965467},{"$f":"(분기재무제표DB!S61+분기재무제표DB!S13-분기재무제표DB!S25)/(분기재무제표DB!S69)","v":0.30715632521706937},{"$f":"(분기재무제표DB!T61+분기재무제표DB!T13-분기재무제표DB!T25)/(분기재무제표DB!T69)","v":0.28156130334414486},{"$f":"(분기재무제표DB!U61+분기재무제표DB!U13-분기재무제표DB!U25)/(분기재무제표DB!U69)","v":0.26354910443430707},{"$f":"(분기재무제표DB!V61+분기재무제표DB!V13-분기재무제표DB!V25)/(분기재무제표DB!V69)","v":0.28107172523374935},{"$f":"(분기재무제표DB!W61+분기재무제표DB!W13-분기재무제표DB!W25)/(분기재무제표DB!W69)","v":0.26590914424285716},{"$f":"(분기재무제표DB!X61+분기재무제표DB!X13-분기재무제표DB!X25)/(분기재무제표DB!X69)","v":0.25950013898466795},{"$f":"(분기재무제표DB!Y61+분기재무제표DB!Y13-분기재무제표DB!Y25)/(분기재무제표DB!Y69)","v":0.26839101844958341},{"$f":"(분기재무제표DB!Z61+분기재무제표DB!Z13-분기재무제표DB!Z25)/(분기재무제표DB!Z69)","v":0.3629734356600966},{"$f":"(분기재무제표DB!AA61+분기재무제표DB!AA13-분기재무제표DB!AA25)/(분기재무제표DB!AA69)","v":0.29121173075784978},{"$f":"(분기재무제표DB!AB61+분기재무제표DB!AB13-분기재무제표DB!AB25)/(분기재무제표DB!AB69)","v":0.31277404503725342}]
["성장성",null,"매출액 우상향",null,null,"."]
[null,null,"-QoQ 성장률 ",null,null,"매출QoQ",".",{"$f":"(분기재무제표DB!C34-분기재무제표DB!B34)/ABS(분기재무제표DB!B34)","v":8.8412034374100695E-2},{"$f":"(분기재무제표DB!D34-분기재무제표DB!C34)/ABS(분기재무제표DB!C34)","v":-3.8771011939037606E-2},{"$f":"(분기재무제표DB!E34-분기재무제표DB!D34)/ABS(분기재무제표DB!D34)","v":0.10636964919300626},{"$f":"(분기재무제표DB!F34-분기재무제표DB!E34)/ABS(분기재무제표DB!E34)","v":0.13401556845036783},{"$f":"(분기재무제표DB!G34-분기재무제표DB!F34)/ABS(분기재무제표DB!F34)","v":0.16255926022242953},{"$f":"(분기재무제표DB!H34-분기재무제표DB!G34)/ABS(분기재무제표DB!G34)","v":3.9877313580326992E-2},{"$f":"(분기재무제표DB!I34-분기재무제표DB!H34)/ABS(분기재무제표DB!H34)","v":-6.9235491935798546E-2},{"$f":"(분기재무제표DB!J34-분기재무제표DB!I34)/ABS(분기재무제표DB!I34)","v":0.11154968754243973},{"$f":"(분기재무제표DB!K34-분기재무제표DB!J34)/ABS(분기재무제표DB!J34)","v":-1.5820232602642061E-2},{"$f":"(분기재무제표DB!L34-분기재무제표DB!K34)/ABS(분기재무제표DB!K34)","v":-3.3262985230023794E-2},{"$f":"(분기재무제표DB!M34-분기재무제표DB!L34)/ABS(분기재무제표DB!L34)","v":7.9479975643851952E-2},{"$f":"(분기재무제표DB!N34-분기재무제표DB!M34)/ABS(분기재무제표DB!M34)","v":-3.5104926609861045E-2},{"$f":"(분기재무제표DB!O34-분기재무제표DB!N34)/ABS(분기재무제표DB!N34)","v":3.2244497198036813E-2},{"$f":"(분기재무제표DB!P34-분기재무제표DB!O34)/ABS(분기재무제표DB!O34)","v":0.18004732639312726},{"$f":"(분기재무제표DB!Q34-분기재무제표DB!P34)/ABS(분기재무제표DB!P34)","v":4.3203204411143219E-2},{"$f":"(분기재무제표DB!R34-분기재무제표DB!Q34)/ABS(분기재무제표DB!Q34)","v":0.15648285405739756},{"$f":"(분기재무제표DB!S34-분기재무제표DB!R34)/ABS(분기재무제표DB!R34)","v":-2.7373933791430211E-3},{"$f":"(분기재무제표DB!T34-분기재무제표DB!S34)/ABS(분기재무제표DB!S34)","v":5.2021635011486232E-2},{"$f":"(분기재무제표DB!U34-분기재무제표DB!T34)/ABS(분기재무제표DB!T34)","v":-9.9195694725296452E-3},{"$f":"(분기재무제표DB!V34-분기재무제표DB!U34)/ABS(분기재무제표DB!U34)","v":0.17044963229430338},{"$f":"(분기재무제표DB!W34-분기재무제표DB!V34)/ABS(분기재무제표DB!V34)","v":9.2758652738623881E-2},{"$f":"(분기재무제표DB!X34-분기재무제표DB!W34)/ABS(분기재무제표DB!W34)","v":4.5320609810793264E-2},{"$f":"(분기재무제표DB!Y34-분기재무제표DB!X34)/ABS(분기재무제표DB!X34)","v":-4.9925495878823056E-2},{"$f":"(분기재무제표DB!Z34-분기재무제표DB!Y34)/ABS(분기재무제표DB!Y34)","v":-0.23285655818635514},{"$f":"(분기재무제표DB!AA34-분기재무제표DB!Z34)/ABS(분기재무제표DB!Z34)","v":0.53072363389979305},{"$f":"(분기재무제표DB!AB34-분기재무제표DB!AA34)/ABS(분기재무제표DB!AA34)","v":-0.31498567591877674}]
[null,"65)","-YoY 성장률. 역성장NO(↑)",0,null,"매출액YOY",".",".",".",".",{"$f":"(분기재무제표DB!F34-분기재무제표DB!B34)/ABS(분기재무제표DB!B34)","v":0.31262135267228558},{"$f":"(분기재무제표DB!G34-분기재무제표DB!C34)/ABS(분기재무제표DB!C34)","v":0.40204266446979764},{"$f":"(분기재무제표DB!H34-분기재무제표DB!D34)/ABS(분기재무제표DB!D34)","v":0.51675862626127089},{"$f":"(분기재무제표DB!I34-분기재무제표DB!E34)/ABS(분기재무제표DB!E34)","v":0.27601574903464005},{"$f":"(분기재무제표DB!J34-분기재무제표DB!F34)/ABS(분기재무제표DB!F34)","v":0.2507367152612095},{"$f":"(분기재무제표DB!K34-분기재무제표DB!G34)/ABS(분기재무제표DB!G34)","v":5.8827546791548627E-2},{"$f":"(분기재무제표DB!L34-분기재무제표DB!H34)/ABS(분기재무제표DB!H34)","v":-1.5645626293001352E-2},{"$f":"(분기재무제표DB!M34-분기재무제표DB!I34)/ABS(분기재무제표DB!I34)","v":0.14163230994284495},{"$f":"(분기재무제표DB!N34-분기재무제표DB!J34)/ABS(분기재무제표DB!J34)","v":-8.9913174081144142E-3},{"$f":"(분기재무제표DB!O34-분기재무제표DB!K34)/ABS(분기재무제표DB!K34)","v":3.9406918500421891E-2},{"$f":"(분기재무제표DB!P34-분기재무제표DB!L34)/ABS(분기재무제표DB!L34)","v":0.26875182854437935},{"$f":"(분기재무제표DB!Q34-분기재무제표DB!M34)/ABS(분기재무제표DB!M34)","v":0.22611442824639494},{"$f":"(분기재무제표DB!R34-분기재무제표DB!N34)/ABS(분기재무제표DB!N34)","v":0.46956944074478529},{"$f":"(분기재무제표DB!S34-분기재무제표DB!O34)/ABS(분기재무제표DB!O34)","v":0.41976697872028806},{"$f":"(분기재무제표DB!T34-분기재무제표DB!P34)/ABS(분기재무제표DB!P34)","v":0.26573362345896373},{"$f":"(분기재무제표DB!U34-분기재무제표DB!Q34)/ABS(분기재무제표DB!Q34)","v":0.2012789891253518},{"$f":"(분기재무제표DB!V34-분기재무제표DB!R34)/ABS(분기재무제표DB!R34)","v":0.21578676776029168},{"$f":"(분기재무제표DB!W34-분기재무제표DB!S34)/ABS(분기재무제표DB!S34)","v":0.33220828850377221},{"$f":"(분기재무제표DB!X34-분기재무제표DB!T34)/ABS(분기재무제표DB!T34)","v":0.3237225682326883},{"$f":"(분기재무제표DB!Y34-분기재무제표DB!U34)/ABS(분기재무제표DB!U34)","v":0.27023524941066729},{"$f":"(분기재무제표DB!Z34-분기재무제표DB!V34)/ABS(분기재무제표DB!V34)","v":-0.16745444292566369},{"$f":"(분기재무제표DB!AA34-분기재무제표DB!W34)/ABS(분기재무제표DB!W34)","v":0.16622015055027681},{"$f":"(분기재무제표DB!AB34-분기재무제표DB!X34)/ABS(분기재무제표DB!X34)","v":-0.23575838775081648}]
[null,"66)","-우상향(↑)",3,null,".",null,null,null,null,null,null,null,null,{"$f":"5-(COUNTIF(K107:O107,\"<0\"))","v":5},5,4,4,3,3,3,4,4,5,5,5,5,5,5,5,4,4,3]
[null,null,"영업이익 우상향",null,null,"."]
[null,null,"-QoQ 성장률 ",null,null,"영익QoQ",".",{"$f":"(분기재무제표DB!C38-분기재무제표DB!B38)/ABS(분기재무제표DB!B38)","v":0.38885443389123958},{"$f":"(분기재무제표DB!D38-분기재무제표DB!C38)/ABS(분기재무제표DB!C38)","v":0.52141170016452387},{"$f":"(분기재무제표DB!E38-분기재무제표DB!D38)/ABS(분기재무제표DB!D38)","v":0.5772282128977988},{"$f":"(분기재무제표DB!F38-분기재무제표DB!E38)/ABS(분기재무제표DB!E38)","v":-0.48246055213702344},{"$f":"(분기재무제표DB!G38-분기재무제표DB!F38)/ABS(분기재무제표DB!F38)","v":4.6000608335158871E-2},{"$f":"(분기재무제표DB!H38-분기재무제표DB!G38)/ABS(분기재무제표DB!G38)","v":-0.45175443600777704},{"$f":"(분기재무제표DB!I38-분기재무제표DB!H38)/ABS(분기재무제표DB!H38)","v":0.27689227689726481},{"$f":"(분기재무제표DB!J38-분기재무제표DB!I38)/ABS(분기재무제표DB!I38)","v":0.41430194378223528},{"$f":"(분기재무제표DB!K38-분기재무제표DB!J38)/ABS(분기재무제표DB!J38)","v":0.23094251432350521},{"$f":"(분기재무제표DB!L38-분기재무제표DB!K38)/ABS(분기재무제표DB!K38)","v":-0.58483224011140345},{"$f":"(분기재무제표DB!M38-분기재무제표DB!L38)/ABS(분기재무제표DB!L38)","v":1.5907570352125089},{"$f":"(분기재무제표DB!N38-분기재무제표DB!M38)/ABS(분기재무제표DB!M38)","v":-0.53967748722373188},{"$f":"(분기재무제표DB!O38-분기재무제표DB!N38)/ABS(분기재무제표DB!N38)","v":0.55619648410114786},{"$f":"(분기재무제표DB!P38-분기재무제표DB!O38)/ABS(분기재무제표DB!O38)","v":2.9550933847173763E-2},{"$f":"(분기재무제표DB!Q38-분기재무제표DB!P38)/ABS(분기재무제표DB!P38)","v":-0.63088840805028423},{"$f":"(분기재무제표DB!R38-분기재무제표DB!Q38)/ABS(분기재무제표DB!Q38)","v":6.5604476360938122},{"$f":"(분기재무제표DB!S38-분기재무제표DB!R38)/ABS(분기재무제표DB!R38)","v":-0.16751243291727597},{"$f":"(분기재무제표DB!T38-분기재무제표DB!S38)/ABS(분기재무제표DB!S38)","v":0.44946433375103106},{"$f":"(분기재무제표DB!U38-분기재무제표DB!T38)/ABS(분기재무제표DB!T38)","v":-0.53641959784256332},{"$f":"(분기재무제표DB!V38-분기재무제표DB!U38)/ABS(분기재무제표DB!U38)","v":2.6268218268802794},{"$f":"(분기재무제표DB!W38-분기재무제표DB!V38)/ABS(분기재무제표DB!V38)","v":-8.7595437278391503E-2},{"$f":"(분기재무제표DB!X38-분기재무제표DB!W38)/ABS(분기재무제표DB!W38)","v":4.9426758027611241E-2},{"$f":"(분기재무제표DB!Y38-분기재무제표DB!X38)/ABS(분기재무제표DB!X38)","v":-0.38410431449118926},{"$f":"(분기재무제표DB!Z38-분기재무제표DB!Y38)/ABS(분기재무제표DB!Y38)","v":0.16453911294198015},{"$f":"(분기재무제표DB!AA38-분기재무제표DB!Z38)/ABS(분기재무제표DB!Z38)","v":0.44721464229653785},{"$f":"(분기재무제표DB!AB38-분기재무제표DB!AA38)/ABS(분기재무제표DB!AA38)","v":-0.29034891372354521}]
[null,"67)","-YoY 성장률. 역성장NO(↑)",0,null,"영익YOY",".",".",".",".",{"$f":"(분기재무제표DB!F38-분기재무제표DB!B38)/ABS(분기재무제표DB!B38)","v":0.72481085439214654},{"$f":"(분기재무제표DB!G38-분기재무제표DB!C38)/ABS(분기재무제표DB!C38)","v":0.29902253175839499},{"$f":"(분기재무제표DB!H38-분기재무제표DB!D38)/ABS(분기재무제표DB!D38)","v":-0.53189308292721038},{"$f":"(분기재무제표DB!I38-분기재무제표DB!E38)/ABS(분기재무제표DB!E38)","v":-0.62103004353805291},{"$f":"(분기재무제표DB!J38-분기재무제표DB!F38)/ABS(분기재무제표DB!F38)","v":3.5627232421336259E-2},{"$f":"(분기재무제표DB!K38-분기재무제표DB!G38)/ABS(분기재무제표DB!G38)","v":0.21873503630902563},{"$f":"(분기재무제표DB!L38-분기재무제표DB!H38)/ABS(분기재무제표DB!H38)","v":-7.709331702072271E-2},{"$f":"(분기재무제표DB!M38-분기재무제표DB!I38)/ABS(분기재무제표DB!I38)","v":0.87253617633524039},{"$f":"(분기재무제표DB!N38-분기재무제표DB!J38)/ABS(분기재무제표DB!J38)","v":-0.3905328619927122},{"$f":"(분기재무제표DB!O38-분기재무제표DB!K38)/ABS(분기재무제표DB!K38)","v":-0.22949235540591043},{"$f":"(분기재무제표DB!P38-분기재무제표DB!L38)/ABS(분기재무제표DB!L38)","v":0.91073812003392074},{"$f":"(분기재무제표DB!Q38-분기재무제표DB!M38)/ABS(분기재무제표DB!M38)","v":-0.72777239250963688},{"$f":"(분기재무제표DB!R38-분기재무제표DB!N38)/ABS(분기재무제표DB!N38)","v":3.4711316835601393},{"$f":"(분기재무제표DB!S38-분기재무제표DB!O38)/ABS(분기재무제표DB!O38)","v":1.3918326351337109},{"$f":"(분기재무제표DB!T38-분기재무제표DB!P38)/ABS(분기재무제표DB!P38)","v":2.367367250081752},{"$f":"(분기재무제표DB!U38-분기재무제표DB!Q38)/ABS(분기재무제표DB!Q38)","v":3.2291965304014134},{"$f":"(분기재무제표DB!V38-분기재무제표DB!R38)/ABS(분기재무제표DB!R38)","v":1.0287875830790119},{"$f":"(분기재무제표DB!W38-분기재무제표DB!S38)/ABS(분기재무제표DB!S38)","v":1.2235467780989624},{"$f":"(분기재무제표DB!X38-분기재무제표DB!T38)/ABS(분기재무제표DB!T38)","v":0.60987023435372234},{"$f":"(분기재무제표DB!Y38-분기재무제표DB!U38)/ABS(분기재무제표DB!U38)","v":1.1388137353373016},{"$f":"(분기재무제표DB!Z38-분기재무제표DB!V38)/ABS(분기재무제표DB!V38)","v":-0.31324659192307147},{"$f":"(분기재무제표DB!AA38-분기재무제표DB!W38)/ABS(분기재무제표DB!W38)","v":8.9297038203470125E-2},{"$f":"(분기재무제표DB!AB38-분기재무제표DB!X38)/ABS(분기재무제표DB!X38)","v":-0.26338753941084597}]
[null,"68)","-우상향(↑)",3,null,".",null,null,null,null,null,null,null,null,{"$f":"5-(COUNTIF(K111:O111,\"<0\"))","v":3},3,2,3,3,2,2,2,2,3,4,4,5,5,5,5,4,4,3]
[null,null,"당기순이익 우상향",null,null,"."]
[null,null,"-QoQ 성장률 ",null,null,"당순QoQ",".",{"$f":"(분기재무제표DB!C46-분기재무제표DB!B46)/ABS(분기재무제표DB!B46)","v":-1.5484171102285511},{"$f":"(분기재무제표DB!D46-분기재무제표DB!C46)/ABS(분기재무제표DB!C46)","v":5.676695040469852},{"$f":"(분기재무제표DB!E46-분기재무제표DB!D46)/ABS(분기재무제표DB!D46)","v":-0.17574809184663778},{"$f":"(분기재무제표DB!F46-분기재무제표DB!E46)/ABS(분기재무제표DB!E46)","v":-0.30259565047231901},{"$f":"(분기재무제표DB!G46-분기재무제표DB!F46)/ABS(분기재무제표DB!F46)","v":0.66125468084184014},{"$f":"(분기재무제표DB!H46-분기재무제표DB!G46)/ABS(분기재무제표DB!G46)","v":-0.69781338228606393},{"$f":"(분기재무제표DB!I46-분기재무제표DB!H46)/ABS(분기재무제표DB!H46)","v":-85.922011613044006},{"$f":"(분기재무제표DB!J46-분기재무제표DB!I46)/ABS(분기재무제표DB!I46)","v":1.000503234003858},{"$f":"(분기재무제표DB!K46-분기재무제표DB!J46)/ABS(분기재무제표DB!J46)","v":66.502620534000116},{"$f":"(분기재무제표DB!L46-분기재무제표DB!K46)/ABS(분기재무제표DB!K46)","v":-1.9936504938566961},{"$f":"(분기재무제표DB!M46-분기재무제표DB!L46)/ABS(분기재무제표DB!L46)","v":2.3291877054413872},{"$f":"(분기재무제표DB!N46-분기재무제표DB!M46)/ABS(분기재무제표DB!M46)","v":-0.82345650877702636},{"$f":"(분기재무제표DB!O46-분기재무제표DB!N46)/ABS(분기재무제표DB!N46)","v":-6.6125972388299967},{"$f":"(분기재무제표DB!P46-분기재무제표DB!O46)/ABS(분기재무제표DB!O46)","v":0.83131356968262193},{"$f":"(분기재무제표DB!Q46-분기재무제표DB!P46)/ABS(분기재무제표DB!P46)","v":-7.0617102392359241},{"$f":"(분기재무제표DB!R46-분기재무제표DB!Q46)/ABS(분기재무제표DB!Q46)","v":4.3034961939978249},{"$f":"(분기재무제표DB!S46-분기재무제표DB!R46)/ABS(분기재무제표DB!R46)","v":-0.30637349991566998},{"$f":"(분기재무제표DB!T46-분기재무제표DB!S46)/ABS(분기재무제표DB!S46)","v":0.89035386228548008},{"$f":"(분기재무제표DB!U46-분기재무제표DB!T46)/ABS(분기재무제표DB!T46)","v":-1.0498702328729763},{"$f":"(분기재무제표DB!V46-분기재무제표DB!U46)/ABS(분기재무제표DB!U46)","v":44.455180559602354},{"$f":"(분기재무제표DB!W46-분기재무제표DB!V46)/ABS(분기재무제표DB!V46)","v":-0.18632934795175835},{"$f":"(분기재무제표DB!X46-분기재무제표DB!W46)/ABS(분기재무제표DB!W46)","v":0.10984382380806677},{"$f":"(분기재무제표DB!Y46-분기재무제표DB!X46)/ABS(분기재무제표DB!X46)","v":1.1497507582830948},{"$f":"(분기재무제표DB!Z46-분기재무제표DB!Y46)/ABS(분기재무제표DB!Y46)","v":-0.7651468072637212},{"$f":"(분기재무제표DB!AA46-분기재무제표DB!Z46)/ABS(분기재무제표DB!Z46)","v":0.42685122257986741},{"$f":"(분기재무제표DB!AB46-분기재무제표DB!AA46)/ABS(분기재무제표DB!AA46)","v":4.149178791794722E-2}]
[null,"69)","-YoY 성장률. 역성장NO(↑)",0,null,"당순YOY",".",".",".",".",{"$f":"(분기재무제표DB!F46-분기재무제표DB!B46)/ABS(분기재무제표DB!B46)","v":0.47432985509108011},{"$f":"(분기재무제표DB!G46-분기재무제표DB!C46)/ABS(분기재무제표DB!C46)","v":5.4660119591349314},{"$f":"(분기재무제표DB!H46-분기재무제표DB!D46)/ABS(분기재무제표DB!D46)","v":-0.71142675822937829},{"$f":"(분기재무제표DB!I46-분기재무제표DB!E46)/ABS(분기재무제표DB!E46)","v":-30.731469161850953},{"$f":"(분기재무제표DB!J46-분기재무제표DB!F46)/ABS(분기재무제표DB!F46)","v":-0.97854632498775052},{"$f":"(분기재무제표DB!K46-분기재무제표DB!G46)/ABS(분기재무제표DB!G46)","v":-0.12826172885317544},{"$f":"(분기재무제표DB!L46-분기재무제표DB!H46)/ABS(분기재무제표DB!H46)","v":-3.8664511029367059},{"$f":"(분기재무제표DB!M46-분기재무제표DB!I46)/ABS(분기재무제표DB!I46)","v":1.0448653004315687},{"$f":"(분기재무제표DB!N46-분기재무제표DB!J46)/ABS(분기재무제표DB!J46)","v":14.739550014973167},{"$f":"(분기재무제표DB!O46-분기재무제표DB!K46)/ABS(분기재무제표DB!K46)","v":-2.3086863036668266},{"$f":"(분기재무제표DB!P46-분기재무제표DB!L46)/ABS(분기재무제표DB!L46)","v":0.77783172017158098},{"$f":"(분기재무제표DB!Q46-분기재무제표DB!M46)/ABS(분기재무제표DB!M46)","v":-2.3474818409725184},{"$f":"(분기재무제표DB!R46-분기재무제표DB!N46)/ABS(분기재무제표DB!N46)","v":24.214190012317111},{"$f":"(분기재무제표DB!S46-분기재무제표DB!O46)/ABS(분기재무제표DB!O46)","v":4.116067237055228},{"$f":"(분기재무제표DB!T46-분기재무제표DB!P46)/ABS(분기재무제표DB!P46)","v":35.919641880060333},{"$f":"(분기재무제표DB!U46-분기재무제표DB!Q46)/ABS(분기재무제표DB!Q46)","v":0.78398495843673532},{"$f":"(분기재무제표DB!V46-분기재무제표DB!R46)/ABS(분기재무제표DB!R46)","v":1.8415266988280521},{"$f":"(분기재무제표DB!W46-분기재무제표DB!S46)/ABS(분기재무제표DB!S46)","v":2.3333024063625181},{"$f":"(분기재무제표DB!X46-분기재무제표DB!T46)/ABS(분기재무제표DB!T46)","v":0.95701194490289543},{"$f":"(분기재무제표DB!Y46-분기재무제표DB!U46)/ABS(분기재무제표DB!U46)","v":85.360703172168513},{"$f":"(분기재무제표DB!Z46-분기재무제표DB!V46)/ABS(분기재무제표DB!V46)","v":-0.54407322150492532},{"$f":"(분기재무제표DB!AA46-분기재무제표DB!W46)/ABS(분기재무제표DB!W46)","v":-0.20048771617238084},{"$f":"(분기재무제표DB!AB46-분기재무제표DB!X46)/ABS(분기재무제표DB!X46)","v":-0.24972733993428015}]
[null,"70)","-우상향(↑)",2,null,".",null,null,null,null,null,null,null,null,{"$f":"5-(COUNTIF(K115:O115,\"<0\"))","v":2},1,0,1,2,2,3,3,3,3,4,4,5,5,5,5,4,3,2]
[null,null,"EPS증가율",null,null,"EPS",null,null,null,null,{"$f":"(분기재무제표DB!F94-분기재무제표DB!B94)/ABS(분기재무제표DB!B94)","v":5.4248680081500189E-2},{"$f":"(분기재무제표DB!G94-분기재무제표DB!C94)/ABS(분기재무제표DB!C94)","v":4.8697018591281296},{"$f":"(분기재무제표DB!H94-분기재무제표DB!D94)/ABS(분기재무제표DB!D94)","v":4.4525242952001547E-2},{"$f":"(분기재무제표DB!I94-분기재무제표DB!E94)/ABS(분기재무제표DB!E94)","v":-11.335052634652403},{"$f":"(분기재무제표DB!J94-분기재무제표DB!F94)/ABS(분기재무제표DB!F94)","v":-0.98045116248715869},{"$f":"(분기재무제표DB!K94-분기재무제표DB!G94)/ABS(분기재무제표DB!G94)","v":-0.46737975832378753},{"$f":"(분기재무제표DB!L94-분기재무제표DB!H94)/ABS(분기재무제표DB!H94)","v":-0.99065509900864379},{"$f":"(분기재무제표DB!M94-분기재무제표DB!I94)/ABS(분기재무제표DB!I94)","v":1.0492376568443722},{"$f":"(분기재무제표DB!N94-분기재무제표DB!J94)/ABS(분기재무제표DB!J94)","v":14.739550014973165},{"$f":"(분기재무제표DB!O94-분기재무제표DB!K94)/ABS(분기재무제표DB!K94)","v":-2.0598164621083068},{"$f":"(분기재무제표DB!P94-분기재무제표DB!L94)/ABS(분기재무제표DB!L94)","v":-62.249764982449243},{"$f":"(분기재무제표DB!Q94-분기재무제표DB!M94)/ABS(분기재무제표DB!M94)","v":-3.2922210759352346},{"$f":"(분기재무제표DB!R94-분기재무제표DB!N94)/ABS(분기재무제표DB!N94)","v":23.896126426684489},{"$f":"(분기재무제표DB!S94-분기재무제표DB!O94)/ABS(분기재무제표DB!O94)","v":10.083920118617055},{"$f":"(분기재무제표DB!T94-분기재무제표DB!P94)/ABS(분기재무제표DB!P94)","v":14.045033017877213},{"$f":"(분기재무제표DB!U94-분기재무제표DB!Q94)/ABS(분기재무제표DB!Q94)","v":6.3128518237151017},{"$f":"(분기재무제표DB!V94-분기재무제표DB!R94)/ABS(분기재무제표DB!R94)","v":1.7214001697071399},{"$f":"(분기재무제표DB!W94-분기재무제표DB!S94)/ABS(분기재무제표DB!S94)","v":1.9326738898314484},{"$f":"(분기재무제표DB!X94-분기재무제표DB!T94)/ABS(분기재무제표DB!T94)","v":1.5227999772839047},{"$f":"(분기재무제표DB!Y94-분기재무제표DB!U94)/ABS(분기재무제표DB!U94)","v":3.4758538051197587},{"$f":"(분기재무제표DB!Z94-분기재무제표DB!V94)/ABS(분기재무제표DB!V94)","v":-0.54681070954135513},{"$f":"(분기재무제표DB!AA94-분기재무제표DB!W94)/ABS(분기재무제표DB!W94)","v":-0.39359277696444139},{"$f":"(분기재무제표DB!AB94-분기재무제표DB!X94)/ABS(분기재무제표DB!X94)","v":-0.34332595591608839}]
[null,"71)","-우상향(↑)",2,null,".",".",".",".",".",".",".",".",".",{"$f":"5-(COUNTIF(K117:O117,\"<0\"))","v":3},2,1,1,2,2,2,2,2,2,3,4,5,5,5,5,4,3,2]
[null,null,"PEG(이익성장률) PER/EPS",null,null,"."]
[null,"72)","-1이하 저평가 추정 (↓)",0,null,"PEG(1이하)",".",".",".",".",{"$f":"분기재무제표DB!F102","v":14.314887538936214},{"$f":"분기재무제표DB!G102","v":0.20168126572164605},{"$f":"분기재무제표DB!H102","v":28.977230921540094},{"$f":"분기재무제표DB!I102","v":2.3236081663575586E-2},{"$f":"분기재무제표DB!J102","v":-173.82404813916457},{"$f":"분기재무제표DB!K102","v":-16.543135651012157},{"$f":"분기재무제표DB!L102","v":-301.05107681796369},{"$f":"분기재무제표DB!M102","v":7.2780918538584034},{"$f":"분기재무제표DB!N102","v":0.5851705840810475},{"$f":"분기재무제표DB!O102","v":2.1005215031239821},{"$f":"분기재무제표DB!P102","v":8.4202054793951625E-2},{"$f":"분기재무제표DB!Q102","v":0.82615639363514748},{"$f":"분기재무제표DB!R102","v":1.6326953202499019E-2},{"$f":"분기재무제표DB!S102","v":0.1111753176747048},{"$f":"분기재무제표DB!T102","v":5.7060324016845555E-2},{"$f":"분기재무제표DB!U102","v":0.19338211307105868},{"$f":"분기재무제표DB!V102","v":0.22618495053214002},{"$f":"분기재무제표DB!W102","v":0.25657482485392785},{"$f":"분기재무제표DB!X102","v":0.59839111318608773},{"$f":"분기재무제표DB!Y102","v":0.17271222390093408},{"$f":"분기재무제표DB!Z102","v":-2.5891452188254132},{"$f":"분기재무제표DB!AA102","v":-2.7291071581461517},{"$f":"분기재무제표DB!AB102","v":-3.4897414918072753}]
[null,null,"매출 영익 성장률 비교",null,null,"."]
[null,"73)","-영업이익성장률>매출액성장률 (↑)",2,null,".",".",".",".",".",{"$f":"K111/K107","v":2.3184943964846529},{"$f":"L111/L107","v":0.74375820823080396},-1.0292872840371079,-2.2499804656440583,0.14209020958187535,3.7182416782412875,4.9274676243039455,6.1605729419180424,43.434442837071586,{"$f":"T111/T107","v":-5.8236564577728522},3.3887699479727607,-3.218602183654506,7.3921583952621965,3.3157268334371754,8.9087982893039346,16.043386070417643,4.7676119984421295,3.6830711949111081,1.883928691419976,4.2141568793147526,1.8706376877807165,0.53722149756121385,1.1171926561070309]
[null,null,"GP/A(매출총이익/자산총액)",null,null,"."]
[null,"74)","-GP/A(↑)",1,null,"GPA(30이상)",".",".",".",".",{"$f":"(분기재무제표DB!F36*4)/((분기재무제표DB!F6+분기재무제표DB!B6)/2)","v":0.13689615467411273},{"$f":"(분기재무제표DB!G36*4)/((분기재무제표DB!G6+분기재무제표DB!C6)/2)","v":0.13461041091594572},{"$f":"(분기재무제표DB!H36*4)/((분기재무제표DB!H6+분기재무제표DB!D6)/2)","v":0.12869833428454505},{"$f":"(분기재무제표DB!I36*4)/((분기재무제표DB!I6+분기재무제표DB!E6)/2)","v":0.14612230393630232},{"$f":"(분기재무제표DB!J36*4)/((분기재무제표DB!J6+분기재무제표DB!F6)/2)","v":0.15545865783798304},{"$f":"(분기재무제표DB!K36*4)/((분기재무제표DB!K6+분기재무제표DB!G6)/2)","v":0.15244567475839896},{"$f":"(분기재무제표DB!L36*4)/((분기재무제표DB!L6+분기재무제표DB!H6)/2)","v":0.13275117786591034},{"$f":"(분기재무제표DB!M36*4)/((분기재무제표DB!M6+분기재무제표DB!I6)/2)","v":0.15757918232019075},{"$f":"(분기재무제표DB!N36*4)/((분기재무제표DB!N6+분기재무제표DB!J6)/2)","v":0.1300354743034994},{"$f":"(분기재무제표DB!O36*4)/((분기재무제표DB!O6+분기재무제표DB!K6)/2)","v":0.14046042575091269},{"$f":"(분기재무제표DB!P36*4)/((분기재무제표DB!P6+분기재무제표DB!L6)/2)","v":0.14791243840362123},{"$f":"(분기재무제표DB!Q36*4)/((분기재무제표DB!Q6+분기재무제표DB!M6)/2)","v":0.12889516692283556},{"$f":"(분기재무제표DB!R36*4)/((분기재무제표DB!R6+분기재무제표DB!N6)/2)","v":0.16215190466529653},{"$f":"(분기재무제표DB!S36*4)/((분기재무제표DB!S6+분기재무제표DB!O6)/2)","v":0.15293394210982406},{"$f":"(분기재무제표DB!T36*4)/((분기재무제표DB!T6+분기재무제표DB!P6)/2)","v":0.16121747026690428},{"$f":"(분기재무제표DB!U36*4)/((분기재무제표DB!U6+분기재무제표DB!Q6)/2)","v":0.13274889986132674},{"$f":"(분기재무제표DB!V36*4)/((분기재무제표DB!V6+분기재무제표DB!R6)/2)","v":0.20511298851836562},{"$f":"(분기재무제표DB!W36*4)/((분기재무제표DB!W6+분기재무제표DB!S6)/2)","v":0.19469984295094023},{"$f":"(분기재무제표DB!X36*4)/((분기재무제표DB!X6+분기재무제표DB!T6)/2)","v":0.20290687999070045},{"$f":"(분기재무제표DB!Y36*4)/((분기재무제표DB!Y6+분기재무제표DB!U6)/2)","v":0.14950930916993427},{"$f":"(분기재무제표DB!Z36*4)/((분기재무제표DB!Z6+분기재무제표DB!V6)/2)","v":0.12321618108067503},{"$f":"(분기재무제표DB!AA36*4)/((분기재무제표DB!AA6+분기재무제표DB!W6)/2)","v":0.17641955121842331},{"$f":"(분기재무제표DB!AB36*4)/((분기재무제표DB!AB6+분기재무제표DB!X6)/2)","v":0.14436312070439075}]
[null,null,"PIR (당기이익-전기이익 / 시총)",null,null,"."]
[null,"75)","-POIR (영업이익)(↑)",1,null,"영익(5이상)",".",".",".",".",{"$f":"(분기재무제표DB!F38-분기재무제표DB!B38)*400/분기재무제표DB!F91","v":2.3683873824950927},{"$f":"(분기재무제표DB!G38-분기재무제표DB!C38)*400/분기재무제표DB!G91","v":0.80638313575668352},{"$f":"(분기재무제표DB!H38-분기재무제표DB!D38)*400/분기재무제표DB!H91","v":-2.0963108388114104},{"$f":"(분기재무제표DB!I38-분기재무제표DB!E38)*400/분기재무제표DB!I91","v":-2.0208795891754816},{"$f":"(분기재무제표DB!J38-분기재무제표DB!F38)*400/분기재무제표DB!J91","v":4.2647267181433648E-2},{"$f":"(분기재무제표DB!K38-분기재무제표DB!G38)*400/분기재무제표DB!K91","v":0.17625048262411461},{"$f":"(분기재무제표DB!L38-분기재무제표DB!H38)*400/분기재무제표DB!L91","v":-6.3505912631370329E-2},{"$f":"(분기재무제표DB!M38-분기재무제표DB!I38)*400/분기재무제표DB!M91","v":0.75372636679666638},{"$f":"(분기재무제표DB!N38-분기재무제표DB!J38)*400/분기재무제표DB!N91","v":-0.60778078842687977},{"$f":"(분기재무제표DB!O38-분기재무제표DB!K38)*400/분기재무제표DB!O91","v":-0.38000638609683479},{"$f":"(분기재무제표DB!P38-분기재무제표DB!L38)*400/분기재무제표DB!P91","v":0.64320078660870261},{"$f":"(분기재무제표DB!Q38-분기재무제표DB!M38)*400/분기재무제표DB!Q91","v":-1.4419151343131495},{"$f":"(분기재무제표DB!R38-분기재무제표DB!N38)*400/분기재무제표DB!R91","v":2.8866877054018856},{"$f":"(분기재무제표DB!S38-분기재무제표DB!O38)*400/분기재무제표DB!S91","v":0.74026530081076058},{"$f":"(분기재무제표DB!T38-분기재무제표DB!P38)*400/분기재무제표DB!T91","v":1.5331483978833234},{"$f":"(분기재무제표DB!U38-분기재무제표DB!Q38)*400/분기재무제표DB!U91","v":0.69068472470831976},{"$f":"(분기재무제표DB!V38-분기재무제표DB!R38)*400/분기재무제표DB!V91","v":1.3489854179257981},{"$f":"(분기재무제표DB!W38-분기재무제표DB!S38)*400/분기재무제표DB!W91","v":1.1564433723486602},{"$f":"(분기재무제표DB!X38-분기재무제표DB!T38)*400/분기재무제표DB!X91","v":0.45530090407639306},{"$f":"(분기재무제표DB!Y38-분기재무제표DB!U38)*400/분기재무제표DB!Y91","v":0.4652237755580223},{"$f":"(분기재무제표DB!Z38-분기재무제표DB!V38)*400/분기재무제표DB!Z91","v":-0.50264515226522821},{"$f":"(분기재무제표DB!AA38-분기재무제표DB!W38)*400/분기재무제표DB!AA91","v":0.14200780104627006},{"$f":"(분기재무제표DB!AB38-분기재무제표DB!X38)*400/분기재무제표DB!AB91","v":-0.36662782473307975}]
[null,"76)","-PEIR (당기순이익)(↑)",1,null,"당순(5이상)",".",".",".",".",{"$f":"(분기재무제표DB!F46-분기재무제표DB!B46)*400/분기재무제표DB!F91","v":0.41429403875822535},{"$f":"(분기재무제표DB!G46-분기재무제표DB!C46)*400/분기재무제표DB!G91","v":1.5558314266184838},{"$f":"(분기재무제표DB!H46-분기재무제표DB!D46)*400/분기재무제표DB!H91","v":-0.90972110944208584},{"$f":"(분기재무제표DB!I46-분기재무제표DB!E46)*400/분기재무제표DB!I91","v":-16.955996304375606},{"$f":"(분기재무제표DB!J46-분기재무제표DB!F46)*400/분기재무제표DB!J91","v":-0.26763559122220659},{"$f":"(분기재무제표DB!K46-분기재무제표DB!G46)*400/분기재무제표DB!K91","v":-3.7503058663098998E-2},{"$f":"(분기재무제표DB!L46-분기재무제표DB!H46)*400/분기재무제표DB!L91","v":-0.63704144900676951},{"$f":"(분기재무제표DB!M46-분기재무제표DB!I46)*400/분기재무제표DB!M91","v":12.006441909953246},{"$f":"(분기재무제표DB!N46-분기재무제표DB!J46)*400/분기재무제표DB!N91","v":0.10857384087541136},{"$f":"(분기재무제표DB!O46-분기재무제표DB!K46)*400/분기재무제표DB!O91","v":-0.99225215775684306},{"$f":"(분기재무제표DB!P46-분기재무제표DB!L46)*400/분기재무제표DB!P91","v":0.34125827218253751},{"$f":"(분기재무제표DB!Q46-분기재무제표DB!M46)*400/분기재무제표DB!Q91","v":-1.4823490517040081},{"$f":"(분기재무제표DB!R46-분기재무제표DB!N46)*400/분기재무제표DB!R91","v":2.461457091467254},{"$f":"(분기재무제표DB!S46-분기재무제표DB!O46)*400/분기재무제표DB!S91","v":0.96510795835580809},{"$f":"(분기재무제표DB!T46-분기재무제표DB!P46)*400/분기재무제표DB!T91","v":1.6802578244025221},{"$f":"(분기재무제표DB!U46-분기재무제표DB!Q46)*400/분기재무제표DB!U91","v":0.26453794435059774},{"$f":"(분기재무제표DB!V46-분기재무제표DB!R46)*400/분기재무제표DB!V91","v":1.6644882433715729},{"$f":"(분기재무제표DB!W46-분기재무제표DB!S46)*400/분기재무제표DB!W91","v":1.2666129225939955},{"$f":"(분기재무제표DB!X46-분기재무제표DB!T46)*400/분기재무제표DB!X91","v":0.53515932978756553},{"$f":"(분기재무제표DB!Y46-분기재무제표DB!U46)*400/분기재무제표DB!Y91","v":2.8098826633782839},{"$f":"(분기재무제표DB!Z46-분기재무제표DB!V46)*400/분기재무제표DB!Z91","v":-0.8428859772660362},{"$f":"(분기재무제표DB!AA46-분기재무제표DB!W46)*400/분기재무제표DB!AA91","v":-0.2745114438664929},{"$f":"(분기재무제표DB!AB46-분기재무제표DB!X46)*400/분기재무제표DB!AB91","v":-0.31652175241470148}]
[null,"77)","-PCIR (현금흐름)(↑)",2,null,"현금(15이상)",".",".",".",".",{"$f":"(분기재무제표DB!F72-분기재무제표DB!B72)*400/분기재무제표DB!F91","v":3.1877799158715598},{"$f":"(분기재무제표DB!G72-분기재무제표DB!C72)*400/분기재무제표DB!G91","v":-8.3995791234909607},{"$f":"(분기재무제표DB!H72-분기재무제표DB!D72)*400/분기재무제표DB!H91","v":-0.63943001833878965},{"$f":"(분기재무제표DB!I72-분기재무제표DB!E72)*400/분기재무제표DB!I91","v":-2.4351788938731964},{"$f":"(분기재무제표DB!J72-분기재무제표DB!F72)*400/분기재무제표DB!J91","v":-0.12078163488627516},{"$f":"(분기재무제표DB!K72-분기재무제표DB!G72)*400/분기재무제표DB!K91","v":0.17986974450799786},{"$f":"(분기재무제표DB!L72-분기재무제표DB!H72)*400/분기재무제표DB!L91","v":1.2605292624948798},{"$f":"(분기재무제표DB!M72-분기재무제표DB!I72)*400/분기재무제표DB!M91","v":1.0121574534501192},{"$f":"(분기재무제표DB!N72-분기재무제표DB!J72)*400/분기재무제표DB!N91","v":-7.334992199678668},{"$f":"(분기재무제표DB!O72-분기재무제표DB!K72)*400/분기재무제표DB!O91","v":-0.89702899108845224},{"$f":"(분기재무제표DB!P72-분기재무제표DB!L72)*400/분기재무제표DB!P91","v":-7.1100377681194793},{"$f":"(분기재무제표DB!Q72-분기재무제표DB!M72)*400/분기재무제표DB!Q91","v":0.99829677529437144},{"$f":"(분기재무제표DB!R72-분기재무제표DB!N72)*400/분기재무제표DB!R91","v":12.148553876935422},{"$f":"(분기재무제표DB!S72-분기재무제표DB!O72)*400/분기재무제표DB!S91","v":-2.0804455062638527},{"$f":"(분기재무제표DB!T72-분기재무제표DB!P72)*400/분기재무제표DB!T91","v":7.8073418516206123},{"$f":"(분기재무제표DB!U72-분기재무제표DB!Q72)*400/분기재무제표DB!U91","v":0.62655039986892691},{"$f":"(분기재무제표DB!V72-분기재무제표DB!R72)*400/분기재무제표DB!V91","v":-3.7166619629963868},{"$f":"(분기재무제표DB!W72-분기재무제표DB!S72)*400/분기재무제표DB!W91","v":3.0036934638803103},{"$f":"(분기재무제표DB!X72-분기재무제표DB!T72)*400/분기재무제표DB!X91","v":-3.6818816667313092E-3},{"$f":"(분기재무제표DB!Y72-분기재무제표DB!U72)*400/분기재무제표DB!Y91","v":-0.60393615495558284},{"$f":"(분기재무제표DB!Z72-분기재무제표DB!V72)*400/분기재무제표DB!Z91","v":3.8968527251065264},{"$f":"(분기재무제표DB!AA72-분기재무제표DB!W72)*400/분기재무제표DB!AA91","v":-8.0344905381909387E-2},{"$f":"(분기재무제표DB!AB72-분기재무제표DB!X72)*400/분기재무제표DB!AB91","v":0.63507481721866244}]
[null,"78)","-PGIR (매출총이익)(↑)",1,null,"매출총이익(15이상)",".",".",".",".",{"$f":"(분기재무제표DB!F36-분기재무제표DB!B36)*400/분기재무제표DB!F91","v":4.3299248728978119},{"$f":"(분기재무제표DB!G36-분기재무제표DB!C36)*400/분기재무제표DB!G91","v":-0.44699699541257054},{"$f":"(분기재무제표DB!H36-분기재무제표DB!D36)*400/분기재무제표DB!H91","v":-0.55160798003391986},{"$f":"(분기재무제표DB!I36-분기재무제표DB!E36)*400/분기재무제표DB!I91","v":0.1701109629293564},{"$f":"(분기재무제표DB!J36-분기재무제표DB!F36)*400/분기재무제표DB!J91","v":0.86098390543832326},{"$f":"(분기재무제표DB!K36-분기재무제표DB!G36)*400/분기재무제표DB!K91","v":0.59306067573213139},{"$f":"(분기재무제표DB!L36-분기재무제표DB!H36)*400/분기재무제표DB!L91","v":0.7247076901651599},{"$f":"(분기재무제표DB!M36-분기재무제표DB!I36)*400/분기재무제표DB!M91","v":1.3644312891863288},{"$f":"(분기재무제표DB!N36-분기재무제표DB!J36)*400/분기재무제표DB!N91","v":-0.37076993184686935},{"$f":"(분기재무제표DB!O36-분기재무제표DB!K36)*400/분기재무제표DB!O91","v":0.21193660707735251},{"$f":"(분기재무제표DB!P36-분기재무제표DB!L36)*400/분기재무제표DB!P91","v":1.9255811334007173},{"$f":"(분기재무제표DB!Q36-분기재무제표DB!M36)*400/분기재무제표DB!Q91","v":-0.28853612875737367},{"$f":"(분기재무제표DB!R36-분기재무제표DB!N36)*400/분기재무제표DB!R91","v":3.5980788682504485},{"$f":"(분기재무제표DB!S36-분기재무제표DB!O36)*400/분기재무제표DB!S91","v":1.0117421459953493},{"$f":"(분기재무제표DB!T36-분기재무제표DB!P36)*400/분기재무제표DB!T91","v":1.1619243196381965},{"$f":"(분기재무제표DB!U36-분기재무제표DB!Q36)*400/분기재무제표DB!U91","v":0.46237904122323514},{"$f":"(분기재무제표DB!V36-분기재무제표DB!R36)*400/분기재무제표DB!V91","v":1.5687801547274727},{"$f":"(분기재무제표DB!W36-분기재무제표DB!S36)*400/분기재무제표DB!W91","v":1.4615070866347857},{"$f":"(분기재무제표DB!X36-분기재무제표DB!T36)*400/분기재무제표DB!X91","v":0.83003370205912352},{"$f":"(분기재무제표DB!Y36-분기재무제표DB!U36)*400/분기재무제표DB!Y91","v":0.82582857042176949},{"$f":"(분기재무제표DB!Z36-분기재무제표DB!V36)*400/분기재무제표DB!Z91","v":-0.80428652549242508},{"$f":"(분기재무제표DB!AA36-분기재무제표DB!W36)*400/분기재무제표DB!AA91","v":0.40610501044519837},{"$f":"(분기재무제표DB!AB36-분기재무제표DB!X36)*400/분기재무제표DB!AB91","v":-0.46988163299584651}]
[null,null,"IP/A (당기이익-전기이익 / 자산총계)",null,null,"."]
[null,"79)","-OIPA (영업이익)(↑)",1,null,"영익(5이상)",".",".",".",".",{"$f":"(분기재무제표DB!F38-분기재무제표DB!B38)*400/((분기재무제표DB!F6+분기재무제표DB!B6)/2)","v":1.0866903217605417},{"$f":"(분기재무제표DB!G38-분기재무제표DB!C38)*400/((분기재무제표DB!G6+분기재무제표DB!C6)/2)","v":0.60722461204503353},{"$f":"(분기재무제표DB!H38-분기재무제표DB!D38)*400/((분기재무제표DB!H6+분기재무제표DB!D6)/2)","v":-1.6384979074165646},{"$f":"(분기재무제표DB!I38-분기재무제표DB!E38)*400/((분기재무제표DB!I6+분기재무제표DB!E6)/2)","v":-3.0999572125637584},{"$f":"(분기재무제표DB!J38-분기재무제표DB!F38)*400/((분기재무제표DB!J6+분기재무제표DB!F6)/2)","v":9.210866038386635E-2},{"$f":"(분기재무제표DB!K38-분기재무제표DB!G38)*400/((분기재무제표DB!K6+분기재무제표DB!G6)/2)","v":0.57108626918736238},{"$f":"(분기재무제표DB!L38-분기재무제표DB!H38)*400/((분기재무제표DB!L6+분기재무제표DB!H6)/2)","v":-0.10438059603532557},{"$f":"(분기재무제표DB!M38-분기재무제표DB!I38)*400/((분기재무제표DB!M6+분기재무제표DB!I6)/2)","v":1.4777934054916209},{"$f":"(분기재무제표DB!N38-분기재무제표DB!J38)*400/((분기재무제표DB!N6+분기재무제표DB!J6)/2)","v":-0.91205749117618795},{"$f":"(분기재무제표DB!O38-분기재무제표DB!K38)*400/((분기재무제표DB!O6+분기재무제표DB!K6)/2)","v":-0.65531438951342735},{"$f":"(분기재무제표DB!P38-분기재무제표DB!L38)*400/((분기재무제표DB!P6+분기재무제표DB!L6)/2)","v":1.0090399858649091},{"$f":"(분기재무제표DB!Q38-분기재무제표DB!M38)*400/((분기재무제표DB!Q6+분기재무제표DB!M6)/2)","v":-1.944972067040122},{"$f":"(분기재무제표DB!R38-분기재무제표DB!N38)*400/((분기재무제표DB!R6+분기재무제표DB!N6)/2)","v":4.1809209900379178},{"$f":"(분기재무제표DB!S38-분기재무제표DB!O38)*400/((분기재무제표DB!S6+분기재무제표DB!O6)/2)","v":2.5688005207158753},{"$f":"(분기재무제표DB!T38-분기재무제표DB!P38)*400/((분기재무제표DB!T6+분기재무제표DB!P6)/2)","v":4.3463819119959597},{"$f":"(분기재무제표DB!U38-분기재무제표DB!Q38)*400/((분기재무제표DB!U6+분기재무제표DB!Q6)/2)","v":2.1564464117497382},{"$f":"(분기재무제표DB!V38-분기재무제표DB!R38)*400/((분기재무제표DB!V6+분기재무제표DB!R6)/2)","v":5.015438726619081},{"$f":"(분기재무제표DB!W38-분기재무제표DB!S38)*400/((분기재무제표DB!W6+분기재무제표DB!S6)/2)","v":4.7542888018497305},{"$f":"(분기재무제표DB!X38-분기재무제표DB!T38)*400/((분기재무제표DB!X6+분기재무제표DB!T6)/2)","v":3.3269482093263649},{"$f":"(분기재무제표DB!Y38-분기재무제표DB!U38)*400/((분기재무제표DB!Y6+분기재무제표DB!U6)/2)","v":2.5329752820154106},{"$f":"(분기재무제표DB!Z38-분기재무제표DB!V38)*400/((분기재무제표DB!Z6+분기재무제표DB!V6)/2)","v":-2.4543420803284977},{"$f":"(분기재무제표DB!AA38-분기재무제표DB!W38)*400/((분기재무제표DB!AA6+분기재무제표DB!W6)/2)","v":0.62792702530429723},{"$f":"(분기재무제표DB!AB38-분기재무제표DB!X38)*400/((분기재무제표DB!AB6+분기재무제표DB!X6)/2)","v":-1.9272986361955959}]
[null,"80)","-EIPA (당기순이익)(↑)",1,null,"당순(5이상)",".",".",".",".",{"$f":"(분기재무제표DB!F46-분기재무제표DB!B46)*400/((분기재무제표DB!F6+분기재무제표DB!B6)/2)","v":0.19009108290695054},{"$f":"(분기재무제표DB!G46-분기재무제표DB!C46)*400/((분기재무제표DB!G6+분기재무제표DB!C6)/2)","v":1.1715760071660819},{"$f":"(분기재무제표DB!H46-분기재무제표DB!D46)*400/((분기재무제표DB!H6+분기재무제표DB!D6)/2)","v":-0.71104728676529516},{"$f":"(분기재무제표DB!I46-분기재무제표DB!E46)*400/((분기재무제표DB!I6+분기재무제표DB!E6)/2)","v":-26.009893573817141},{"$f":"(분기재무제표DB!J46-분기재무제표DB!F46)*400/((분기재무제표DB!J6+분기재무제표DB!F6)/2)","v":-0.57803365626329006},{"$f":"(분기재무제표DB!K46-분기재무제표DB!G46)*400/((분기재무제표DB!K6+분기재무제표DB!G6)/2)","v":-0.1215172947962961},{"$f":"(분기재무제표DB!L46-분기재무제표DB!H46)*400/((분기재무제표DB!L6+분기재무제표DB!H6)/2)","v":-1.0470641770399076},{"$f":"(분기재무제표DB!M46-분기재무제표DB!I46)*400/((분기재무제표DB!M6+분기재무제표DB!I6)/2)","v":23.540427215456148},{"$f":"(분기재무제표DB!N46-분기재무제표DB!J46)*400/((분기재무제표DB!N6+분기재무제표DB!J6)/2)","v":0.16292977139422005},{"$f":"(분기재무제표DB!O46-분기재무제표DB!K46)*400/((분기재무제표DB!O6+분기재무제표DB!K6)/2)","v":-1.7111215516207419},{"$f":"(분기재무제표DB!P46-분기재무제표DB!L46)*400/((분기재무제표DB!P6+분기재무제표DB!L6)/2)","v":0.5353588635283113},{"$f":"(분기재무제표DB!Q46-분기재무제표DB!M46)*400/((분기재무제표DB!Q6+분기재무제표DB!M6)/2)","v":-1.9995126138550976},{"$f":"(분기재무제표DB!R46-분기재무제표DB!N46)*400/((분기재무제표DB!R6+분기재무제표DB!N6)/2)","v":3.5650401671560057},{"$f":"(분기재무제표DB!S46-분기재무제표DB!O46)*400/((분기재무제표DB!S6+분기재무제표DB!O6)/2)","v":3.349028818798037},{"$f":"(분기재무제표DB!T46-분기재무제표DB!P46)*400/((분기재무제표DB!T6+분기재무제표DB!P6)/2)","v":4.7634281362165867},{"$f":"(분기재무제표DB!U46-분기재무제표DB!Q46)*400/((분기재무제표DB!U6+분기재무제표DB!Q6)/2)","v":0.82593675588729409},{"$f":"(분기재무제표DB!V46-분기재무제표DB!R46)*400/((분기재무제표DB!V6+분기재무제표DB!R6)/2)","v":6.1884574027820562},{"$f":"(분기재무제표DB!W46-분기재무제표DB!S46)*400/((분기재무제표DB!W6+분기재무제표DB!S6)/2)","v":5.2072101221323317},{"$f":"(분기재무제표DB!X46-분기재무제표DB!T46)*400/((분기재무제표DB!X6+분기재무제표DB!T6)/2)","v":3.9104850396745636},{"$f":"(분기재무제표DB!Y46-분기재무제표DB!U46)*400/((분기재무제표DB!Y6+분기재무제표DB!U6)/2)","v":15.298795344592509},{"$f":"(분기재무제표DB!Z46-분기재무제표DB!V46)*400/((분기재무제표DB!Z6+분기재무제표DB!V6)/2)","v":-4.115687804010185},{"$f":"(분기재무제표DB!AA46-분기재무제표DB!W46)*400/((분기재무제표DB!AA6+분기재무제표DB!W6)/2)","v":-1.2138287691879019},{"$f":"(분기재무제표DB!AB46-분기재무제표DB!X46)*400/((분기재무제표DB!AB6+분기재무제표DB!X6)/2)","v":-1.6638997386497405}]
[null,"81)","-CIPA (현금흐름)(↑)",2,null,"현금(12이상)",".",".",".",".",{"$f":"(분기재무제표DB!F72-분기재무제표DB!B72)*400/((분기재무제표DB!F6+분기재무제표DB!B6)/2)","v":1.4626532838689601},{"$f":"(분기재무제표DB!G72-분기재무제표DB!C72)*400/((분기재무제표DB!G6+분기재무제표DB!C6)/2)","v":-6.3250717288591156},{"$f":"(분기재무제표DB!H72-분기재무제표DB!D72)*400/((분기재무제표DB!H6+분기재무제표DB!D6)/2)","v":-0.49978501641554346},{"$f":"(분기재무제표DB!I72-분기재무제표DB!E72)*400/((분기재무제표DB!I6+분기재무제표DB!E6)/2)","v":-3.735477569460345},{"$f":"(분기재무제표DB!J72-분기재무제표DB!F72)*400/((분기재무제표DB!J6+분기재무제표DB!F6)/2)","v":-0.26086160552841497},{"$f":"(분기재무제표DB!K72-분기재무제표DB!G72)*400/((분기재무제표DB!K6+분기재무제표DB!G6)/2)","v":0.58281339036005708},{"$f":"(분기재무제표DB!L72-분기재무제표DB!H72)*400/((분기재무제표DB!L6+분기재무제표DB!H6)/2)","v":2.0718511125559393},{"$f":"(분기재무제표DB!M72-분기재무제표DB!I72)*400/((분기재무제표DB!M6+분기재무제표DB!I6)/2)","v":1.984486248483982},{"$f":"(분기재무제표DB!N72-분기재무제표DB!J72)*400/((분기재무제표DB!N6+분기재무제표DB!J6)/2)","v":-11.00715045757107},{"$f":"(분기재무제표DB!O72-분기재무제표DB!K72)*400/((분기재무제표DB!O6+분기재무제표DB!K6)/2)","v":-1.5469108603905934},{"$f":"(분기재무제표DB!P72-분기재무제표DB!L72)*400/((분기재무제표DB!P6+분기재무제표DB!L6)/2)","v":-11.154079034742866},{"$f":"(분기재무제표DB!Q72-분기재무제표DB!M72)*400/((분기재무제표DB!Q6+분기재무제표DB!M6)/2)","v":1.3465836486199887},{"$f":"(분기재무제표DB!R72-분기재무제표DB!N72)*400/((분기재무제표DB!R6+분기재무제표DB!N6)/2)","v":17.595302674285829},{"$f":"(분기재무제표DB!S72-분기재무제표DB!O72)*400/((분기재무제표DB!S6+분기재무제표DB!O6)/2)","v":-7.2193705337240672},{"$f":"(분기재무제표DB!T72-분기재무제표DB!P72)*400/((분기재무제표DB!T6+분기재무제표DB!P6)/2)","v":22.133336506434727},{"$f":"(분기재무제표DB!U72-분기재무제표DB!Q72)*400/((분기재무제표DB!U6+분기재무제표DB!Q6)/2)","v":1.9562070989021776},{"$f":"(분기재무제표DB!V72-분기재무제표DB!R72)*400/((분기재무제표DB!V6+분기재무제표DB!R6)/2)","v":-13.81830381207984},{"$f":"(분기재무제표DB!W72-분기재무제표DB!S72)*400/((분기재무제표DB!W6+분기재무제표DB!S6)/2)","v":12.348573688059437},{"$f":"(분기재무제표DB!X72-분기재무제표DB!T72)*400/((분기재무제표DB!X6+분기재무제표DB!T6)/2)","v":-2.6904030957136029E-2},{"$f":"(분기재무제표DB!Y72-분기재무제표DB!U72)*400/((분기재무제표DB!Y6+분기재무제표DB!U6)/2)","v":-3.288214044054441},{"$f":"(분기재무제표DB!Z72-분기재무제표DB!V72)*400/((분기재무제표DB!Z6+분기재무제표DB!V6)/2)","v":19.0277566210865},{"$f":"(분기재무제표DB!AA72-분기재무제표DB!W72)*400/((분기재무제표DB!AA6+분기재무제표DB!W6)/2)","v":-0.35526736603983705},{"$f":"(분기재무제표DB!AB72-분기재무제표DB!X72)*400/((분기재무제표DB!AB6+분기재무제표DB!X6)/2)","v":3.3384777328311146}]
[null,"82)","-GIPA (매출총이익)(↑)",1,null,"매출총이익(12이상)",".",".",".",".",{"$f":"(분기재무제표DB!F36-분기재무제표DB!B36)*400/((분기재무제표DB!F6+분기재무제표DB!B6)/2)","v":1.9867051682952654},{"$f":"(분기재무제표DB!G36-분기재무제표DB!C36)*400/((분기재무제표DB!G6+분기재무제표DB!C6)/2)","v":-0.33659877679608841},{"$f":"(분기재무제표DB!H36-분기재무제표DB!D36)*400/((분기재무제표DB!H6+분기재무제표DB!D6)/2)","v":-0.43114241660473751},{"$f":"(분기재무제표DB!I36-분기재무제표DB!E36)*400/((분기재무제표DB!I6+분기재무제표DB!E6)/2)","v":0.26094414991057319},{"$f":"(분기재무제표DB!J36-분기재무제표DB!F36)*400/((분기재무제표DB!J6+분기재무제표DB!F6)/2)","v":1.8595347224620806},{"$f":"(분기재무제표DB!K36-분기재무제표DB!G36)*400/((분기재무제표DB!K6+분기재무제표DB!G6)/2)","v":1.9216333689588412},{"$f":"(분기재무제표DB!L36-분기재무제표DB!H36)*400/((분기재무제표DB!L6+분기재무제표DB!H6)/2)","v":1.1911555557026432},{"$f":"(분기재무제표DB!M36-분기재무제표DB!I36)*400/((분기재무제표DB!M6+분기재무제표DB!I6)/2)","v":2.6751718531162116},{"$f":"(분기재무제표DB!N36-분기재무제표DB!J36)*400/((분기재무제표DB!N6+분기재무제표DB!J6)/2)","v":-0.55639056100981921},{"$f":"(분기재무제표DB!O36-분기재무제표DB!K36)*400/((분기재무제표DB!O6+분기재무제표DB!K6)/2)","v":0.36548098496179249},{"$f":"(분기재무제표DB!P36-분기재무제표DB!L36)*400/((분기재무제표DB!P6+분기재무제표DB!L6)/2)","v":3.0208115414050809},{"$f":"(분기재무제표DB!Q36-분기재무제표DB!M36)*400/((분기재무제표DB!Q6+분기재무제표DB!M6)/2)","v":-0.38920092965964098},{"$f":"(분기재무제표DB!R36-분기재무제표DB!N36)*400/((분기재무제표DB!R6+분기재무제표DB!N6)/2)","v":5.2112611405555018},{"$f":"(분기재무제표DB!S36-분기재무제표DB!O36)*400/((분기재무제표DB!S6+분기재무제표DB!O6)/2)","v":3.5108544850293373},{"$f":"(분기재무제표DB!T36-분기재무제표DB!P36)*400/((분기재무제표DB!T6+분기재무제표DB!P6)/2)","v":3.2939843611720621},{"$f":"(분기재무제표DB!U36-분기재무제표DB!Q36)*400/((분기재무제표DB!U6+분기재무제표DB!Q6)/2)","v":1.4436335257525916},{"$f":"(분기재무제표DB!V36-분기재무제표DB!R36)*400/((분기재무제표DB!V6+분기재무제표DB!R6)/2)","v":5.8326210476534834},{"$f":"(분기재무제표DB!W36-분기재무제표DB!S36)*400/((분기재무제표DB!W6+분기재무제표DB!S6)/2)","v":6.008445326380305},{"$f":"(분기재무제표DB!X36-분기재무제표DB!T36)*400/((분기재무제표DB!X6+분기재무제표DB!T6)/2)","v":6.0651738532080692},{"$f":"(분기재무제표DB!Y36-분기재무제표DB!U36)*400/((분기재무제표DB!Y6+분기재무제표DB!U6)/2)","v":4.4963380333505265},{"$f":"(분기재무제표DB!Z36-분기재무제표DB!V36)*400/((분기재무제표DB!Z6+분기재무제표DB!V6)/2)","v":-3.9272123788744913},{"$f":"(분기재무제표DB!AA36-분기재무제표DB!W36)*400/((분기재무제표DB!AA6+분기재무제표DB!W6)/2)","v":1.7957063576171883},{"$f":"(분기재무제표DB!AB36-분기재무제표DB!X36)*400/((분기재무제표DB!AB6+분기재무제표DB!X6)/2)","v":-2.470085927344905}]
["보너스","83)","일인당 영업이익(백만원)(↑)",1,null,".",{"$f":"분기재무제표DB!B106/1000000","v":12.716932098765433},{"$f":"분기재무제표DB!C106/1000000","v":16.18875572368421},{"$f":"분기재무제표DB!D106/1000000","v":20.338824201754385},{"$f":"분기재무제표DB!E106/1000000","v":23.0576726},{"$f":"분기재무제표DB!F106/1000000","v":19.740872266666667},{"$f":"분기재무제표DB!G106/1000000","v":18.932735937499999},{"$f":"분기재무제표DB!H106/1000000","v":16.329644147368423},{"$f":"분기재무제표DB!I106/1000000","v":16.094397940540542},{"$f":"분기재무제표DB!J106/1000000","v":18.871555302564104},{"$f":"분기재무제표DB!K106/1000000","v":20.221094167487685},{"$f":"분기재무제표DB!L106/1000000","v":15.717127252336448},{"$f":"분기재무제표DB!M106/1000000","v":17.003016922727273},{"$f":"분기재무제표DB!N106/1000000","v":9.4633358481012664},{"$f":"분기재무제표DB!O106/1000000","v":11.894324813278008},{"$f":"분기재무제표DB!P106/1000000","v":13.229019557446808},{"$f":"분기재무제표DB!Q106/1000000","v":11.004981665289257},{"$f":"분기재무제표DB!R106/1000000","v":39.951798868525898},{"$f":"분기재무제표DB!S106/1000000","v":36.752009704000002},{"$f":"분기재무제표DB!T106/1000000","v":42.505276000000002},{"$f":"분기재무제표DB!U106/1000000","v":33.788141059925096},{"$f":"분기재무제표DB!V106/1000000","v":74.249934598540136},{"$f":"분기재무제표DB!W106/1000000","v":65.943865010169489},{"$f":"분기재무제표DB!X106/1000000","v":62.179720766773166},{"$f":"분기재무제표DB!Y106/1000000","v":60.676146786206893},{"$f":"분기재무제표DB!Z106/1000000","v":48.681680850174217},{"$f":"분기재무제표DB!AA106/1000000","v":59.567261094076656},{"$f":"분기재무제표DB!AB106/1000000","v":54.84828059209039}]
[null,"84)","임원급여/직원급여(↓)",4,null,".",{"$f":"분기재무제표DB!B105","v":3.3163771712157537},{"$f":"분기재무제표DB!C105","v":2.6885031116934797},{"$f":"분기재무제표DB!D105","v":2.3680930619027798},{"$f":"분기재무제표DB!E105","v":2.7122138489976115},{"$f":"분기재무제표DB!F105","v":4.6673189823872931},{"$f":"분기재무제표DB!G105","v":4.8541973490427095},{"$f":"분기재무제표DB!H105","v":5.666666666666667},{"$f":"분기재무제표DB!I105","v":5.0233253588516957},{"$f":"분기재무제표DB!J105","v":3.4989059080961962},{"$f":"분기재무제표DB!K105","v":3.9734667246628472},{"$f":"분기재무제표DB!L105","v":4.1908702247966367},{"$f":"분기재무제표DB!M105","v":4.5328437372501389},{"$f":"분기재무제표DB!N105","v":3.7170132969656655},{"$f":"분기재무제표DB!O105","v":3.855661040787679},{"$f":"분기재무제표DB!P105","v":4.6946039035591332},{"$f":"분기재무제표DB!Q105","v":4.6052793124616134},{"$f":"분기재무제표DB!R105","v":3.9071778610550885},{"$f":"분기재무제표DB!S105","v":4.4268774703557314},{"$f":"분기재무제표DB!T105","v":4.1348619072433923},{"$f":"분기재무제표DB!U105","v":5.0369631901840926},{"$f":"분기재무제표DB!V105","v":4.4118077579896182},{"$f":"분기재무제표DB!W105","v":4.7015022860875026},{"$f":"분기재무제표DB!X105","v":4.7635583956949574},{"$f":"분기재무제표DB!Y105","v":4.4711629972717439},{"$f":"분기재무제표DB!Z105","v":4.578885168406611},{"$f":"분기재무제표DB!AA105","v":4.5717945861646871},{"$f":"분기재무제표DB!AB105","v":4.6886222969358666}]
[null,"85)","배당성향 (↑)",5,null,".",{"$f":"분기재무제표DB!B81","v":"-"},{"$f":"분기재무제표DB!C81","v":"-"},{"$f":"분기재무제표DB!D81","v":"-"},{"$f":"분기재무제표DB!E81","v":"-"},{"$f":"분기재무제표DB!F81","v":"-"},{"$f":"분기재무제표DB!G81","v":"-"},{"$f":"분기재무제표DB!H81","v":"-"},{"$f":"분기재무제표DB!I81","v":"-"},{"$f":"분기재무제표DB!J81","v":"-"},{"$f":"분기재무제표DB!K81","v":"-"},{"$f":"분기재무제표DB!L81","v":"-"},{"$f":"분기재무제표DB!M81","v":"-"},{"$f":"분기재무제표DB!N81","v":"-"},{"$f":"분기재무제표DB!O81","v":"-"},{"$f":"분기재무제표DB!P81","v":"-"},{"$f":"분기재무제표DB!Q81","v":"-"},{"$f":"분기재무제표DB!R81","v":15},{"$f":"분기재무제표DB!S81","v":15},{"$f":"분기재무제표DB!T81","v":15},{"$f":"분기재무제표DB!U81","v":15},{"$f":"분기재무제표DB!V81","v":6.5},{"$f":"분기재무제표DB!W81","v":6.5},{"$f":"분기재무제표DB!X81","v":6.5},{"$f":"분기재무제표DB!Y81","v":6.5},{"$f":"분기재무제표DB!Z81","v":"-"},{"$f":"분기재무제표DB!AA81","v":"-"},{"$f":"분기재무제표DB!AB81","v":"-"}]
[null,"86)","배당률  (↑)",0,null,".",{"$f":"분기재무제표DB!B93","v":0},{"$f":"분기재무제표DB!C93","v":0},{"$f":"분기재무제표DB!D93","v":0},{"$f":"분기재무제표DB!E93","v":0},{"$f":"분기재무제표DB!F93","v":0},{"$f":"분기재무제표DB!G93","v":0},{"$f":"분기재무제표DB!H93","v":0},{"$f":"분기재무제표DB!I93","v":0},{"$f":"분기재무제표DB!J93","v":0},{"$f":"분기재무제표DB!K93","v":0},{"$f":"분기재무제표DB!L93","v":0},{"$f":"분기재무제표DB!M93","v":0},{"$f":"분기재무제표DB!N93","v":0},{"$f":"분기재무제표DB!O93","v":0},{"$f":"분기재무제표DB!P93","v":0},{"$f":"분기재무제표DB!Q93","v":0},{"$f":"분기재무제표DB!R93","v":0.27322404371584702},{"$f":"분기재무제표DB!S93","v":0.11299435028248588},{"$f":"분기재무제표DB!T93","v":0.13698630136986301},{"$f":"분기재무제표DB!U93","v":0.12406947890818859},{"$f":"분기재무제표DB!V93","v":0.2012072434607646},{"$f":"분기재무제표DB!W93","v":0.17421602787456447},{"$f":"분기재무제표DB!X93","v":9.5510983763132759E-2},{"$f":"분기재무제표DB!Y93","v":0.11273957158962795},{"$f":"분기재무제표DB!Z93","v":0.1221001221001221},{"$f":"분기재무제표DB!AA93","v":0.1326259946949602},{"$f":"분기재무제표DB!AB93","v":0.11061946902654868}]
[null,"87)","최대주주 (↑)",0,null,".",{"$f":"분기재무제표DB!B83","v":9.98},{"$f":"분기재무제표DB!C83","v":9.98},{"$f":"분기재무제표DB!D83","v":9.98},{"$f":"분기재무제표DB!E83","v":8.8800000000000008},{"$f":"분기재무제표DB!F83","v":9.1199999999999992},{"$f":"분기재무제표DB!G83","v":8.6199999999999992},{"$f":"분기재무제표DB!H83","v":8.66},{"$f":"분기재무제표DB!I83","v":8.35},{"$f":"분기재무제표DB!J83","v":8.35},{"$f":"분기재무제표DB!K83","v":8.35},{"$f":"분기재무제표DB!L83","v":8.35},{"$f":"분기재무제표DB!M83","v":8.35},{"$f":"분기재무제표DB!N83","v":8.35},{"$f":"분기재무제표DB!O83","v":8.35},{"$f":"분기재무제표DB!P83","v":8.35},{"$f":"분기재무제표DB!Q83","v":8.4700000000000006},{"$f":"분기재무제표DB!R83","v":8.3699999999999992},{"$f":"분기재무제표DB!S83","v":5.21},{"$f":"분기재무제표DB!T83","v":4.7699999999999996},{"$f":"분기재무제표DB!U83","v":4.72},{"$f":"분기재무제표DB!V83","v":4.72},{"$f":"분기재무제표DB!W83","v":4.72},{"$f":"분기재무제표DB!X83","v":4.6900000000000004},{"$f":"분기재무제표DB!Y83","v":4.6900000000000004},{"$f":"분기재무제표DB!Z83","v":4.6900000000000004},{"$f":"분기재무제표DB!AA83","v":4.6900000000000004},{"$f":"분기재무제표DB!AB83","v":4.6900000000000004}]
[null,"88)","특수관계인 (↑)",2,null,".",{"$f":"분기재무제표DB!B84","v":35.979999999999997},{"$f":"분기재무제표DB!C84","v":35.979999999999997},{"$f":"분기재무제표DB!D84","v":35.92},{"$f":"분기재무제표DB!E84","v":32.9},{"$f":"분기재무제표DB!F84","v":33.22},{"$f":"분기재무제표DB!G84","v":31.61},{"$f":"분기재무제표DB!H84","v":31.61},{"$f":"분기재무제표DB!I84","v":30.4},{"$f":"분기재무제표DB!J84","v":30.4},{"$f":"분기재무제표DB!K84","v":30.39},{"$f":"분기재무제표DB!L84","v":30.39},{"$f":"분기재무제표DB!M84","v":30.36},{"$f":"분기재무제표DB!N84","v":30.36},{"$f":"분기재무제표DB!O84","v":30.36},{"$f":"분기재무제표DB!P84","v":30.36},{"$f":"분기재무제표DB!Q84","v":30.48},{"$f":"분기재무제표DB!R84","v":30.31},{"$f":"분기재무제표DB!S84","v":29.3},{"$f":"분기재무제표DB!T84","v":28.3},{"$f":"분기재무제표DB!U84","v":27.79},{"$f":"분기재무제표DB!V84","v":27.79},{"$f":"분기재무제표DB!W84","v":27.79},{"$f":"분기재무제표DB!X84","v":27.56},{"$f":"분기재무제표DB!Y84","v":27.56},{"$f":"분기재무제표DB!Z84","v":27.43},{"$f":"분기재무제표DB!AA84","v":27.43},{"$f":"분기재무제표DB!AB84","v":27.43}]
[]
[]
[]
[]
[null,null,"안정성:",{"$f":"SUM(D5:D32)","v":36},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,38,34,35,40,32,40,36]
[null,null,"유동성:",{"$f":"SUM(D33:D54)","v":46},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,28,40,42,45,51,42,46]
[null,null,"활동성:",{"$f":"SUM(D55:D78)","v":41},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,46,45,47,46,43,42,41]
[null,null,"수익성:",{"$f":"SUM(D79:D104)","v":19},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,55,43,31,22,21,22,19]
[null,null,"성장성:",{"$f":"SUM(D105:D134)","v":23},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64,63,68,61,64,30,32,23]
[null,null,"보너스:",{"$f":"SUM(D135:D140)","v":12},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,8,8,8,8,11,12,12]
[null,null,"합     계 : ",{"$f":"SUM(D145:D150)","v":177},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,209,238,238,224,225,188,190,177]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"자산총계"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"유보율"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"부채비율"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"PBR"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"매출원가율"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"자산구성"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"잉여금축척"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"비용부담"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"유동비율"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"차입금"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"현금시총"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"현금흐름"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"자산자본회전"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"운전자본회전율"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"유형자산회전율"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"CCC/매출액"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"CCC"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"매출액/지본"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"매출액/유무형"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"이익률"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"영업외"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"PER"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"PSR"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"ROE"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"운전자본"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"QoQ"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"YoY"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"PEG"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"GPA"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"PIR"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"IPA"]

{"sheet":"연간재무제표DB","index":2,"n_rows":115,"n_cols":33,"rows_kept":115,"cut":false,"hidden":false,"merged":[]}
[null,"7번.현금흐름"]
[null,"10번.당순.영업현금"]
[]
["home"]
[null,"12년도","13년도","14년도","15년도","16년도","17년도","18년도","19년도","20년도","21년도"]
["자산총계",116114699481,117106052267,115153817991,134905044854,141234468637,133860274911,173395377410,191226386788,206009387091,298387221700,331474690699]
["유동자산",41363123348,43449393319,34586452117,36716318768,42773820025,42246907740,55049228629,61613274560,69476701372,116634646697]
["현금성자산",6548283872,11574013029,10240956321,9903916207,10945110545,6812883512,15143262419,11420713307,18819723334,34262742362]
["단기금융",0,2240000000,941697525,206000000,2126723039,897846721,4211657086,1821482584,712803977,13555831200]
["단기투자"]
["매출채권",13306949074,13113444798,13133889094,14491044861,17005140485,16585115028,17651206331,22962482173,27708135246,36433393581]
["계약자산"]
["재고자산",19298110561,12734115994,9297201395,9678510665,10242268052,14896885003,16025911265,22466779484,19518515174,23579720373]
["선급금"]
["미수금"]
["비유동자산",74751576133,73656658948,80567365874,98188726086,98460648612,91613367171,118346148781,129613112228,136532685719,181752575003]
["유형자산",62194836417,61102301929,70441668165,87737347337,87413455611,88193690121,114913337416,127401881870,134096595745,172161328931]
["무형자산",10517421282,11613176957,8794369647,9469218011,9915725685,2722241288,2298888947,1385383271,1407949516,1259671886]
[null,190000000,472585074,714206074,70057306,70057306,70057306,435570327,70057306,70057306,244810886]
["부채총계",70012934335,68766729056,72799140185,81873720511,82763178179,79398696853,89812840256,109060209500,118766378477,166476198434,207199235333]
["유동부채",51820882607,50937033041,50219884329,52256857915,55183489555,51580365257,43315086562,58773715747,64808541827,80529391692]
["단기차입금",2771137030,2524469177,1918790877,1582647694,1992642452,3014794655,5026660205,5082607895,4320768920,7451055179]
["유동성장기차입금"]
["유동성사채",0,0,0,0,0,0,0]
["매입채무",4002602568,3327042813,2541914491,2039968901,2978008692,4307438046,3835541662,4747484354,6496857615,6681752160]
["선수금"]
["비유동부채",18192051728,17829696015,22579255856,29616862596,27579688624,27818331596,46497753694,50286493753,53957836650,85946806742]
["장기차입금",39135945048,41564906729,45295366560,48150770041,44419871044,20432500139,1208630671,1173757874,1130454742,64498022879]
["자본총계",46101765146,48339323211,42354677806,53031324343,58471290458,54461578058,83582537154,82166177288,87243008614,131911023266,124275455366]
["지배기업자본",46101765146,48339323211,42354677806,53031324343,58471290458,53178736486,82231656387,80590841982,85488625904,129852851168]
["자본금",4245046000,4550511500,4550511500,4740642500,6629622500,7275612500,7647414500,7647414500,7731002000,7740296500,7740296500]
["자본잉여금",9541724767,14958640224,14948055651,16512806608,18824279881,23538776297,43103818601,43103818601,43007710900,52593779857]
["이익잉여금",25824421793,24100216098,17849441312,13046688098,13752985599,5742089056,6136526831,5213798152,11617882048,33728051677]
["매출액",105162273298,79627554419,70649625267,57523292056,67911463916,93390771002,102935678142,116384306423,154543468825,198707699319,174098407326]
["매출원가",81323272708,63565213270,55911607493,45709762484,49397122792,74375100165,81121521042,93539876357,125284685678,157024092932]
["매출총이익",23839000590,16062341149,14738017774,11813529572,18514341124,19015670837,21814157100,22844430066,29258783147,41683606387]
["판관비",15335060419,14684041517,14411458392,14136609652,14479248419,16038207218,18073493377,20181224503,20237349484,24087523819]
["영업이익",8503940171,1378299632,326559382,-2323080080,4035092705,2977463619,3740663723,2663205563,9021433663,17596082568,11970916445]
["금융수익",710358721,779154547,726309373,728555645,1328104457,1633961246,1078732328,1633979545,2464115930,3650357165]
["금융비용",-4200063436,-2253624107,-1988481701,-2232069133,-3673830842,4154974857,3733169700,4383515756,6210958608,4754660666]
["기타수익",311474000,698134492,826785662,727009810,1356889358,851312441,786787755,448687776,647695101,1159424670]
["기타손실",-830483183,-1402192648,-6020427333,-1623257694,-2130181053,9163121806,1328093007,996153129,224569514,1112612805]
["관계기업손익",0,0,0,0,0,0,0,0,0,0]
["법인세",37479663,178917875,232272180,-155785928,-210362619,61819321,73803961,67159197,446707640,-6430714283]
["당기순이익",4457746610,-979145959,-6361526797,-4878627380,705712006,-7917178678,471117138,-700955198,5251008932,22969305215,4383480381]
["주주당기순이익",4701247137,-807487021,-6349324036,-4802753214,706297501,-8010896543,394437775,-904138581,5079667426,22873184578,4383480381]
["누적매출액",105162273298,79627554419,70649625267,57523292056,67911463916,93390771002,102935678142,116384306423,154543468825,198707699319]
["누적영업이익",8503940171,1378299632,326559382,-2323080080,4035092705,2977463619,3740663723,2663205563,9021433663,17596082568]
["누적당기순이익",4701247137,-807487021,-6349324036,-4802753214,706297501,-8010896543,394437775,-904138581,5079667426,22873184578]
["주당이익",609,-108,-759,-579,80,-604,27,-65,345,1540]
["영업활동현금흐름",19410587798,9457935572,7304683012,-1090733362,4120711719,934095849,2593611487,-6475448368,10103631570,7542102891]
["투자활동현금흐름",-22034631317,-5598720728,-14731454208,-8907895562,-6856446228,-4947831882,-15942806709,-13608766284,-11065608014,-44432167432]
["재무활동현금흐름",3317502470,1043177487,5941776199,9566589844,3930547699,26889610,21727961713,16363637058,8601072237,52116995573]
["기말현금성자산",6548283872,11574013029,10240956321,9903916207,10945110545,6812883512,15143262419,11420713307,18819723334,34262742362]
["이자비용",-2109069279,-2477280077,-1361462831,-1883288605,-2394515766,-4109313240,-2561587033,-2422950967,-2613453989,-2572596611]
["유형자산취득",18492135360,2153614883,3666080251,6144009825,4486074112,-5532836116,-12651346132,-15179521950,-11642864013,-25282718676]
["무형자산취득",1842453149,2198606793,3663740828,2348683477,1594150797,-1195460673,-53747944,-752375818,-323539936,-34242921]
["유형자산처분",41012669,78045082,47213720,171779184,1466823259,297451511,176933850,218839100,132979320,1215198071]
["무형자산처분",0,0,0,0,0,0,0,0,0,0]
["단기 현금+금융+투자",{"$f":"B8+B9+B10","v":6548283872},{"$f":"C8+C9+C10","v":13814013029},11182653846,10109916207,13071833584,7710730233,19354919505,{"$f":"I8+I9+I10","v":13242195891},19532527311,47818573562]
["매출채권+계약자산",{"$f":"B11+B12","v":13306949074},13113444798,13133889094,14491044861,17005140485,16585115028,17651206331,22962482173,27708135246,36433393581]
["단기차입금+유동성사채",{"$f":"B22+B23+B24","v":2771137030},2524469177,1918790877,1582647694,1992642452,3014794655,5026660205,5082607895,4320768920,7451055179]
["자본+이익 잉여금",{"$f":"B32+B33","v":35366146560},39058856322,32797496963,29559494706,32577265480,29280865353,49240345432,48317616753,54625592948,86321831534]
["영업외수익",{"$f":"B39+B41","v":1021832721},1477289039,1553095035,1455565455,2684993815,2485273687,1865520083,2082667321,3111811031,4809781835,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD39+AD41","v":0}]
["영업외비용",{"$f":"B40+B42","v":-5030546619},-3655816755,-8008909034,-3855326827,-5804011895,13318096663,5061262707,5379668885,6435528122,5867273471,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD40+AD42","v":0}]
["유형자산(연간)",{"$f":"B17","v":62194836417},61102301929,70441668165,87737347337,87413455611,88193690121,114913337416,127401881870,134096595745,172161328931]
["CAPEX",{"$f":"B56+B57+B58+B59","v":20375601178},4430266758,7377034799,8664472486,7547048168,-6430845278,-12528160226,-15713058668,-11833424629,-24101763526]
["CAPEX(연간)-양수전환",{"$f":"-(B67)","v":-20375601178},-4430266758,-7377034799,-8664472486,-7547048168,6430845278,12528160226,15713058668,11833424629,24101763526]
["매출액 연간환산",{"$f":"B34","v":105162273298},79627554419,70649625267,57523292056,67911463916,93390771002,102935678142,116384306423,154543468825,198707699319]
["영업이익 연간환산",{"$f":"B38","v":8503940171},1378299632,326559382,-2323080080,4035092705,2977463619,3740663723,2663205563,9021433663,17596082568]
["당기순이익 연간환산",{"$f":"B46","v":4701247137},-807487021,-6349324036,-4802753214,706297501,-8010896543,394437775,-904138581,5079667426,22873184578]
["영업활동현금흐름(연간)",{"$f":"B51","v":19410587798},9457935572,7304683012,-1090733362,4120711719,934095849,2593611487,-6475448368,10103631570,7542102891,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD51","v":0},{"$f":"AE51-AD51","v":0},{"$f":"AF51-AE51","v":0},{"$f":"AG51-AF51","v":0}]
["투자활동현금흐름(연간)",{"$f":"B52","v":-22034631317},-5598720728,-14731454208,-8907895562,-6856446228,-4947831882,-15942806709,-13608766284,-11065608014,-44432167432]
["재무활동현금흐름(연간)",{"$f":"B53","v":3317502470},1043177487,5941776199,9566589844,3930547699,26889610,21727961713,16363637058,8601072237,52116995573]
["(보통주)발행주식총수",8490092,9101023,9101023,9481285,13259245,14551225,14551225,14551225,15387644,15480593]
["(보통주)자기주식수",545800,739200,739200,905247,612307,580307,573507,573507,573507,591091]
["(보통주)유통주식수",7944292,8361823,8361823,8576038,12646938,13970918,13977718,13977718,14814137,14889502]
["(우선주)발행주식총수",null,"-","-","-","-","-",743604,743604,74360,"-"]
["(우선주)자기주식수",null,"-","-","-","-","-","-","-","-","-"]
["(우선주)유통주식수",null,"-","-","-","-","-",743604,743604,74360,"-"]
["현금배당성향%",11.86,"-","-","-","-","-",3.95,"-",15,6.5]
["현금배당금",100,"-","-","-","-","-","-","-",50,100]
["최대주주",6.02,5.66,5.99,9.8000000000000007,8.8800000000000008,8.35,8.35,8.4700000000000006,4.72,4.6900000000000004]
["최대 및 특수관계인",34.9,36.19,36.6,35.590000000000003,32.9,30.4,30.36,30.48,27.79,27.56]
["직원수",null,187,138,140,175,185,220,242,267,290]
["근속연수",null,4.4000000000000004,5.4,6,5.2,"-",4.8333329999999997,5.5,7,5.72]
["평균연봉",null,42192513.368983999,44782608.695652001,42685714.285714,40188571.428571001,45189189.189189002,44563636.363636002,47119834.710744001,48838951.310860999,54348275.862069003]
["임원수",null,9,9,8,8,5,5,6,6,6]
["임원평균연봉",null,122000000,122000000,129000000,109000000,227000000,202000000,217000000,246000000,243000000]
["주가",8105,7234,4137,3628,4170,14500,20700,16900,40300,88700]
["시가총액",{"$f":"B90*B75","v":68812195660},{"$f":"C90*C75","v":65836800382},37650932151,34398101980,{"$f":"F90*F75","v":55291051650},210992762500,301210357500,{"$f":"I90*I75","v":245915702500},{"$f":"J90*J75","v":620122053200},{"$f":"K90*K75","v":1373128599100}]
["자사주비율",{"$f":"IFERROR(B76/B75,0)","v":6.4286700309019035E-2},{"$f":"IFERROR(C76/C75,0)","v":8.1221638490530129E-2},8.1221638490530129E-2,9.5477248073441517E-2,4.6179627874739476E-2,3.988028499318786E-2,3.9412970385654819E-2,3.9412970385654819E-2,{"$f":"IFERROR(J76/J75,0)","v":3.7270617906158994E-2},{"$f":"IFERROR(K76/K75,0)","v":3.8182710442681365E-2}]
["배당률",{"$f":"IFERROR((B82/B90)*100,0)","v":1.2338062924120914},{"$f":"IFERROR((C82/C90)*100,0)","v":0},0,0,0,0,0,0,{"$f":"IFERROR((J82/J90)*100,0)","v":0.12406947890818859},{"$f":"IFERROR((K82/K90)*100,0)","v":0.11273957158962795}]
["EPS(주당순이익)",{"$f":"B71/B75","v":553.73335612853191},-88.724863237901943,-697.64948797514296,-506.55087511872074,53.268304567869436,-550.53073146762563,27.106843238284061,-62.13487737286723,330.11339656675187,1477.5393021443042]
["ROE(자본대비순이익)",{"$f":"B71*100/B30","v":10.197542593242554},{"$f":"C71*100/C30","v":-1.670455784983456},-14.990844848548345,-9.0564459279507901,1.2079389653753825,-15.064097179347188,0.47966658137553542,{"$f":"I71*100/I30","v":-1.1218874983362748},{"$f":"J71*100/J30","v":5.941921948428841},{"$f":"K71*100/K30","v":17.614695689975502}]
["영업이익율",{"$f":"B38*100/B34","v":8.0864932872858795},{"$f":"C38*100/C34","v":1.7309330194261532},0.46222379915797496,-4.0385033557162169,5.94169595576827,3.1881775758508692,3.6339817160768551,{"$f":"I38*100/I34","v":2.2882858048924146},{"$f":"J38*100/J34","v":5.8374732569356125},{"$f":"K38*100/K34","v":8.8552595738888424}]
["PER(시총/당기순이익)",{"$f":"B91/B71","v":14.637008788249117},{"$f":"C91/C71","v":-81.532951824373654},-5.9299118988924127,-7.1621631275431179,78.282949566885137,-26.338220867971081,763.64480430405024,{"$f":"I91/I71","v":-271.98894911442784},{"$f":"J91/J71","v":122.07926251745127},{"$f":"K91/K71","v":60.032244063675741}]
["당기순이익/영업이익",{"$f":"B46*100/B38","v":55.28316336269765},{"$f":"C46*100/C38","v":-58.585738706777803},-1944.3091780471339,{"$f":"E46*100/E38","v":206.74075144236957},17.50387296244288,-269.05103027557766,10.54459326495305,{"$f":"I46*100/I38","v":-33.949260003104008},{"$f":"J46*100/J38","v":56.306653861829766},{"$f":"K46*100/K38","v":129.99020940943336}]
["주당순자산(자본/1주당)",{"$f":"B30/B75","v":5430.0666171815337},{"$f":"C30/C75","v":5311.4164430745859},4653.8370253541825,5593.263396575464,4409.8506708338218,3654.5882897144397,5651.1844457769021,{"$f":"I30/I75","v":5538.4231899376173},{"$f":"J30/J75","v":5555.666995155334},{"$f":"K30/K75","v":8388.1057507293172}]
["PBR(주가/주당순자산)",{"$f":"B90/B99","v":1.4926152055583592},{"$f":"C90/C99","v":1.3619719104180241},0.88894389241856864,0.64863743091757176,0.94561025106356478,3.9676151868622642,3.6629489266571351,{"$f":"I90/I99","v":3.0514100169709777},{"$f":"J90/J99","v":7.2538544940045009},{"$f":"K90/K99","v":10.574497107679864}]
["EPS증가율(%)",{"$f":"(B94-A94)*100/ABS(A94)","v":{"$error":"#VALUE!"}},{"$f":"(C94-B94)*100/ABS(B94)","v":-116.02303026464369},-686.30663662394636,27.391779991277083,110.51588442234649,-1133.5052634652402,104.9237656844372,-329.22210759352345,{"$f":"(J94-I94)*100/ABS(I94)","v":631.28518237151013},{"$f":"(K94-J94)*100/ABS(J94)","v":347.58538051197587}]
["PEG(PER/EPS)",{"$f":"B97/B101","v":{"$error":"#VALUE!"}},0.7027307564575791,8.6403242842916558E-3,-0.26147125633397722,0.70834115816075571,2.3236081663575586E-2,7.2780918538584034,0.82615639363514748,0.19338211307105868,0.17271222390093408]
["매출원가율",{"$f":"B35*100/B34","v":77.331223601027489},{"$f":"C35*100/C34","v":79.828162165473529},79.139283869798476,79.463050271011426,72.737531991799685,79.638597440647786,78.807972615765621,{"$f":"I35*100/I34","v":80.371554578010134},{"$f":"J35*100/J34","v":81.067602940806452},{"$f":"K35*100/K34","v":79.022651598375035}]
["판관비율",{"$f":"B37*100/B34","v":14.582283111686637},{"$f":"C37*100/C34","v":18.440904815100321},20.398492331043549,24.575453084704794,21.320772052432044,17.173224983501353,17.558045668157522,{"$f":"I37*100/I34","v":17.340159617097449},{"$f":"J37*100/J34","v":13.094923802257938},{"$f":"K37*100/K34","v":12.12208882773613}]
["임원급여/직원급여",{"$f":"B89/B87","v":{"$error":"#DIV/0!"}},{"$f":"C89/C87","v":2.8915082382762964},2.7242718446602048,3.0220883534136749,2.7122138489976115,5.0233253588516957,4.5328437372501389,{"$f":"I89/I87","v":4.6052793124616134},{"$f":"J89/J87","v":5.0369631901840926},{"$f":"K89/K87","v":4.4711629972717439}]
["영업이익/직원수",{"$f":"B70/B85","v":{"$error":"#DIV/0!"}},{"$f":"C70/C85","v":7370586.2673796788},2366372.3333333335,-16593429.142857144,23057672.600000001,16094397.940540541,17003016.922727272,11004981.665289257,{"$f":"J70/J85","v":33788141.059925094},{"$f":"K70/K85","v":60676146.786206894}]
["매출액5년 GAGR",null,null,null,null,{"$f":"IFERROR(RATE(4,0,-B34,F34),0)","v":-0.10356091909356017},4.0663076663516193E-2,9.8661780506812763E-2,0.19264906630852602,0.22822205287612304,0.20775177256968391]
["매출액7년 GAGR",null,null,null,null,null,null,{"$f":"IFERROR(RATE(6,0,-B34,H34),0)","v":-3.5603648242757621E-3},{"$f":"IFERROR(RATE(6,0,-C34,I34),0)","v":6.5299788690626442E-2},{"$f":"IFERROR(RATE(6,0,-D34,J34),0)","v":0},{"$f":"IFERROR(RATE(6,0,-E34,K34),0)","v":0.22949988856770578}]
["자본5년 GAGR",null,null,null,null,{"$f":"IFERROR(RATE(4,0,-B29,F29),0)","v":6.1222089234404524E-2},3.0261364688879699E-2,0.18523247338948562,0.11568129603115318,0.10521555544899344,0.24752057496113011]
["자본7년 GAGR",null,null,null,null,null,null,{"$f":"IFERROR(RATE(6,0,-B29,H29),0)","v":0.10424726603049553},{"$f":"IFERROR(RATE(6,0,-C29,I29),0)","v":9.2442915884033125E-2},{"$f":"IFERROR(RATE(6,0,-D29,J29),0)","v":0.12798902800715986},{"$f":"IFERROR(RATE(6,0,-E29,K29),0)","v":0}]
["영익5년 GAGR",null,null,null,null,{"$f":"IFERROR(RATE(4,0,-B38,F38),0)","v":-0.17003776749784444},0.21234354894052881,0.83969837862833363,0,0.22280022723123358,0.55916609382141513]
["영익7년 GAGR",null,null,null,null,null,null,{"$f":"IFERROR(RATE(6,0,-B38,H38),0)","v":-0.12792317537174119},{"$f":"IFERROR(RATE(6,0,-C38,I38),0)","v":0.11603249907016486},{"$f":"IFERROR(RATE(6,0,-D38,J38),0)","v":0.73867695982606951},{"$f":"IFERROR(RATE(6,0,-E38,K38),0)","v":0}]
["현금흐름 5년 GAGR",null,null,null,null,{"$f":"IFERROR(RATE(4,0,-B72,F72),0)","v":-0.32121320282310151},-0.43940557726177115,-0.22807361328510894,0.56094575849389172,0.25134285190225275,0.68568046027620777]
["현금흐름 7년 GAGR",null,null,null,null,null,null,{"$f":"IFERROR(RATE(6,0,-B72,H72),0)","v":-0.28499177283867411},{"$f":"IFERROR(RATE(6,0,-C72,I72),0)","v":0},{"$f":"IFERROR(RATE(6,0,-D72,J72),0)","v":5.5551323140949412E-2},{"$f":"IFERROR(RATE(6,0,-E72,K72),0)","v":0}]
["EV(시총+(총차입-현금성))"]

{"sheet":"연간재무제표분석","index":3,"n_rows":1206,"n_cols":16,"rows_kept":1206,"cut":false,"hidden":false,"merged":[[0,0,1,0],[2,0,3,0],[134,0,139,0],[4,0,31,0],[32,0,53,0],[54,0,77,0],[78,0,101,0],[104,0,133,0]]}
["home",null,"PBR",{"$f":"분기재무제표분석!D1","v":6.6}]
[null,null,"매출원가",{"$f":"분기재무제표분석!D2","v":81.7}]
["go to \nscore",null,"PER",{"$f":"분기재무제표분석!D3","v":41}]
[null,null,"PSR",{"$f":"분기재무제표분석!D4","v":5.0999999999999996},"평균",null,{"$f":"연간재무제표DB!B5","v":"12년도"},{"$f":"연간재무제표DB!C5","v":"13년도"},{"$f":"연간재무제표DB!D5","v":"14년도"},{"$f":"연간재무제표DB!E5","v":"15년도"},{"$f":"연간재무제표DB!F5","v":"16년도"},{"$f":"연간재무제표DB!G5","v":"17년도"},{"$f":"연간재무제표DB!H5","v":"18년도"},{"$f":"연간재무제표DB!I5","v":"19년도"},{"$f":"연간재무제표DB!J5","v":"20년도"},{"$f":"연간재무제표DB!K5","v":"21년도"}]
["안정성",null,"자산총계 우상향",null,null,"자산총계",null,{"$f":"(연간재무제표DB!C6-연간재무제표DB!B6)/연간재무제표DB!B6","v":8.5377027235231003E-3},{"$f":"(연간재무제표DB!D6-연간재무제표DB!C6)/연간재무제표DB!C6","v":-1.6670652269525198E-2},{"$f":"(연간재무제표DB!E6-연간재무제표DB!D6)/연간재무제표DB!D6","v":0.17152038210790096},{"$f":"(연간재무제표DB!F6-연간재무제표DB!E6)/연간재무제표DB!E6","v":4.6917621130106536E-2},{"$f":"(연간재무제표DB!G6-연간재무제표DB!F6)/연간재무제표DB!F6","v":-5.2212422343961298E-2},{"$f":"(연간재무제표DB!H6-연간재무제표DB!G6)/연간재무제표DB!G6","v":0.29534604291890032},{"$f":"(연간재무제표DB!I6-연간재무제표DB!H6)/연간재무제표DB!H6","v":0.10283439872700814},{"$f":"(연간재무제표DB!J6-연간재무제표DB!I6)/연간재무제표DB!I6","v":7.7306278444663243E-2},{"$f":"(연간재무제표DB!K6-연간재무제표DB!J6)/연간재무제표DB!J6","v":0.44841565674963235}]
[null,"1)","-우상향(↑)",3,null,".",null,null,null,{"$f":"IF(COUNTIF(H5:J5,\"<0\")=0,\"5\",IF(COUNTIF(H5:J5,\"<0\")=1,\"3\",IF(COUNTIF(H5:J5,\"<0\")=2,\"1\",\"0\")))","v":"3"},"3","3","3","3","5","5"]
[null,null,"자본총계 우상향",null,null,"자본총계",null,{"$f":"(연간재무제표DB!C29-연간재무제표DB!B29)/연간재무제표DB!B29","v":4.8535192913196745E-2},{"$f":"(연간재무제표DB!D29-연간재무제표DB!C29)/연간재무제표DB!C29","v":-0.12380490680180119},{"$f":"(연간재무제표DB!E29-연간재무제표DB!D29)/연간재무제표DB!D29","v":0.25207715156996274},{"$f":"(연간재무제표DB!F29-연간재무제표DB!E29)/연간재무제표DB!E29","v":0.10258024257163514},{"$f":"(연간재무제표DB!G29-연간재무제표DB!F29)/연간재무제표DB!F29","v":-6.8575746637235271E-2},{"$f":"(연간재무제표DB!H29-연간재무제표DB!G29)/연간재무제표DB!G29","v":0.53470648729618198},{"$f":"(연간재무제표DB!I29-연간재무제표DB!H29)/연간재무제표DB!H29","v":-1.6945643363162941E-2},{"$f":"(연간재무제표DB!J29-연간재무제표DB!I29)/연간재무제표DB!I29","v":6.178736182657299E-2},{"$f":"(연간재무제표DB!K29-연간재무제표DB!J29)/연간재무제표DB!J29","v":0.51199534910161348}]
[null,"2)","-우상향(↑)",3,null,".",null,null,null,{"$f":"IF(COUNTIF(H7:J7,\"<0\")=0,\"5\",IF(COUNTIF(H7:J7,\"<0\")=1,\"3\",IF(COUNTIF(H7:J7,\"<0\")=2,\"1\",\"0\")))","v":"3"},"3","3","3","1","3","3"]
[null,null,"유보율(잉여금/자본)",null,null,"."]
[null,"3)","-유보율(↑)",1,null,"유보율(+)",{"$f":"연간재무제표DB!B63/연간재무제표DB!B30","v":0.76713215747810748},{"$f":"연간재무제표DB!C63/연간재무제표DB!C30","v":0.80801413274879785},{"$f":"연간재무제표DB!D63/연간재무제표DB!D30","v":0.77435359355640943},{"$f":"연간재무제표DB!E63/연간재무제표DB!E30","v":0.55739687952751982},{"$f":"연간재무제표DB!F63/연간재무제표DB!F30","v":0.55714976058892163},{"$f":"연간재무제표DB!G63/연간재무제표DB!G30","v":0.55061228016781805},{"$f":"연간재무제표DB!H63/연간재무제표DB!H30","v":0.5988003598062559},{"$f":"연간재무제표DB!I63/연간재무제표DB!I30","v":0.59954227508619107},{"$f":"연간재무제표DB!J63/연간재무제표DB!J30","v":0.63898082780441645},{"$f":"연간재무제표DB!K63/연간재무제표DB!K30","v":0.66476654734611274}]
[null,"4)","-일정유지금액 유지(↔)",5,null,"일정유지",null,{"$f":"(H10-G10)/G10","v":5.3291958722062917E-2},-4.1658354511545523E-2,-0.2801778358546288,-4.4334467535530762E-4,-1.1733793826265484E-2,8.7517262825578243E-2,1.2390027290150886E-3,6.5781103947266509E-2,4.035444949154085E-2]
[null,null,"자기자본비율(자본/자산)",null,null,"."]
[null,"5)","-60%이상 유지(↑)",2,null,"자기자본비율(60이상)",{"$f":"연간재무제표DB!B30/연간재무제표DB!B6","v":0.39703642477706874},{"$f":"연간재무제표DB!C30/연간재무제표DB!C6","v":0.41278245039621936},{"$f":"연간재무제표DB!D30/연간재무제표DB!D6","v":0.36780958325941293},{"$f":"연간재무제표DB!E30/연간재무제표DB!E6","v":0.39310112086907323},{"$f":"연간재무제표DB!F30/연간재무제표DB!F6","v":0.41400156082494682},{"$f":"연간재무제표DB!G30/연간재무제표DB!G6","v":0.3972704861196279},{"$f":"연간재무제표DB!H30/연간재무제표DB!H6","v":0.4742436483330239},{"$f":"연간재무제표DB!I30/연간재무제표DB!I6","v":0.42144205794854933},{"$f":"연간재무제표DB!J30/연간재무제표DB!J6","v":0.41497441990950307},{"$f":"연간재무제표DB!K30/연간재무제표DB!K6","v":0.43518234604079226}]
[null,null,"부채비율",null,null,"."]
[null,"6)","-100%이하로 일정금액 유지(↓)",1,null,"부채비율(100%이하)",{"$f":"연간재무제표DB!B20/연간재무제표DB!B30","v":1.5186606003756158},{"$f":"연간재무제표DB!C20/연간재무제표DB!C30","v":1.4225836128452782},{"$f":"연간재무제표DB!D20/연간재무제표DB!D30","v":1.7187981105285899},{"$f":"연간재무제표DB!E20/연간재무제표DB!E30","v":1.5438747103777943},{"$f":"연간재무제표DB!F20/연간재무제표DB!F30","v":1.4154498306899672},{"$f":"연간재무제표DB!G20/연간재무제표DB!G30","v":1.4930534664715613},{"$f":"연간재무제표DB!H20/연간재무제표DB!H30","v":1.0921930093846257},{"$f":"연간재무제표DB!I20/연간재무제표DB!I30","v":1.3532580975436221},{"$f":"연간재무제표DB!J20/연간재무제표DB!J30","v":1.3892652644852366},{"$f":"연간재무제표DB!K20/연간재무제표DB!K30","v":1.2820372978843393}]
[null,"7)","-차입금의존도 30%(↓)",1,null,"차입금(30%이하)",{"$f":"(연간재무제표DB!B28+연간재무제표DB!B62)/연간재무제표DB!B6","v":0.36091108417205447},{"$f":"(연간재무제표DB!C28+연간재무제표DB!C62)/연간재무제표DB!C6","v":0.37649101009294467},{"$f":"(연간재무제표DB!D28+연간재무제표DB!D62)/연간재무제표DB!D6","v":0.41000948349528527},{"$f":"(연간재무제표DB!E28+연간재무제표DB!E62)/연간재무제표DB!E6","v":0.3686549883202932},{"$f":"(연간재무제표DB!F28+연간재무제표DB!F62)/연간재무제표DB!F6","v":0.32862030029857064},{"$f":"(연간재무제표DB!G28+연간재무제표DB!G62)/연간재무제표DB!G6","v":0.17516245808989603},{"$f":"(연간재무제표DB!H28+연간재무제표DB!H62)/연간재무제표DB!H6","v":3.595996023156036E-2},{"$f":"(연간재무제표DB!I28+연간재무제표DB!I62)/연간재무제표DB!I6","v":3.2717063131752926E-2},{"$f":"(연간재무제표DB!J28+연간재무제표DB!J62)/연간재무제표DB!J6","v":2.6461044998847771E-2},{"$f":"(연간재무제표DB!K28+연간재무제표DB!K62)/연간재무제표DB!K6","v":0.2411265390256489}]
[null,null,"PBR",null,null,"."]
[null,"8)","-1.5이하 (저평가 or 성장끝)(↓)",4,3.38,"PBR(1.5이하)",{"$f":"연간재무제표DB!B100","v":1.4926152055583592},{"$f":"연간재무제표DB!C100","v":1.3619719104180241},{"$f":"연간재무제표DB!D100","v":0.88894389241856864},{"$f":"연간재무제표DB!E100","v":0.64863743091757176},{"$f":"연간재무제표DB!F100","v":0.94561025106356478},{"$f":"연간재무제표DB!G100","v":3.9676151868622642},{"$f":"연간재무제표DB!H100","v":3.6629489266571351},{"$f":"연간재무제표DB!I100","v":3.0514100169709777},{"$f":"연간재무제표DB!J100","v":7.2538544940045009},{"$f":"연간재무제표DB!K100","v":10.574497107679864}]
[null,"9)","-역대평균PBR 대비 낮은가?(↓)",5,null,".",{"$f":"(G18/$E$18)-1","v":-0.55839786817800019},-0.597049730645555,-0.73699884839687324,-0.80809543463977163,-0.72023365353148971,0.17385064700066999,8.3712700194418677E-2,-9.7215971310361637E-2,1.146110797042752,2.1285494401419718]
[null,"10)","-업종평균PBR 대비 낮은가?(↓)",5,{"$f":"D1","v":6.6},".",{"$f":"(G18/$E$20)-1","v":-0.77384618097600621},-0.79364061963363275,-0.86531153145173201,-0.90172160137612545,-0.85672571953582355,-0.39884618380874781,-0.44500773838528251,-0.53766514894379125,9.9068862727954787E-2,0.6021965314666462]
[null,null,"매출원가율 (매출원가/매출액)",null,null,"."]
[null,"11)","-50% 이하(↓)",2,null,"매출원가율(50%이하)",{"$f":"연간재무제표DB!B35/연간재무제표DB!B34","v":0.77331223601027488},{"$f":"연간재무제표DB!C35/연간재무제표DB!C34","v":0.79828162165473526},{"$f":"연간재무제표DB!D35/연간재무제표DB!D34","v":0.79139283869798471},{"$f":"연간재무제표DB!E35/연간재무제표DB!E34","v":0.79463050271011426},{"$f":"연간재무제표DB!F35/연간재무제표DB!F34","v":0.72737531991799687},{"$f":"연간재무제표DB!G35/연간재무제표DB!G34","v":0.79638597440647774},{"$f":"연간재무제표DB!H35/연간재무제표DB!H34","v":0.7880797261576562},{"$f":"연간재무제표DB!I35/연간재무제표DB!I34","v":0.8037155457801014},{"$f":"연간재무제표DB!J35/연간재무제표DB!J34","v":0.81067602940806449},{"$f":"연간재무제표DB!K35/연간재무제표DB!K34","v":0.79022651598375027}]
[null,"12)","-업종평균대비 낮은가?(↓)",2,{"$f":"D2/100","v":0.81700000000000006},".",{"$f":"G22-$E$23","v":-4.3687763989725181E-2},-1.8718378345264797E-2,-2.5607161302015347E-2,-2.2369497289885798E-2,-8.9624680082003194E-2,-2.0614025593522323E-2,-2.8920273842343858E-2,-1.3284454219898656E-2,-6.3239705919355682E-3,-2.6773484016249793E-2]
[null,null,"자산 구성",null,null,"."]
[null,"13)","-현금성자산(↑)",1,null,"현금성자산(50%이상)",{"$f":"(연간재무제표DB!B6-(연간재무제표DB!B11+연간재무제표DB!B12+연간재무제표DB!B13+연간재무제표DB!B17+연간재무제표DB!B18))/연간재무제표DB!B6","v":9.2988934176820484E-2},{"$f":"(연간재무제표DB!C6-(연간재무제표DB!C11+연간재무제표DB!C12+연간재무제표DB!C13+연간재무제표DB!C17+연간재무제표DB!C18))/연간재무제표DB!C6","v":0.15834375960964184},{"$f":"(연간재무제표DB!D6-(연간재무제표DB!D11+연간재무제표DB!D12+연간재무제표DB!D13+연간재무제표DB!D17+연간재무제표DB!D18))/연간재무제표DB!D6","v":0.11711891038692325},{"$f":"(연간재무제표DB!E6-(연간재무제표DB!E11+연간재무제표DB!E12+연간재무제표DB!E13+연간재무제표DB!E17+연간재무제표DB!E18))/연간재무제표DB!E6","v":0.10028478916145485},{"$f":"(연간재무제표DB!F6-(연간재무제표DB!F11+연간재무제표DB!F12+연간재무제표DB!F13+연간재무제표DB!F17+연간재무제표DB!F18))/연간재무제표DB!F6","v":0.11794485414756636},{"$f":"(연간재무제표DB!G6-(연간재무제표DB!G11+연간재무제표DB!G12+연간재무제표DB!G13+연간재무제표DB!G17+연간재무제표DB!G18))/연간재무제표DB!G6","v":8.5629164280597775E-2},{"$f":"(연간재무제표DB!H6-(연간재무제표DB!H11+연간재무제표DB!H12+연간재무제표DB!H13+연간재무제표DB!H17+연간재무제표DB!H18))/연간재무제표DB!H6","v":0.12979604062790914},{"$f":"(연간재무제표DB!I6-(연간재무제표DB!I11+연간재무제표DB!I12+연간재무제표DB!I13+연간재무제표DB!I17+연간재무제표DB!I18))/연간재무제표DB!I6","v":8.8951427026949484E-2},{"$f":"(연간재무제표DB!J6-(연간재무제표DB!J11+연간재무제표DB!J12+연간재무제표DB!J13+연간재무제표DB!J17+연간재무제표DB!J18))/연간재무제표DB!J6","v":0.11299578013752055},{"$f":"(연간재무제표DB!K6-(연간재무제표DB!K11+연간재무제표DB!K12+연간재무제표DB!K13+연간재무제표DB!K17+연간재무제표DB!K18))/연간재무제표DB!K6","v":0.21768059154458089}]
[null,"14)","-사업자산통한 영업이익 창출(↑)",0,null,"영익/사업자산(60%이상)",{"$f":"연간재무제표DB!B38/((연간재무제표DB!B11+연간재무제표DB!B12+연간재무제표DB!B13+연간재무제표DB!B17+연간재무제표DB!B18))","v":8.0745886681018217E-2},{"$f":"연간재무제표DB!C38/((연간재무제표DB!C11+연간재무제표DB!C12+연간재무제표DB!C13+연간재무제표DB!C17+연간재무제표DB!C18))","v":1.3983939989095594E-2},{"$f":"연간재무제표DB!D38/((연간재무제표DB!D11+연간재무제표DB!D12+연간재무제표DB!D13+연간재무제표DB!D17+연간재무제표DB!D18))","v":3.2120449102602216E-3},{"$f":"연간재무제표DB!E38/((연간재무제표DB!E11+연간재무제표DB!E12+연간재무제표DB!E13+연간재무제표DB!E17+연간재무제표DB!E18))","v":-1.9139514949662782E-2},{"$f":"연간재무제표DB!F38/((연간재무제표DB!F11+연간재무제표DB!F12+연간재무제표DB!F13+연간재무제표DB!F17+연간재무제표DB!F18))","v":3.2390457231243897E-2},{"$f":"연간재무제표DB!G38/((연간재무제표DB!G11+연간재무제표DB!G12+연간재무제표DB!G13+연간재무제표DB!G17+연간재무제표DB!G18))","v":2.4326094272757916E-2},{"$f":"연간재무제표DB!H38/((연간재무제표DB!H11+연간재무제표DB!H12+연간재무제표DB!H13+연간재무제표DB!H17+연간재무제표DB!H18))","v":2.479077464884745E-2},{"$f":"연간재무제표DB!I38/((연간재무제표DB!I11+연간재무제표DB!I12+연간재무제표DB!I13+연간재무제표DB!I17+연간재무제표DB!I18))","v":1.5286756153094045E-2},{"$f":"연간재무제표DB!J38/((연간재무제표DB!J11+연간재무제표DB!J12+연간재무제표DB!J13+연간재무제표DB!J17+연간재무제표DB!J18))","v":4.9369970077517693E-2},{"$f":"연간재무제표DB!K38/((연간재무제표DB!K11+연간재무제표DB!K12+연간재무제표DB!K13+연간재무제표DB!K17+연간재무제표DB!K18))","v":7.5379224605888653E-2}]
[null,null,"잉여금/당기순이익",null,null,"."]
[null,"15)","-높은비율로 잉여금 축척 (↑)",0,null,"잉여금축척",".",{"$f":"(연간재무제표DB!C63-연간재무제표DB!B63)/연간재무제표DB!C46","v":-4.5730886886911337},{"$f":"(연간재무제표DB!D63-연간재무제표DB!C63)/연간재무제표DB!D46","v":0.98614582016900543},{"$f":"(연간재무제표DB!E63-연간재무제표DB!D63)/연간재무제표DB!E46","v":0.67419709335912592},{"$f":"(연간재무제표DB!F63-연간재무제표DB!E63)/연간재무제표DB!F46","v":4.2726623975411746},{"$f":"(연간재무제표DB!G63-연간재무제표DB!F63)/연간재무제표DB!G46","v":0.41148953919276698},{"$f":"(연간재무제표DB!H63-연간재무제표DB!G63)/연간재무제표DB!H46","v":50.602354399245861},{"$f":"(연간재무제표DB!I63-연간재무제표DB!H63)/연간재무제표DB!I46","v":1.0205611157301118},{"$f":"(연간재무제표DB!J63-연간재무제표DB!I63)/연간재무제표DB!J46","v":1.2418088953447954},{"$f":"(연간재무제표DB!K63-연간재무제표DB!J63)/연간재무제표DB!K46","v":1.3857378922428769}]
[null,null,"비용 부담율",null,null,"."]
[null,"16)","-금융비용 부담율(↓)",0,null,"금융비용부담(3%이하)",{"$f":"연간재무제표DB!B40/연간재무제표DB!B34","v":-3.993888021133029E-2},{"$f":"연간재무제표DB!C40/연간재무제표DB!C34","v":-2.8302063568867573E-2},{"$f":"연간재무제표DB!D40/연간재무제표DB!D34","v":-2.8145679378837517E-2},{"$f":"연간재무제표DB!E40/연간재무제표DB!E34","v":-3.8802875378325684E-2},{"$f":"연간재무제표DB!F40/연간재무제표DB!F34","v":-5.4097358975270772E-2},{"$f":"연간재무제표DB!G40/연간재무제표DB!G34","v":4.4490208319524632E-2},{"$f":"연간재무제표DB!H40/연간재무제표DB!H34","v":3.626701419162056E-2},{"$f":"연간재무제표DB!I40/연간재무제표DB!I34","v":3.7664148120349364E-2},{"$f":"연간재무제표DB!J40/연간재무제표DB!J34","v":4.0189072079345439E-2},{"$f":"연간재무제표DB!K40/연간재무제표DB!K34","v":2.3927913625364842E-2}]
[null,"17)","-영업현금/이자비용 > 1(↑)",1,null,"영업현금/이자(1이상)",{"$f":"IFERROR(연간재무제표DB!B51/ABS(연간재무제표DB!B55),500)","v":9.2033903254251523},{"$f":"IFERROR(연간재무제표DB!C51/ABS(연간재무제표DB!C55),500)","v":3.8178709221500755},{"$f":"IFERROR(연간재무제표DB!D51/ABS(연간재무제표DB!D55),500)","v":5.365319453219799},{"$f":"IFERROR(연간재무제표DB!E51/ABS(연간재무제표DB!E55),500)","v":-0.57916421259289674},{"$f":"IFERROR(연간재무제표DB!F51/ABS(연간재무제표DB!F55),500)","v":1.720895630553138},{"$f":"IFERROR(연간재무제표DB!G51/ABS(연간재무제표DB!G55),500)","v":0.22731191185610372},{"$f":"IFERROR(연간재무제표DB!H51/ABS(연간재무제표DB!H55),500)","v":1.0125018020420311},{"$f":"IFERROR(연간재무제표DB!I51/ABS(연간재무제표DB!I55),500)","v":-2.6725461869406457},{"$f":"IFERROR(연간재무제표DB!J51/ABS(연간재무제표DB!J55),500)","v":3.8660070590590374},{"$f":"IFERROR(연간재무제표DB!K51/ABS(연간재무제표DB!K55),500)","v":2.931708320982469}]
[null,"18)","-영업이익/이자비용 > 10(↑)",0,null,"영업이익/이자(10이상)",{"$f":"IFERROR(연간재무제표DB!B48/ABS(연간재무제표DB!B55),1600)","v":4.0320819499263116},{"$f":"IFERROR(연간재무제표DB!C48/ABS(연간재무제표DB!C55),1600)","v":0.55637618240934972},{"$f":"IFERROR(연간재무제표DB!D48/ABS(연간재무제표DB!D55),1600)","v":0.23985919744877707},{"$f":"IFERROR(연간재무제표DB!E48/ABS(연간재무제표DB!E55),1600)","v":-1.23352314341646},{"$f":"IFERROR(연간재무제표DB!F48/ABS(연간재무제표DB!F55),1600)","v":1.6851393347643551},{"$f":"IFERROR(연간재무제표DB!G48/ABS(연간재무제표DB!G55),1600)","v":0.72456477399128616},{"$f":"IFERROR(연간재무제표DB!H48/ABS(연간재무제표DB!H55),1600)","v":1.4602914813396466},{"$f":"IFERROR(연간재무제표DB!I48/ABS(연간재무제표DB!I55),1600)","v":1.0991578448231965},{"$f":"IFERROR(연간재무제표DB!J48/ABS(연간재무제표DB!J55),1600)","v":3.4519198351955374},{"$f":"IFERROR(연간재무제표DB!K48/ABS(연간재무제표DB!K55),1600)","v":6.8398140978504154}]
["유동성",null,"유동비율(유동자산/유동부채)",null,null,"."]
[null,"19)","-120%이상 유지(↑)",0,null,"유동비율(120%이상)",{"$f":"연간재무제표DB!B7/연간재무제표DB!B21","v":0.79819411146834929},{"$f":"연간재무제표DB!C7/연간재무제표DB!C21","v":0.85300204438736971},{"$f":"연간재무제표DB!D7/연간재무제표DB!D21","v":0.68870035403541718},{"$f":"연간재무제표DB!E7/연간재무제표DB!E21","v":0.70261244615437957},{"$f":"연간재무제표DB!F7/연간재무제표DB!F21","v":0.77511988404373022},{"$f":"연간재무제표DB!G7/연간재무제표DB!G21","v":0.81905018565696663},{"$f":"연간재무제표DB!H7/연간재무제표DB!H21","v":1.2709019650740876},{"$f":"연간재무제표DB!I7/연간재무제표DB!I21","v":1.0483134131798522},{"$f":"연간재무제표DB!J7/연간재무제표DB!J21","v":1.0720300042772324},{"$f":"연간재무제표DB!K7/연간재무제표DB!K21","v":1.448348786031955}]
[null,null,"당좌비율(당좌자산/유동부채)",null,null,"."]
[null,"20)","-70%이상 유지(↑)",2,null,"당좌비율(70%이상)",{"$f":"(연간재무제표DB!B60+연간재무제표DB!B61)/연간재무제표DB!B21","v":0.38315119208945975},{"$f":"(연간재무제표DB!C60+연간재무제표DB!C61)/연간재무제표DB!C21","v":0.52864205509036377},{"$f":"(연간재무제표DB!D60+연간재무제표DB!D61)/연간재무제표DB!D21","v":0.48420149239487908},{"$f":"(연간재무제표DB!E60+연간재무제표DB!E61)/연간재무제표DB!E21","v":0.47077000128893037},{"$f":"(연간재무제표DB!F60+연간재무제표DB!F61)/연간재무제표DB!F21","v":0.54503574006538735},{"$f":"(연간재무제표DB!G60+연간재무제표DB!G61)/연간재무제표DB!G21","v":0.47102894948388907},{"$f":"(연간재무제표DB!H60+연간재무제표DB!H61)/연간재무제표DB!H21","v":0.854347267274428},{"$f":"(연간재무제표DB!I60+연간재무제표DB!I61)/연간재무제표DB!I21","v":0.61600117678195299},{"$f":"(연간재무제표DB!J60+연간재무제표DB!J61)/연간재무제표DB!J21","v":0.72892648446101871},{"$f":"(연간재무제표DB!K60+연간재무제표DB!K61)/연간재무제표DB!K21","v":1.0462262954281052}]
[null,null,"현금비율(현금/유동자산)",null,null,"."]
[null,"21)","-20%이상 유지(↑)",4,null,"현금비율(20%이상)",{"$f":"연간재무제표DB!B60/연간재무제표DB!B7","v":0.15831212302096678},{"$f":"연간재무제표DB!C60/연간재무제표DB!C7","v":0.31793339270767829},{"$f":"연간재무제표DB!D60/연간재무제표DB!D7","v":0.32332468818053417},{"$f":"연간재무제표DB!E60/연간재무제표DB!E7","v":0.27535211988112673},{"$f":"연간재무제표DB!F60/연간재무제표DB!F7","v":0.3056036046432119},{"$f":"연간재무제표DB!G60/연간재무제표DB!G7","v":0.18251584898128215},{"$f":"연간재무제표DB!H60/연간재무제표DB!H7","v":0.35159292849389362},{"$f":"연간재무제표DB!I60/연간재무제표DB!I7","v":0.21492439714601658},{"$f":"연간재무제표DB!J60/연간재무제표DB!J7","v":0.2811378048364262},{"$f":"연간재무제표DB!K60/연간재무제표DB!K7","v":0.4099860111569229}]
[null,null,"단기차입금 비율(단기차입금/유동부채)",null,null,"."]
[null,"22)","-40%이하로 유지(↓)",10,null,"단기차입금(40%이하)",{"$f":"연간재무제표DB!B62/연간재무제표DB!B21","v":5.3475295876679506E-2},{"$f":"연간재무제표DB!C62/연간재무제표DB!C21","v":4.9560585418628837E-2},{"$f":"연간재무제표DB!D62/연간재무제표DB!D21","v":3.8207791647420705E-2},{"$f":"연간재무제표DB!E62/연간재무제표DB!E21","v":3.0285932931028964E-2},{"$f":"연간재무제표DB!F62/연간재무제표DB!F21","v":3.6109395546905079E-2},{"$f":"연간재무제표DB!G62/연간재무제표DB!G21","v":5.8448493723895462E-2},{"$f":"연간재무제표DB!H62/연간재무제표DB!H21","v":0.11604871660143122},{"$f":"연간재무제표DB!I62/연간재무제표DB!I21","v":8.6477566211379656E-2},{"$f":"연간재무제표DB!J62/연간재무제표DB!J21","v":6.6669744422484703E-2},{"$f":"연간재무제표DB!K62/연간재무제표DB!K21","v":9.2525909142564741E-2}]
[null,null,"보유현금과 시가총액비교",null,null,"."]
[null,"23)","-80~120% (↔)",4,null,"현금/시총(80~120)",{"$f":"연간재무제표DB!B60/연간재무제표DB!B91","v":9.5161676054561176E-2},{"$f":"연간재무제표DB!C60/연간재무제표DB!C91","v":0.20982205922596442},{"$f":"연간재무제표DB!D60/연간재무제표DB!D91","v":0.29700868496832133},{"$f":"연간재무제표DB!E60/연간재무제표DB!E91","v":0.29390912943040237},{"$f":"연간재무제표DB!F60/연간재무제표DB!F91","v":0.23641861013508142},{"$f":"연간재무제표DB!G60/연간재무제표DB!G91","v":3.6544998708190286E-2},{"$f":"연간재무제표DB!H60/연간재무제표DB!H91","v":6.425715126678537E-2},{"$f":"연간재무제표DB!I60/연간재무제표DB!I91","v":5.3848517017737005E-2},{"$f":"연간재무제표DB!J60/연간재무제표DB!J91","v":3.1497875636266763E-2},{"$f":"연간재무제표DB!K60/연간재무제표DB!K91","v":3.4824541265357147E-2}]
[null,null,"유동현금과 시가총액비교",null,null,"."]
[null,"24)","-80~120% (↔) ",0,null,"유동현금/시총(80~120)",{"$f":"(연간재무제표DB!B7-연간재무제표DB!B21)/연간재무제표DB!B91","v":-0.15197537527608662},{"$f":"(연간재무제표DB!C7-연간재무제표DB!C21)/연간재무제표DB!C91","v":-0.11373031007817849},{"$f":"(연간재무제표DB!D7-연간재무제표DB!D21)/연간재무제표DB!D91","v":-0.41522032307996337},{"$f":"(연간재무제표DB!E7-연간재무제표DB!E21)/연간재무제표DB!E91","v":-0.45178478614999446},{"$f":"(연간재무제표DB!F7-연간재무제표DB!F21)/연간재무제표DB!F91","v":-0.22444263872126946},{"$f":"(연간재무제표DB!G7-연간재무제표DB!G21)/연간재무제표DB!G91","v":-4.4235913148916658E-2},{"$f":"(연간재무제표DB!H7-연간재무제표DB!H21)/연간재무제표DB!H91","v":3.89566353706811E-2},{"$f":"(연간재무제표DB!I7-연간재무제표DB!I21)/연간재무제표DB!I91","v":1.1546878804943332E-2},{"$f":"(연간재무제표DB!J7-연간재무제표DB!J21)/연간재무제표DB!J91","v":7.5278076644928454E-3},{"$f":"(연간재무제표DB!K7-연간재무제표DB!K21)/연간재무제표DB!K91","v":2.6294154115400946E-2}]
[null,null,"차입금과 시가총액비교",null,null,"."]
[null,"25)","-5% 이하(↓)",10,null,"차입금/시총(5%이하)",{"$f":"연간재무제표DB!B62/연간재무제표DB!B91","v":4.0271015964846488E-2},{"$f":"연간재무제표DB!C62/연간재무제표DB!C91","v":3.8344347877668099E-2},{"$f":"연간재무제표DB!D62/연간재무제표DB!D91","v":5.0962639365863281E-2},{"$f":"연간재무제표DB!E62/연간재무제표DB!E91","v":4.6009738994325755E-2},{"$f":"연간재무제표DB!F62/연간재무제표DB!F91","v":3.6039149058218353E-2},{"$f":"연간재무제표DB!G62/연간재무제표DB!G91","v":1.4288616440101825E-2},{"$f":"연간재무제표DB!H62/연간재무제표DB!H91","v":1.6688205036242819E-2},{"$f":"연간재무제표DB!I62/연간재무제표DB!I91","v":2.0668090094816131E-2},{"$f":"연간재무제표DB!J62/연간재무제표DB!J91","v":6.9676104852321357E-3},{"$f":"연간재무제표DB!K62/연간재무제표DB!K91","v":5.4263345646458029E-3}]
[null,null,"현금흐름 관련 부석",null,null,"."]
[null,null,"-영업활동현금흐름 (+)",null,null,".",{"$f":"IF(연간재무제표DB!B72>0,\"+\",\"-\")","v":"+"},{"$f":"IF(연간재무제표DB!C72>0,\"+\",\"-\")","v":"+"},{"$f":"IF(연간재무제표DB!D72>0,\"+\",\"-\")","v":"+"},{"$f":"IF(연간재무제표DB!E72>0,\"+\",\"-\")","v":"-"},{"$f":"IF(연간재무제표DB!F72>0,\"+\",\"-\")","v":"+"},{"$f":"IF(연간재무제표DB!G72>0,\"+\",\"-\")","v":"+"},{"$f":"IF(연간재무제표DB!H72>0,\"+\",\"-\")","v":"+"},{"$f":"IF(연간재무제표DB!I72>0,\"+\",\"-\")","v":"-"},{"$f":"IF(연간재무제표DB!J72>0,\"+\",\"-\")","v":"+"},{"$f":"IF(연간재무제표DB!K72>0,\"+\",\"-\")","v":"+"}]
[null,null,"-투자활동현금흐흠 (-)",null,null,".",{"$f":"IF(연간재무제표DB!B73>0,\"+\",\"-\")","v":"-"},{"$f":"IF(연간재무제표DB!C73>0,\"+\",\"-\")","v":"-"},{"$f":"IF(연간재무제표DB!D73>0,\"+\",\"-\")","v":"-"},{"$f":"IF(연간재무제표DB!E73>0,\"+\",\"-\")","v":"-"},{"$f":"IF(연간재무제표DB!F73>0,\"+\",\"-\")","v":"-"},{"$f":"IF(연간재무제표DB!G73>0,\"+\",\"-\")","v":"-"},{"$f":"IF(연간재무제표DB!H73>0,\"+\",\"-\")","v":"-"},{"$f":"IF(연간재무제표DB!I73>0,\"+\",\"-\")","v":"-"},{"$f":"IF(연간재무제표DB!J73>0,\"+\",\"-\")","v":"-"},{"$f":"IF(연간재무제표DB!K73>0,\"+\",\"-\")","v":"-"}]
[null,null,"-재무활동현금흐름 (+ or -)",null,null,".",{"$f":"IF(연간재무제표DB!B74>0,\"+\",\"-\")","v":"+"},{"$f":"IF(연간재무제표DB!C74>0,\"+\",\"-\")","v":"+"},{"$f":"IF(연간재무제표DB!D74>0,\"+\",\"-\")","v":"+"},{"$f":"IF(연간재무제표DB!E74>0,\"+\",\"-\")","v":"+"},{"$f":"IF(연간재무제표DB!F74>0,\"+\",\"-\")","v":"+"},{"$f":"IF(연간재무제표DB!G74>0,\"+\",\"-\")","v":"+"},{"$f":"IF(연간재무제표DB!H74>0,\"+\",\"-\")","v":"+"},{"$f":"IF(연간재무제표DB!I74>0,\"+\",\"-\")","v":"+"},{"$f":"IF(연간재무제표DB!J74>0,\"+\",\"-\")","v":"+"},{"$f":"IF(연간재무제표DB!K74>0,\"+\",\"-\")","v":"+"}]
[null,"26)",": (+,-,+):성장기업 / (+,-,-)우량기업",10,null,".",{"$f":"IF(AND(G48=\"+\",G49=\"+\",G50=\"+\"),\"전환\",IF(AND(G48=\"+\",G49=\"+\",G50=\"-\"),\"성숙\",IF(AND(G48=\"+\",G49=\"-\",G50=\"+\"),\"성장\",IF(AND(G48=\"+\",G49=\"-\",G50=\"-\"),\"우량\",IF(AND(G48=\"-\",G49=\"-\",G50=\"+\"),\"초기\")))))","v":"성장"},"성장","성장","초기","성장","성장","성장","초기","성장","성장"]
[null,"27)","-영업현금/당기순이익(↑)",5,null,"당순/영업현금(150%이상)",{"$f":"연간재무제표DB!B72/연간재무제표DB!B46","v":4.1288167229571453},{"$f":"연간재무제표DB!C72/연간재무제표DB!C46","v":-11.712801972082719},{"$f":"연간재무제표DB!D72/연간재무제표DB!D46","v":-1.1504662497272489},{"$f":"연간재무제표DB!E72/연간재무제표DB!E46","v":0.22710585228916574},{"$f":"연간재무제표DB!F72/연간재무제표DB!F46","v":5.834243662430854},{"$f":"연간재무제표DB!G72/연간재무제표DB!G46","v":-0.11660315970703955},{"$f":"연간재무제표DB!H72/연간재무제표DB!H46","v":6.5754642465468729},{"$f":"연간재무제표DB!I72/연간재무제표DB!I46","v":7.162008683268434},{"$f":"연간재무제표DB!J72/연간재무제표DB!J46","v":1.9890340690977355},{"$f":"연간재무제표DB!K72/연간재무제표DB!K46","v":0.32973558470971215}]
[null,"28)","-영업현금/매출액 비율(↑)",1,null,"매출/영업현금(15%이상)",{"$f":"연간재무제표DB!B72/연간재무제표DB!B34","v":0.18457748381870664},{"$f":"연간재무제표DB!C72/연간재무제표DB!C34","v":0.11877717005136647},{"$f":"연간재무제표DB!D72/연간재무제표DB!D34","v":0.10339308926825931},{"$f":"연간재무제표DB!E72/연간재무제표DB!E34","v":-1.8961594912512147E-2},{"$f":"연간재무제표DB!F72/연간재무제표DB!F34","v":6.0677704195817764E-2},{"$f":"연간재무제표DB!G72/연간재무제표DB!G34","v":1.0002014535033616E-2},{"$f":"연간재무제표DB!H72/연간재무제표DB!H34","v":2.519642881666459E-2},{"$f":"연간재무제표DB!I72/연간재무제표DB!I34","v":-5.5638501160671219E-2},{"$f":"연간재무제표DB!J72/연간재무제표DB!J34","v":6.5377279588832216E-2},{"$f":"연간재무제표DB!K72/연간재무제표DB!K34","v":3.7955765764728172E-2}]
[null,"29)","-영업현금/유동부채 비율(↑)",2,null,"영업현금/부채(80%이상)",{"$f":"연간재무제표DB!B72/(연간재무제표DB!B21)","v":0.3745707680281386},{"$f":"연간재무제표DB!C72/(연간재무제표DB!C21)","v":0.1856789649367124},{"$f":"연간재무제표DB!D72/(연간재무제표DB!D21)","v":0.14545399913997481},{"$f":"연간재무제표DB!E72/(연간재무제표DB!E21)","v":-2.0872540093668967E-2},{"$f":"연간재무제표DB!F72/(연간재무제표DB!F21)","v":7.4672909455879732E-2},{"$f":"연간재무제표DB!G72/(연간재무제표DB!G21)","v":1.8109523737295238E-2},{"$f":"연간재무제표DB!H72/(연간재무제표DB!H21)","v":5.9877786075472277E-2},{"$f":"연간재무제표DB!I72/(연간재무제표DB!I21)","v":-0.11017592278620784},{"$f":"연간재무제표DB!J72/(연간재무제표DB!J21)","v":0.15589968984290137},{"$f":"연간재무제표DB!K72/(연간재무제표DB!K21)","v":9.3656523817368567E-2}]
["활동성",null,"총 자산 회전율",null,null,"."]
[null,"30)","-매출액/총자산, 80%이상(↑)",2,null,"자산회전율(80%이상)",".",{"$f":"연간재무제표DB!C34/((연간재무제표DB!C6+연간재무제표DB!B6)/2)","v":0.68285136568841243},{"$f":"연간재무제표DB!D34/((연간재무제표DB!D6+연간재무제표DB!C6)/2)","v":0.60836704324789859},{"$f":"연간재무제표DB!E34/((연간재무제표DB!E6+연간재무제표DB!D6)/2)","v":0.46007801044553293},{"$f":"연간재무제표DB!F34/((연간재무제표DB!F6+연간재무제표DB!E6)/2)","v":0.49186342843479652},{"$f":"연간재무제표DB!G34/((연간재무제표DB!G6+연간재무제표DB!F6)/2)","v":0.67897168660879692},{"$f":"연간재무제표DB!H34/((연간재무제표DB!H6+연간재무제표DB!G6)/2)","v":0.67003277150104135},{"$f":"연간재무제표DB!I34/((연간재무제표DB!I6+연간재무제표DB!H6)/2)","v":0.63838376010818709},{"$f":"연간재무제표DB!J34/((연간재무제표DB!J6+연간재무제표DB!I6)/2)","v":0.77809441640105004},{"$f":"연간재무제표DB!K34/((연간재무제표DB!K6+연간재무제표DB!J6)/2)","v":0.78790259829576226}]
[null,null,"총 자본 회전율",null,null,"."]
[null,"31)","-매출액/총자본, 160%이상(↑)",4,null,"자본회전율(160%이상)",".",{"$f":"연간재무제표DB!C34/((연간재무제표DB!C29+연간재무제표DB!B29)/2)","v":1.6862904865729025},{"$f":"연간재무제표DB!D34/((연간재무제표DB!D29+연간재무제표DB!C29)/2)","v":1.5579779141898744},{"$f":"연간재무제표DB!E34/((연간재무제표DB!E29+연간재무제표DB!D29)/2)","v":1.2061160078004811},{"$f":"연간재무제표DB!F34/((연간재무제표DB!F29+연간재무제표DB!E29)/2)","v":1.2181142843547188},{"$f":"연간재무제표DB!G34/((연간재무제표DB!G29+연간재무제표DB!F29)/2)","v":1.6539165652870789},{"$f":"연간재무제표DB!H34/((연간재무제표DB!H29+연간재무제표DB!G29)/2)","v":1.4913446760684794},{"$f":"연간재무제표DB!I34/((연간재무제표DB!I29+연간재무제표DB!H29)/2)","v":1.4043464145687361},{"$f":"연간재무제표DB!J34/((연간재무제표DB!J29+연간재무제표DB!I29)/2)","v":1.8244992796836939},{"$f":"연간재무제표DB!K34/((연간재무제표DB!K29+연간재무제표DB!J29)/2)","v":1.8134067405869529}]
[null,null,"순 운전자본 회전율",null,null,"."]
[null,"32)","-매출액/순운전자본, 300%이상(↑)",2,null,"운전회전율(300%이상)",".",{"$f":"연간재무제표DB!C34/((연간재무제표DB!C60+연간재무제표DB!B60+연간재무제표DB!C61+연간재무제표DB!B61+연간재무제표DB!C13+연간재무제표DB!B13-연간재무제표DB!C25-연간재무제표DB!B25)/2)","v":2.227803077479702},{"$f":"연간재무제표DB!D34/((연간재무제표DB!D60+연간재무제표DB!C60+연간재무제표DB!D61+연간재무제표DB!C61+연간재무제표DB!D13+연간재무제표DB!C13-연간재무제표DB!D25-연간재무제표DB!C25)/2)","v":2.0962302184543393},{"$f":"연간재무제표DB!E34/((연간재무제표DB!E60+연간재무제표DB!D60+연간재무제표DB!E61+연간재무제표DB!D61+연간재무제표DB!E13+연간재무제표DB!D13-연간재무제표DB!E25-연간재무제표DB!D25)/2)","v":1.817156253853613},{"$f":"연간재무제표DB!F34/((연간재무제표DB!F60+연간재무제표DB!E60+연간재무제표DB!F61+연간재무제표DB!E61+연간재무제표DB!F13+연간재무제표DB!E13-연간재무제표DB!F25-연간재무제표DB!E25)/2)","v":1.9520191238351232},{"$f":"연간재무제표DB!G34/((연간재무제표DB!G60+연간재무제표DB!F60+연간재무제표DB!G61+연간재무제표DB!F61+연간재무제표DB!G13+연간재무제표DB!F13-연간재무제표DB!G25-연간재무제표DB!F25)/2)","v":2.5860518740286125},{"$f":"연간재무제표DB!H34/((연간재무제표DB!H60+연간재무제표DB!G60+연간재무제표DB!H61+연간재무제표DB!G61+연간재무제표DB!H13+연간재무제표DB!G13-연간재무제표DB!H25-연간재무제표DB!G25)/2)","v":2.4484655003271776},{"$f":"연간재무제표DB!I34/((연간재무제표DB!I60+연간재무제표DB!H60+연간재무제표DB!I61+연간재무제표DB!H61+연간재무제표DB!I13+연간재무제표DB!H13-연간재무제표DB!I25-연간재무제표DB!H25)/2)","v":2.2572493699035689},{"$f":"연간재무제표DB!J34/((연간재무제표DB!J60+연간재무제표DB!I60+연간재무제표DB!J61+연간재무제표DB!I61+연간재무제표DB!J13+연간재무제표DB!I13-연간재무제표DB!J25-연간재무제표DB!I25)/2)","v":2.7068654975152904},{"$f":"연간재무제표DB!K34/((연간재무제표DB!K60+연간재무제표DB!J60+연간재무제표DB!K61+연간재무제표DB!J61+연간재무제표DB!K13+연간재무제표DB!J13-연간재무제표DB!K25-연간재무제표DB!J25)/2)","v":2.4621141528310977}]
[null,null,"유형자산 회전율 (산업비교)",null,null,"."]
[null,"33)","-매출액/유형자산, 280%이상(↑)",0,null,"유형자산회전율(280%이상)",".",{"$f":"연간재무제표DB!C34/((연간재무제표DB!C17+연간재무제표DB!B17)/2)","v":1.2916366995565922},{"$f":"연간재무제표DB!D34/((연간재무제표DB!D17+연간재무제표DB!C17)/2)","v":1.0741598450543113},{"$f":"연간재무제표DB!E34/((연간재무제표DB!E17+연간재무제표DB!D17)/2)","v":0.72731887821457175},{"$f":"연간재무제표DB!F34/((연간재무제표DB!F17+연간재무제표DB!E17)/2)","v":0.77546277576771405},{"$f":"연간재무제표DB!G34/((연간재무제표DB!G17+연간재무제표DB!F17)/2)","v":1.0636329246479161},{"$f":"연간재무제표DB!H34/((연간재무제표DB!H17+연간재무제표DB!G17)/2)","v":1.0136102072908157},{"$f":"연간재무제표DB!I34/((연간재무제표DB!I17+연간재무제표DB!H17)/2)","v":0.9606025305875141},{"$f":"연간재무제표DB!J34/((연간재무제표DB!J17+연간재무제표DB!I17)/2)","v":1.1819836982189384},{"$f":"연간재무제표DB!K34/((연간재무제표DB!K17+연간재무제표DB!J17)/2)","v":1.2976493557136142}]
[null,null,"시가총액<운전자본",null,null,"."]
[null,"34)","- 1보다 작으면 저평가(↓)",5,null,"시총/운전자본(1이하)",{"$f":"연간재무제표DB!B91/(연간재무제표DB!B60+연간재무제표DB!B61+연간재무제표DB!B11-연간재무제표DB!B25)","v":2.3598486999194463},{"$f":"연간재무제표DB!C91/(연간재무제표DB!C60+연간재무제표DB!C61+연간재무제표DB!C11-연간재무제표DB!C25)","v":1.7932410462732418},{"$f":"연간재무제표DB!D91/(연간재무제표DB!D60+연간재무제표DB!D61+연간재무제표DB!D11-연간재무제표DB!D25)","v":1.0785600421049653},{"$f":"연간재무제표DB!E91/(연간재무제표DB!E60+연간재무제표DB!E61+연간재무제표DB!E11-연간재무제표DB!E25)","v":0.92837276271762237},{"$f":"연간재무제표DB!F91/(연간재무제표DB!F60+연간재무제표DB!F61+연간재무제표DB!F11-연간재무제표DB!F25)","v":1.2536486245295055},{"$f":"연간재무제표DB!G91/(연간재무제표DB!G60+연간재무제표DB!G61+연간재무제표DB!G11-연간재무제표DB!G25)","v":5.7690030809210073},{"$f":"연간재무제표DB!H91/(연간재무제표DB!H60+연간재무제표DB!H61+연간재무제표DB!H11-연간재무제표DB!H25)","v":5.9267954652319075},{"$f":"연간재무제표DB!I91/(연간재무제표DB!I60+연간재무제표DB!I61+연간재무제표DB!I11-연간재무제표DB!I25)","v":4.5188748097050109},{"$f":"연간재무제표DB!J91/(연간재무제표DB!J60+연간재무제표DB!J61+연간재무제표DB!J11-연간재무제표DB!J25)","v":9.0592326747330212},{"$f":"연간재무제표DB!K91/(연간재무제표DB!K60+연간재무제표DB!K61+연간재무제표DB!K11-연간재무제표DB!K25)","v":12.044606450585686}]
[null,null,"매출채권(외상판매) 빨리 (산업비교)",null,null,"."]
[null,"35)","-매출채권/매출액 대비 (↑)",5,null,"매출채권(20%이상)",".",{"$f":"(연간재무제표DB!C61)/연간재무제표DB!C34","v":0.16468476137038046},{"$f":"(연간재무제표DB!D61)/연간재무제표DB!D34","v":0.18590175169881273},{"$f":"(연간재무제표DB!E61)/연간재무제표DB!E34","v":0.25191612550430348},{"$f":"(연간재무제표DB!F61)/연간재무제표DB!F34","v":0.25040161858436355},{"$f":"(연간재무제표DB!G61)/연간재무제표DB!G34","v":0.17758837249180459},{"$f":"(연간재무제표DB!H61)/연간재무제표DB!H34","v":0.17147802054259673},{"$f":"(연간재무제표DB!I61)/연간재무제표DB!I34","v":0.19729878433560119},{"$f":"(연간재무제표DB!J61)/연간재무제표DB!J34","v":0.17929023760541957},{"$f":"(연간재무제표DB!K61)/연간재무제표DB!K34","v":0.18335169550984942}]
[null,"36)","-일정유지금액 유지(↔)",2,null,null,null,null,{"$f":"(I66-H66)/H66","v":0.12883396224326238},0.35510355982252073,-6.0119490838789367E-3,-0.29078584437355476,-3.4407387507815849E-2,0.15057768751529499,-9.1275507808246073E-2,2.2652978537338306E-2]
[null,"37)","-매출채권회수기간(산업비교)(일)(↓)",1,null,"매출채권회수(빨리)",".",{"$f":"365/(연간재무제표DB!C34/((연간재무제표DB!C61+연간재무제표DB!B61)/2))","v":60.553434258047297},{"$f":"365/(연간재무제표DB!D34/((연간재무제표DB!D61+연간재무제표DB!C61)/2))","v":67.801328275798284},{"$f":"365/(연간재무제표DB!E34/((연간재무제표DB!E61+연간재무제표DB!D61)/2))","v":87.643635588162383},{"$f":"365/(연간재무제표DB!F34/((연간재무제표DB!F61+연간재무제표DB!E61)/2))","v":84.640405230474698},{"$f":"365/(연간재무제표DB!G34/((연간재무제표DB!G61+연간재무제표DB!F61)/2))","v":65.640550617054217},{"$f":"365/(연간재무제표DB!H34/((연간재무제표DB!H61+연간재무제표DB!G61)/2))","v":60.699348960407995},{"$f":"365/(연간재무제표DB!I34/((연간재무제표DB!I61+연간재무제표DB!H61)/2))","v":63.685546443358213},{"$f":"365/(연간재무제표DB!J34/((연간재무제표DB!J61+연간재무제표DB!I61)/2))","v":59.836806752661552},{"$f":"365/(연간재무제표DB!K34/((연간재무제표DB!K61+연간재무제표DB!J61)/2))","v":58.909790868924901}]
[null,null,"매입채무(외상구입) 늦게 (산업비교)",null,null,"."]
[null,"38)","-매입채무/매출액 대비 (↔)",5,null,"매입채무(5~10/45~50)",".",{"$f":"(연간재무제표DB!C25)/(연간재무제표DB!C34)","v":4.1782556770400214E-2},{"$f":"(연간재무제표DB!D25)/(연간재무제표DB!D34)","v":3.5979164523429009E-2},{"$f":"(연간재무제표DB!E25)/(연간재무제표DB!E34)","v":3.5463354548867822E-2},{"$f":"(연간재무제표DB!F25)/(연간재무제표DB!F34)","v":4.385133996939769E-2},{"$f":"(연간재무제표DB!G25)/(연간재무제표DB!G34)","v":4.6122737822859979E-2},{"$f":"(연간재무제표DB!H25)/(연간재무제표DB!H34)","v":3.7261537799448519E-2},{"$f":"(연간재무제표DB!I25)/(연간재무제표DB!I34)","v":4.0791447746788279E-2},{"$f":"(연간재무제표DB!J25)/(연간재무제표DB!J34)","v":4.203903060023087E-2},{"$f":"(연간재무제표DB!K25)/(연간재무제표DB!K34)","v":3.3626035543158773E-2}]
[null,"39)","-일정유지금액 유지(↔)",3,null,null,null,null,{"$f":"(I70-H70)/H70","v":-0.13889509631642433},-1.4336352202544925E-2,0.23652543667213957,5.1797684062731428E-2,-0.19212216016846145,9.4733340484729103E-2,3.0584422038338173E-2,-0.20012343141485031]
[null,"40)","-매입채무결제기간(산업비교)(일)(↑)",1,null,"매입채무결제(늦게)",".",{"$f":"365/((연간재무제표DB!C35+연간재무제표DB!C13-연간재무제표DB!B13)/((연간재무제표DB!C25+연간재무제표DB!B25)/2))","v":23.467222499263833},{"$f":"365/((연간재무제표DB!D35+연간재무제표DB!D13-연간재무제표DB!C13)/((연간재무제표DB!D25+연간재무제표DB!C25)/2))","v":20.411452624289083},{"$f":"365/((연간재무제표DB!E35+연간재무제표DB!E13-연간재무제표DB!D13)/((연간재무제표DB!E25+연간재무제표DB!D25)/2))","v":18.142206011241889},{"$f":"365/((연간재무제표DB!F35+연간재무제표DB!F13-연간재무제표DB!E13)/((연간재무제표DB!F25+연간재무제표DB!E25)/2))","v":18.329959509148704},{"$f":"365/((연간재무제표DB!G35+연간재무제표DB!G13-연간재무제표DB!F13)/((연간재무제표DB!G25+연간재무제표DB!F25)/2))","v":16.823975565209462},{"$f":"365/((연간재무제표DB!H35+연간재무제표DB!H13-연간재무제표DB!G13)/((연간재무제표DB!H25+연간재무제표DB!G25)/2))","v":18.067889459961421},{"$f":"365/((연간재무제표DB!I35+연간재무제표DB!I13-연간재무제표DB!H13)/((연간재무제표DB!I25+연간재무제표DB!H25)/2))","v":15.667039234032758},{"$f":"365/((연간재무제표DB!J35+연간재무제표DB!J13-연간재무제표DB!I13)/((연간재무제표DB!J25+연간재무제표DB!I25)/2))","v":16.77417392462057},{"$f":"365/((연간재무제표DB!K35+연간재무제표DB!K13-연간재무제표DB!J13)/((연간재무제표DB!K25+연간재무제표DB!J25)/2))","v":14.930575985783596}]
[null,null,"재고자산 빨리(산업비교)",null,null,"."]
[null,"41)","-재고자산/매출액 대비 (↓)",4,null,"재고자산(25%이하)",".",{"$f":"(연간재무제표DB!C13)/연간재무제표DB!C34","v":0.15992097317208956},{"$f":"(연간재무제표DB!D13)/연간재무제표DB!D34","v":0.13159590528419499},{"$f":"(연간재무제표DB!E13)/연간재무제표DB!E34","v":0.16825376850090201},{"$f":"(연간재무제표DB!F13)/연간재무제표DB!F34","v":0.15081795416262428},{"$f":"(연간재무제표DB!G13)/연간재무제표DB!G34","v":0.15951131833659429},{"$f":"(연간재무제표DB!H13)/연간재무제표DB!H34","v":0.15568859655145245},{"$f":"(연간재무제표DB!I13)/연간재무제표DB!I34","v":0.19303959592579648},{"$f":"(연간재무제표DB!J13)/연간재무제표DB!J34","v":0.12629789742911834},{"$f":"(연간재무제표DB!K13)/연간재무제표DB!K34","v":0.11866535848289275}]
[null,"42)","-일정유지금액 유지(↔)",4,null,null,null,null,{"$f":"(I74-H74)/H74","v":-0.17711915658125851},0.27856385909227627,-0.10362807617105027,5.7641440783609332E-2,-2.3965207140193585E-2,0.23990838251278185,-0.34574097700833012,-6.0432826686676801E-2]
[null,"43)","-재고자산보유기간(산업비교)(일)(↓)",4,null,"재고자산보유(짧게)",".",{"$f":"365/(연간재무제표DB!C35/((연간재무제표DB!C13+연간재무제표DB!B13)/2))","v":91.966675569174882},{"$f":"365/(연간재무제표DB!D35/((연간재무제표DB!D13+연간재무제표DB!C13)/2))","v":71.911998309043142},{"$f":"365/(연간재무제표DB!E35/((연간재무제표DB!E13+연간재무제표DB!D13)/2))","v":75.762096820393523},{"$f":"365/(연간재무제표DB!F35/((연간재무제표DB!F13+연간재무제표DB!E13)/2))","v":73.598256545445722},{"$f":"365/(연간재무제표DB!G35/((연간재무제표DB!G13+연간재무제표DB!F13)/2))","v":61.685905933024976},{"$f":"365/(연간재무제표DB!H35/((연간재무제표DB!H13+연간재무제표DB!G13)/2))","v":69.567363215344187},{"$f":"365/(연간재무제표DB!I35/((연간재무제표DB!I13+연간재무제표DB!H13)/2))","v":75.100762747232281},{"$f":"365/(연간재무제표DB!J35/((연간재무제표DB!J13+연간재무제표DB!I13)/2))","v":61.159240920939652},{"$f":"365/(연간재무제표DB!K35/((연간재무제표DB!K13+연간재무제표DB!J13)/2))","v":50.090580626589954}]
[null,null,"CCC(낮을수록 현금이 잘돔)",null,null,"."]
[null,"44)","-매출채권+재고자산-매입채무(↓)",2,null,"CCC(100일이하)",".",{"$f":"H68-H72+H76","v":129.05288732795833},119.30187396055234,145.26352639731402,139.90870226677171,110.50248098486972,112.19882271579075,123.11926995655773,104.22187374898064,94.06979550973125]
["수익성",null,"포괄손익계산서 분석",null,null,"."]
[null,"45)","-매출액/자본 (200%이상)(↑)",1,null,"매출/자본(200%이상)",".",{"$f":"연간재무제표DB!C69/((연간재무제표DB!C30+연간재무제표DB!B30)/2)","v":1.6862904865729025},{"$f":"연간재무제표DB!D69/((연간재무제표DB!D30+연간재무제표DB!C30)/2)","v":1.5579779141898744},{"$f":"연간재무제표DB!E69/((연간재무제표DB!E30+연간재무제표DB!D30)/2)","v":1.2061160078004811},{"$f":"연간재무제표DB!F69/((연간재무제표DB!F30+연간재무제표DB!E30)/2)","v":1.2181142843547188},{"$f":"연간재무제표DB!G69/((연간재무제표DB!G30+연간재무제표DB!F30)/2)","v":1.6729198112749539},{"$f":"연간재무제표DB!H69/((연간재무제표DB!H30+연간재무제표DB!G30)/2)","v":1.5203512220593334},{"$f":"연간재무제표DB!I69/((연간재무제표DB!I30+연간재무제표DB!H30)/2)","v":1.4295850707221254},{"$f":"연간재무제표DB!J69/((연간재무제표DB!J30+연간재무제표DB!I30)/2)","v":1.8610785642820276},{"$f":"연간재무제표DB!K69/((연간재무제표DB!K30+연간재무제표DB!J30)/2)","v":1.8455125507712715}]
[null,"46)","-매출총이익률 (60%이상)(↑)",2,null,"매출총이익율(60%이상)",{"$f":"연간재무제표DB!B36/연간재무제표DB!B34","v":0.22668776398972515},{"$f":"연간재무제표DB!C36/연간재무제표DB!C34","v":0.20171837834526474},{"$f":"연간재무제표DB!D36/연간재무제표DB!D34","v":0.20860716130201523},{"$f":"연간재무제표DB!E36/연간재무제표DB!E34","v":0.20536949728988577},{"$f":"연간재무제표DB!F36/연간재무제표DB!F34","v":0.27262468008200313},{"$f":"연간재무제표DB!G36/연간재무제표DB!G34","v":0.20361402559352221},{"$f":"연간재무제표DB!H36/연간재무제표DB!H34","v":0.21192027384234377},{"$f":"연간재무제표DB!I36/연간재무제표DB!I34","v":0.19628445421989865},{"$f":"연간재무제표DB!J36/연간재무제표DB!J34","v":0.18932397059193551},{"$f":"연간재무제표DB!K36/연간재무제표DB!K34","v":0.20977348401624971}]
[null,"47)","-영업이익률(20%이상)(↑)",1,null,"영익(20%이상)",{"$f":"연간재무제표DB!B38/연간재무제표DB!B34","v":8.0864932872858786E-2},{"$f":"연간재무제표DB!C38/연간재무제표DB!C34","v":1.7309330194261532E-2},{"$f":"연간재무제표DB!D38/연간재무제표DB!D34","v":4.6222379915797493E-3},{"$f":"연간재무제표DB!E38/연간재무제표DB!E34","v":-4.0385033557162171E-2},{"$f":"연간재무제표DB!F38/연간재무제표DB!F34","v":5.9416959557682697E-2},{"$f":"연간재무제표DB!G38/연간재무제표DB!G34","v":3.1881775758508688E-2},{"$f":"연간재무제표DB!H38/연간재무제표DB!H34","v":3.6339817160768555E-2},{"$f":"연간재무제표DB!I38/연간재무제표DB!I34","v":2.2882858048924148E-2},{"$f":"연간재무제표DB!J38/연간재무제표DB!J34","v":5.8374732569356123E-2},{"$f":"연간재무제표DB!K38/연간재무제표DB!K34","v":8.8552595738888421E-2}]
[null,"48)","-영익/당순 (100%이하) (↔)",0,null,"당순/영익(100%이하)",{"$f":"연간재무제표DB!B46/연간재무제표DB!B38","v":0.55283163362697652},{"$f":"연간재무제표DB!C46/연간재무제표DB!C38","v":-0.58585738706777801},{"$f":"연간재무제표DB!D46/연간재무제표DB!D38","v":-19.443091780471338},{"$f":"연간재무제표DB!E46/연간재무제표DB!E38","v":2.0674075144236954},{"$f":"연간재무제표DB!F46/연간재무제표DB!F38","v":0.17503872962442879},{"$f":"연간재무제표DB!G46/연간재무제표DB!G38","v":-2.6905103027557766},{"$f":"연간재무제표DB!H46/연간재무제표DB!H38","v":0.10544593264953049},{"$f":"연간재무제표DB!I46/연간재무제표DB!I38","v":-0.33949260003104009},{"$f":"연간재무제표DB!J46/연간재무제표DB!J38","v":0.5630665386182977},{"$f":"연간재무제표DB!K46/연간재무제표DB!K38","v":1.2999020940943335}]
[null,"49)","-매출액/유무형자산(??)(↑)",0,null,"매출액/유무형(1200%이상)",".",{"$f":"연간재무제표DB!C69/((연간재무제표DB!C17+연간재무제표DB!C18+연간재무제표DB!B17+연간재무제표DB!B18)/2)","v":1.0950807086577885},{"$f":"연간재무제표DB!D69/((연간재무제표DB!D17+연간재무제표DB!D18+연간재무제표DB!C17+연간재무제표DB!C18)/2)","v":0.92989694084349861},{"$f":"연간재무제표DB!E69/((연간재무제표DB!E17+연간재무제표DB!E18+연간재무제표DB!D17+연간재무제표DB!D18)/2)","v":0.65203404422499112},{"$f":"연간재무제표DB!F69/((연간재무제표DB!F17+연간재무제표DB!F18+연간재무제표DB!E17+연간재무제표DB!E18)/2)","v":0.69819007650329512},{"$f":"연간재무제표DB!G69/((연간재무제표DB!G17+연간재무제표DB!G18+연간재무제표DB!F17+연간재무제표DB!F18)/2)","v":0.99222518619490763},{"$f":"연간재무제표DB!H69/((연간재무제표DB!H17+연간재무제표DB!H18+연간재무제표DB!G17+연간재무제표DB!G18)/2)","v":0.98915667388709472},{"$f":"연간재무제표DB!I69/((연간재무제표DB!I17+연간재무제표DB!I18+연간재무제표DB!H17+연간재무제표DB!H18)/2)","v":0.94621582923969227},{"$f":"연간재무제표DB!J69/((연간재무제표DB!J17+연간재무제표DB!J18+연간재무제표DB!I17+연간재무제표DB!I18)/2)","v":1.169491166524852},{"$f":"연간재무제표DB!K69/((연간재무제표DB!K17+연간재무제표DB!K18+연간재무제표DB!J17+연간재무제표DB!J18)/2)","v":1.2864439463923691}]
[null,null,"영업이익 관련 분석",null,null,"."]
[null,"50)","-영익 대비 영업외수익 비율 (↔)",3,null,"영업외수익/영익(일정)",{"$f":"연간재무제표DB!B64/연간재무제표DB!B38","v":0.12015991416362941},{"$f":"연간재무제표DB!C64/연간재무제표DB!C38","v":1.0718199473479944},{"$f":"연간재무제표DB!D64/연간재무제표DB!D38","v":4.7559345117819953},{"$f":"연간재무제표DB!E64/연간재무제표DB!E38","v":-0.62656705962542625},{"$f":"연간재무제표DB!F64/연간재무제표DB!F38","v":0.6654106885011456},{"$f":"연간재무제표DB!G64/연간재무제표DB!G38","v":0.83469489640135208},{"$f":"연간재무제표DB!H64/연간재무제표DB!H38","v":0.49871365649084837},{"$f":"연간재무제표DB!I64/연간재무제표DB!I38","v":0.78201523379740701},{"$f":"연간재무제표DB!J64/연간재무제표DB!J38","v":0.34493531153065021},{"$f":"연간재무제표DB!K64/연간재무제표DB!K38","v":0.27334390006483628}]
[null,"51)","-영익 대비 영업외비용 비율 (↓)",0,null,"영업외비용/영익(15%이하)",{"$f":"연간재무제표DB!B65/연간재무제표DB!B38","v":-0.5915547990512785},{"$f":"연간재무제표DB!C65/연간재무제표DB!C38","v":-2.6524107459095658},{"$f":"연간재무제표DB!D65/연간재무제표DB!D38","v":-24.525123072409539},{"$f":"연간재무제표DB!E65/연간재무제표DB!E38","v":1.6595755179477067},{"$f":"연간재무제표DB!F65/연간재무제표DB!F38","v":-1.4383837793387202},{"$f":"연간재무제표DB!G65/연간재무제표DB!G38","v":4.4729670508864077},{"$f":"연간재무제표DB!H65/연간재무제표DB!H38","v":1.3530386802427896},{"$f":"연간재무제표DB!I65/연간재무제표DB!I38","v":2.0199976148067247},{"$f":"연간재무제표DB!J65/연간재무제표DB!J38","v":0.71335980093655316},{"$f":"연간재무제표DB!K65/연간재무제표DB!K38","v":0.33344202883374424}]
[null,"52)","-영익감소&영업외수익은 증가(↓)",5,null,".",null,null,null,{"$f":"IF(AND(J87>I87,I87>H87,H87>G87),\"0\",IF(AND(J87>I87,I87>H87),\"1\",IF(AND(J87>I87),\"3\",\"5\")))","v":"3"},"5","3","5","3","5","5"]
[null,null,"PER(산업비교) ",null,null,"."]
[null,"53)","-시총/영업이익(↓)",4,null,"영익PER(15이하)",{"$f":"연간재무제표DB!B91/연간재무제표DB!B70","v":8.0918014798201714},{"$f":"연간재무제표DB!C91/연간재무제표DB!C70","v":47.766682115750577},{"$f":"연간재무제표DB!D91/연간재무제표DB!D70","v":115.29582130027427},{"$f":"연간재무제표DB!E91/연간재무제표DB!E70","v":-14.80710986941096},{"$f":"연간재무제표DB!F91/연간재무제표DB!F70","v":13.702548043440801},{"$f":"연간재무제표DB!G91/연간재무제표DB!G70","v":70.863254601533384},{"$f":"연간재무제표DB!H91/연간재무제표DB!H70","v":80.523238602808775},{"$f":"연간재무제표DB!I91/연간재무제표DB!I70","v":92.338235514567373},{"$f":"연간재무제표DB!J91/연간재무제표DB!J70","v":68.738747782775775},{"$f":"연간재무제표DB!K91/연간재무제표DB!K70","v":78.036039771554229}]
[null,"54)","-시총/영업활동현금흐름 (↓)",4,null,"현금PER(15이하)",{"$f":"연간재무제표DB!B91/연간재무제표DB!B72","v":3.5450856190501439},{"$f":"연간재무제표DB!C91/연간재무제표DB!C72","v":6.9610117219352103},{"$f":"연간재무제표DB!D91/연간재무제표DB!D72","v":5.1543553757428944},{"$f":"연간재무제표DB!E91/연간재무제표DB!E72","v":-31.536673561471204},{"$f":"연간재무제표DB!F91/연간재무제표DB!F72","v":13.417840271393176},{"$f":"연간재무제표DB!G91/연간재무제표DB!G72","v":225.87913512931155},{"$f":"연간재무제표DB!H91/연간재무제표DB!H72","v":116.13549639557098},{"$f":"연간재무제표DB!I91/연간재무제표DB!I72","v":-37.976629342803832},{"$f":"연간재무제표DB!J91/연간재무제표DB!J72","v":61.376154593887271},{"$f":"연간재무제표DB!K91/연간재무제표DB!K72","v":182.06176963437557}]
[null,"55)","-시총/당기순이익(↓)",0,64.569999999999993,"당순PER(20이하)",{"$f":"연간재무제표DB!B97","v":14.637008788249117},{"$f":"연간재무제표DB!C97","v":-81.532951824373654},{"$f":"연간재무제표DB!D97","v":-5.9299118988924127},{"$f":"연간재무제표DB!E97","v":-7.1621631275431179},{"$f":"연간재무제표DB!F97","v":78.282949566885137},{"$f":"연간재무제표DB!G97","v":-26.338220867971081},{"$f":"연간재무제표DB!H97","v":763.64480430405024},{"$f":"연간재무제표DB!I97","v":-271.98894911442784},{"$f":"연간재무제표DB!J97","v":122.07926251745127},{"$f":"연간재무제표DB!K97","v":60.032244063675741}]
[null,"56)","-역대평균PER 대비 낮은가? (↓)",0,null,".",{"$f":"(G92/$E$92)-1","v":-0.77331564521838136},-2.2627063934392702,-1.0918369505790988,-1.1109209095174712,0.21237338650898474,-1.4079018254293183,10.826619239647675,-5.2123114312285557,0.89064987637372273,-7.0276536105377985E-2]
[null,"57)","-업종평균PER 대비 낮은가? (↓)",0,{"$f":"D3","v":41},".",{"$f":"(G92/$E$94)-1","v":-0.64299978565246052},-2.9886085810822842,-1.1446319975339612,-1.1746869055498321,0.90934023333866176,-1.6423956309261238,17.625483031806102,-7.6338768076689716,1.9775429882305189,0.46420107472379857]
[null,null,"PSR"]
[null,"58)","-시총/매출액 (↓)",5,2.16,"PSR(3이하)",{"$f":"연간재무제표DB!B91/연간재무제표DB!B69","v":0.65434298348615749},{"$f":"연간재무제표DB!C91/연간재무제표DB!C69","v":0.82680927302585372},{"$f":"연간재무제표DB!D91/연간재무제표DB!D69","v":0.53292472548451741},{"$f":"연간재무제표DB!E91/연간재무제표DB!E69","v":0.59798562896074869},{"$f":"연간재무제표DB!F91/연간재무제표DB!F69","v":0.81416374293432625},{"$f":"연간재무제표DB!G91/연간재무제표DB!G69","v":2.2592463927241964},{"$f":"연간재무제표DB!H91/연간재무제표DB!H69","v":2.926199768019011},{"$f":"연간재무제표DB!I91/연간재무제표DB!I69","v":2.1129627357679719},{"$f":"연간재무제표DB!J91/연간재무제표DB!J69","v":4.0126060189719572},{"$f":"연간재무제표DB!K91/연간재무제표DB!K69","v":6.9102938829542593}]
[null,"59)","-역대평균PSR 대비 낮은가? (↓)",5,null,".",{"$f":"G96-$E$96","v":-1.5056570165138425},-1.3331907269741463,-1.6270752745154828,-1.5620143710392513,-1.3458362570656739,9.924639272419622E-2,0.76619976801901091,-4.7037264232028253E-2,1.8526060189719571,4.7502938829542591]
[null,"60)","-업종평균PSR 대비 낮은가? (↓)",5,{"$f":"D4","v":5.0999999999999996},".",{"$f":"G96-$E$98","v":-4.4456570165138425},-4.2731907269741463,-4.5670752745154823,-4.5020143710392508,-4.2858362570656734,-2.8407536072758033,-2.1738002319809886,-2.9870372642320278,-1.0873939810280424,1.8102938829542596]
[null,null,"ROE, ROA, ROA"]
[null,"61)","-ROE(당기순이익/자본)(↑)",0,null,"ROE(20이상)",".",{"$f":"(연간재무제표DB!C71*100)/((연간재무제표DB!C30+연간재무제표DB!B30)/2)","v":-1.7100332811659065},{"$f":"(연간재무제표DB!D71*100)/((연간재무제표DB!D30+연간재무제표DB!C30)/2)","v":-14.001640604233263},{"$f":"(연간재무제표DB!E71*100)/((연간재무제표DB!E30+연간재무제표DB!D30)/2)","v":-10.070142590728866},{"$f":"(연간재무제표DB!F71*100)/((연간재무제표DB!F30+연간재무제표DB!E30)/2)","v":1.2668716375136804},{"$f":"(연간재무제표DB!G71*100)/((연간재무제표DB!G30+연간재무제표DB!F30)/2)","v":-14.35001273581063},{"$f":"(연간재무제표DB!H71*100)/((연간재무제표DB!H30+연간재무제표DB!G30)/2)","v":0.5825812430364028},{"$f":"(연간재무제표DB!I71*100)/((연간재무제표DB!I30+연간재무제표DB!H30)/2)","v":-1.1105818791098223},{"$f":"(연간재무제표DB!J71*100)/((연간재무제표DB!J30+연간재무제표DB!I30)/2)","v":6.1171528192597258},{"$f":"(연간재무제표DB!K71*100)/((연간재무제표DB!K30+연간재무제표DB!J30)/2)","v":21.243640462587045}]
[null,"62)","-ROA(영업이익/자산)(↑)",1,null,"영익ROA(20이상)",".",{"$f":"(연간재무제표DB!C70*100)/((연간재무제표DB!C6+연간재무제표DB!B6)/2)","v":1.181969976230316},{"$f":"(연간재무제표DB!D70*100)/((연간재무제표DB!D6+연간재무제표DB!C6)/2)","v":0.28120172601254773},{"$f":"(연간재무제표DB!E70*100)/((연간재무제표DB!E6+연간재무제표DB!D6)/2)","v":-1.8580265890755254},{"$f":"(연간재무제표DB!F70*100)/((연간재무제표DB!F6+연간재무제표DB!E6)/2)","v":2.9225029435213461},{"$f":"(연간재무제표DB!G70*100)/((연간재무제표DB!G6+연간재무제표DB!F6)/2)","v":2.1646823058838098},{"$f":"(연간재무제표DB!H70*100)/((연간재무제표DB!H6+연간재무제표DB!G6)/2)","v":2.4348868408070858},{"$f":"(연간재무제표DB!I70*100)/((연간재무제표DB!I6+연간재무제표DB!H6)/2)","v":1.4608044963294091},{"$f":"(연간재무제표DB!J70*100)/((연간재무제표DB!J6+연간재무제표DB!I6)/2)","v":4.5421053471120523},{"$f":"(연간재무제표DB!K70*100)/((연간재무제표DB!K6+연간재무제표DB!J6)/2)","v":6.9770820268504421}]
[null,"63)","-ROA(당기순이익/자산)(↑)",0,null,"당순ROA(15아상)",".",{"$f":"(연간재무제표DB!C71*100)/((연간재무제표DB!C6+연간재무제표DB!B6)/2)","v":-0.69246584186685667},{"$f":"(연간재무제표DB!D71*100)/((연간재무제표DB!D6+연간재무제표DB!C6)/2)","v":-5.4674309676889203},{"$f":"(연간재무제표DB!E71*100)/((연간재무제표DB!E6+연간재무제표DB!D6)/2)","v":-3.8412981322537694},{"$f":"(연간재무제표DB!F71*100)/((연간재무제표DB!F6+연간재무제표DB!E6)/2)","v":0.5115512025576302},{"$f":"(연간재무제표DB!G71*100)/((연간재무제표DB!G6+연간재무제표DB!F6)/2)","v":-5.8241000461735224},{"$f":"(연간재무제표DB!H71*100)/((연간재무제표DB!H6+연간재무제표DB!G6)/2)","v":0.25674891382497206},{"$f":"(연간재무제표DB!I71*100)/((연간재무제표DB!I6+연간재무제표DB!H6)/2)","v":-0.49593231659590514},{"$f":"(연간재무제표DB!J71*100)/((연간재무제표DB!J6+연간재무제표DB!I6)/2)","v":2.5575075358380448},{"$f":"(연간재무제표DB!K71*100)/((연간재무제표DB!K6+연간재무제표DB!J6)/2)","v":9.0695235373708272}]
[null,null,"운전자본(산업비교)",null,null,"."]
[null,"64)","-10% 이하 (운전자본/매출액) (↓)",2,null,"운전자본(20%이하)",{"$f":"(연간재무제표DB!B61+연간재무제표DB!B13-연간재무제표DB!B25)/(연간재무제표DB!B69)","v":0.27198401261209676},{"$f":"(연간재무제표DB!C61+연간재무제표DB!C13-연간재무제표DB!C25)/(연간재무제표DB!C69)","v":0.28282317777206983},{"$f":"(연간재무제표DB!D61+연간재무제표DB!D13-연간재무제표DB!D25)/(연간재무제표DB!D69)","v":0.28151849245957872},{"$f":"(연간재무제표DB!E61+연간재무제표DB!E13-연간재무제표DB!E25)/(연간재무제표DB!E69)","v":0.3847065394563377},{"$f":"(연간재무제표DB!F61+연간재무제표DB!F13-연간재무제표DB!F25)/(연간재무제표DB!F69)","v":0.35736823277759011},{"$f":"(연간재무제표DB!G61+연간재무제표DB!G13-연간재무제표DB!G25)/(연간재무제표DB!G69)","v":0.29097695300553889},{"$f":"(연간재무제표DB!H61+연간재무제표DB!H13-연간재무제표DB!H25)/(연간재무제표DB!H69)","v":0.28990507929460063},{"$f":"(연간재무제표DB!I61+연간재무제표DB!I13-연간재무제표DB!I25)/(연간재무제표DB!I69)","v":0.34954693251460939},{"$f":"(연간재무제표DB!J61+연간재무제표DB!J13-연간재무제표DB!J25)/(연간재무제표DB!J69)","v":0.26354910443430707},{"$f":"(연간재무제표DB!K61+연간재무제표DB!K13-연간재무제표DB!K25)/(연간재무제표DB!K69)","v":0.26839101844958341}]
["성장성",null,"매출액 우상향",null,null,"."]
[null,null,"-QoQ 성장률 ",null,null,"매출QoQ","."]
[null,"65)","-YoY 성장률. 역성장NO(↑)",3,null,"매출액YOY",".",{"$f":"(연간재무제표DB!C34-연간재무제표DB!B34)/ABS(연간재무제표DB!B34)","v":-0.24281254178142253},{"$f":"(연간재무제표DB!D34-연간재무제표DB!C34)/ABS(연간재무제표DB!C34)","v":-0.11274902535318564},{"$f":"(연간재무제표DB!E34-연간재무제표DB!D34)/ABS(연간재무제표DB!D34)","v":-0.18579480303529972},{"$f":"(연간재무제표DB!F34-연간재무제표DB!E34)/ABS(연간재무제표DB!E34)","v":0.18059070489023682},{"$f":"(연간재무제표DB!G34-연간재무제표DB!F34)/ABS(연간재무제표DB!F34)","v":0.37518418271052839},{"$f":"(연간재무제표DB!H34-연간재무제표DB!G34)/ABS(연간재무제표DB!G34)","v":0.10220396552669633},{"$f":"(연간재무제표DB!I34-연간재무제표DB!H34)/ABS(연간재무제표DB!H34)","v":0.13065079595091983},{"$f":"(연간재무제표DB!J34-연간재무제표DB!I34)/ABS(연간재무제표DB!I34)","v":0.32787206088860571},{"$f":"(연간재무제표DB!K34-연간재무제표DB!J34)/ABS(연간재무제표DB!J34)","v":0.28577222207953762}]
[null,"66)","-우상향(↑)",1,null,".",null,null,null,{"$f":"IF(COUNTIF(H107:J107,\"<0\")=0,\"5\",IF(COUNTIF(H107:J107,\"<0\")=1,\"3\",IF(COUNTIF(H107:J107,\"<0\")=2,\"1\",\"0\")))","v":"0"},"1","3","5","5","5","5"]
[null,null,"영업이익 우상향",null,null,"."]
[null,null,"-QoQ 성장률 ",null,null,"영익QoQ","."]
[null,"67)","-YoY 성장률. 역성장NO(↑)",5,null,"영익YOY",".",{"$f":"(연간재무제표DB!C38-연간재무제표DB!B38)/ABS(연간재무제표DB!B38)","v":-0.83792223319017989},{"$f":"(연간재무제표DB!D38-연간재무제표DB!C38)/ABS(연간재무제표DB!C38)","v":-0.76307083422336719},{"$f":"(연간재무제표DB!E38-연간재무제표DB!D38)/ABS(연간재무제표DB!D38)","v":-8.113805966230057},{"$f":"(연간재무제표DB!F38-연간재무제표DB!E38)/ABS(연간재무제표DB!E38)","v":2.736958075504655},{"$f":"(연간재무제표DB!G38-연간재무제표DB!F38)/ABS(연간재무제표DB!F38)","v":-0.26210775397786057},{"$f":"(연간재무제표DB!H38-연간재무제표DB!G38)/ABS(연간재무제표DB!G38)","v":0.25632558501464597},{"$f":"(연간재무제표DB!I38-연간재무제표DB!H38)/ABS(연간재무제표DB!H38)","v":-0.28803929991757776},{"$f":"(연간재무제표DB!J38-연간재무제표DB!I38)/ABS(연간재무제표DB!I38)","v":2.3874342215017368},{"$f":"(연간재무제표DB!K38-연간재무제표DB!J38)/ABS(연간재무제표DB!J38)","v":0.95047519333513275}]
[null,"68)","-우상향(↑)",1,null,".",null,null,null,{"$f":"IF(COUNTIF(H111:J111,\"<0\")=0,\"5\",IF(COUNTIF(H111:J111,\"<0\")=1,\"3\",IF(COUNTIF(H111:J111,\"<0\")=2,\"1\",\"0\")))","v":"0"},"1","1","3","1","3","3"]
[null,null,"당기순이익 우상향",null,null,"."]
[null,null,"-QoQ 성장률 ",null,null,"당순QoQ","."]
[null,"69)","-YoY 성장률. 역성장NO(↑)",5,null,"당순YOY",".",{"$f":"(연간재무제표DB!C46-연간재무제표DB!B46)/ABS(연간재무제표DB!B46)","v":-1.1717601728794202},{"$f":"(연간재무제표DB!D46-연간재무제표DB!C46)/ABS(연간재무제표DB!C46)","v":-6.8630663662394644},{"$f":"(연간재무제표DB!E46-연간재무제표DB!D46)/ABS(연간재무제표DB!D46)","v":0.24358038953928102},{"$f":"(연간재무제표DB!F46-연간재무제표DB!E46)/ABS(연간재무제표DB!E46)","v":1.1470609605634423},{"$f":"(연간재무제표DB!G46-연간재무제표DB!F46)/ABS(연간재무제표DB!F46)","v":-12.342099514238548},{"$f":"(연간재무제표DB!H46-연간재무제표DB!G46)/ABS(연간재무제표DB!G46)","v":1.049237656844372},{"$f":"(연간재무제표DB!I46-연간재무제표DB!H46)/ABS(연간재무제표DB!H46)","v":-3.2922210759352346},{"$f":"(연간재무제표DB!J46-연간재무제표DB!I46)/ABS(연간재무제표DB!I46)","v":6.6182398724560123},{"$f":"(연간재무제표DB!K46-연간재무제표DB!J46)/ABS(연간재무제표DB!J46)","v":3.5028901815352822}]
[null,"70)","-우상향(↑)",3,null,".",null,null,null,{"$f":"IF(COUNTIF(H115:J115,\"<0\")=0,\"5\",IF(COUNTIF(H115:J115,\"<0\")=1,\"3\",IF(COUNTIF(H115:J115,\"<0\")=2,\"1\",\"0\")))","v":"1"},"3","3","3","1","3","3"]
[null,null,"EPS증가율",null,null,"EPS",null,{"$f":"(연간재무제표DB!C94-연간재무제표DB!B94)/ABS(연간재무제표DB!B94)","v":-1.1602303026464369},{"$f":"(연간재무제표DB!D94-연간재무제표DB!C94)/ABS(연간재무제표DB!C94)","v":-6.8630663662394635},{"$f":"(연간재무제표DB!E94-연간재무제표DB!D94)/ABS(연간재무제표DB!D94)","v":0.27391779991277082},{"$f":"(연간재무제표DB!F94-연간재무제표DB!E94)/ABS(연간재무제표DB!E94)","v":1.105158844223465},{"$f":"(연간재무제표DB!G94-연간재무제표DB!F94)/ABS(연간재무제표DB!F94)","v":-11.335052634652403},{"$f":"(연간재무제표DB!H94-연간재무제표DB!G94)/ABS(연간재무제표DB!G94)","v":1.0492376568443722},{"$f":"(연간재무제표DB!I94-연간재무제표DB!H94)/ABS(연간재무제표DB!H94)","v":-3.2922210759352346},{"$f":"(연간재무제표DB!J94-연간재무제표DB!I94)/ABS(연간재무제표DB!I94)","v":6.3128518237151017},{"$f":"(연간재무제표DB!K94-연간재무제표DB!J94)/ABS(연간재무제표DB!J94)","v":3.4758538051197587}]
[null,"71)","-우상향(↑)",3,null,".",null,null,null,{"$f":"IF(COUNTIF(H117:J117,\"<0\")=0,\"5\",IF(COUNTIF(H117:J117,\"<0\")=1,\"3\",IF(COUNTIF(H117:J117,\"<0\")=2,\"1\",\"0\")))","v":"1"},"3","3","3","1","3","3"]
[null,null,"PEG(이익성장률) PER/EPS",null,null,"."]
[null,"72)","-1이하 저평가 추정 (↓)",6,null,"PEG(1이하)",".",{"$f":"연간재무제표DB!C102","v":0.7027307564575791},{"$f":"연간재무제표DB!D102","v":8.6403242842916558E-3},{"$f":"연간재무제표DB!E102","v":-0.26147125633397722},{"$f":"연간재무제표DB!F102","v":0.70834115816075571},{"$f":"연간재무제표DB!G102","v":2.3236081663575586E-2},{"$f":"연간재무제표DB!H102","v":7.2780918538584034},{"$f":"연간재무제표DB!I102","v":0.82615639363514748},{"$f":"연간재무제표DB!J102","v":0.19338211307105868},{"$f":"연간재무제표DB!K102","v":0.17271222390093408}]
[null,null,"매출 영익 성장률 비교",null,null,"."]
[null,"73)","-영업이익성장률>매출액성장률 (↑)",8,null,".",".",{"$f":"H111/H107","v":3.4509017822665409},6.7678707805504521,43.67079075235754,15.155586646434434,-0.69861088515047709,2.507980817512331,-2.204650173166816,7.2816031199220292,3.325988741727989]
[null,null,"GP/A(매출총이익/자산총액)",null,null,"."]
[null,"74)","-GP/A(↑)",1,null,"GPA(30이상)",".",{"$f":"연간재무제표DB!C36/((연간재무제표DB!C6+연간재무제표DB!B6)/2)","v":0.13774367013751593},{"$f":"연간재무제표DB!D36/((연간재무제표DB!D6+연간재무제표DB!C6)/2)","v":0.12690972192164446},{"$f":"연간재무제표DB!E36/((연간재무제표DB!E6+연간재무제표DB!D6)/2)","v":9.4485989719329921E-2},{"$f":"연간재무제표DB!F36/((연간재무제표DB!F6+연간재무제표DB!E6)/2)","v":0.13409410982107364},{"$f":"연간재무제표DB!G36/((연간재무제표DB!G6+연간재무제표DB!F6)/2)","v":0.13824815837444052},{"$f":"연간재무제표DB!H36/((연간재무제표DB!H6+연간재무제표DB!G6)/2)","v":0.14199352841984522},{"$f":"연간재무제표DB!I36/((연간재무제표DB!I6+연간재무제표DB!H6)/2)","v":0.12530480793568222},{"$f":"연간재무제표DB!J36/((연간재무제표DB!J6+연간재무제표DB!I6)/2)","v":0.14731192440846161},{"$f":"연간재무제표DB!K36/((연간재무제표DB!K6+연간재무제표DB!J6)/2)","v":0.16528107310995768}]
[null,null,"PIR (당기이익-전기이익 / 시총)",null,null,"."]
[null,"75)","-POIR (영업이익)(↑)",5,null,"영익(5이상)",".",{"$f":"(연간재무제표DB!C38-연간재무제표DB!B38)*100/연간재무제표DB!C91","v":-10.823187788069017},{"$f":"(연간재무제표DB!D38-연간재무제표DB!C38)*100/연간재무제표DB!D91","v":-2.7933976396174458},{"$f":"(연간재무제표DB!E38-연간재무제표DB!D38)*100/연간재무제표DB!E91","v":-7.7028653021046711},{"$f":"(연간재무제표DB!F38-연간재무제표DB!E38)*100/연간재무제표DB!F91","v":11.499460754062181},{"$f":"(연간재무제표DB!G38-연간재무제표DB!F38)*100/연간재무제표DB!G91","v":-0.501263206125376},{"$f":"(연간재무제표DB!H38-연간재무제표DB!G38)*100/연간재무제표DB!H91","v":0.25337777569617603},{"$f":"(연간재무제표DB!I38-연간재무제표DB!H38)*100/연간재무제표DB!I91","v":-0.43814126102825823},{"$f":"(연간재무제표DB!J38-연간재무제표DB!I38)*100/연간재무제표DB!J91","v":1.0253188170280025},{"$f":"(연간재무제표DB!K38-연간재무제표DB!J38)*100/연간재무제표DB!K91","v":0.62446073227373944}]
[null,"76)","-PEIR (당기순이익)(↑)",5,null,"당순(5이상)",".",{"$f":"(연간재무제표DB!C46-연간재무제표DB!B46)*100/연간재무제표DB!C91","v":-8.3672568017234727},{"$f":"(연간재무제표DB!D46-연간재무제표DB!C46)*100/연간재무제표DB!D91","v":-14.71899020394588},{"$f":"(연간재무제표DB!E46-연간재무제표DB!D46)*100/연간재무제표DB!E91","v":4.4960934847487186},{"$f":"(연간재무제표DB!F46-연간재무제표DB!E46)*100/연간재무제표DB!F91","v":9.9637293026601341},{"$f":"(연간재무제표DB!G46-연간재무제표DB!F46)*100/연간재무제표DB!G91","v":-4.1315132996564277},{"$f":"(연간재무제표DB!H46-연간재무제표DB!G46)*100/연간재무제표DB!H91","v":2.7905196845696119},{"$f":"(연간재무제표DB!I46-연간재무제표DB!H46)*100/연간재무제표DB!I91","v":-0.52805751840917925},{"$f":"(연간재무제표DB!J46-연간재무제표DB!I46)*100/연간재무제표DB!J91","v":0.96494004303216097},{"$f":"(연간재무제표DB!K46-연간재무제표DB!J46)*100/연간재무제표DB!K91","v":1.295837634119815}]
[null,"77)","-PCIR (현금흐름)(↑)",3,null,"현금(15이상)",".",{"$f":"(연간재무제표DB!C72-연간재무제표DB!B72)*100/연간재무제표DB!C91","v":-15.117156617959047},{"$f":"(연간재무제표DB!D72-연간재무제표DB!C72)*100/연간재무제표DB!D91","v":-5.7189887128539798},{"$f":"(연간재무제표DB!E72-연간재무제표DB!D72)*100/연간재무제표DB!E91","v":-24.406626792610027},{"$f":"(연간재무제표DB!F72-연간재무제표DB!E72)*100/연간재무제표DB!F91","v":9.4254765020371973},{"$f":"(연간재무제표DB!G72-연간재무제표DB!F72)*100/연간재무제표DB!G91","v":-1.5102962927460604},{"$f":"(연간재무제표DB!H72-연간재무제표DB!G72)*100/연간재무제표DB!H91","v":0.55094906157069978},{"$f":"(연간재무제표DB!I72-연간재무제표DB!H72)*100/연간재무제표DB!I91","v":-3.6878734309371723},{"$f":"(연간재무제표DB!J72-연간재무제표DB!I72)*100/연간재무제표DB!J91","v":2.6735188423710134},{"$f":"(연간재무제표DB!K72-연간재무제표DB!J72)*100/연간재무제표DB!K91","v":-0.18654688866570268}]
[null,"78)","-PGIR (매출총이익)(↑)",3,null,"매출총이익(15이상)",".",{"$f":"(연간재무제표DB!C36-연간재무제표DB!B36)*100/연간재무제표DB!C91","v":-11.812025183298799},{"$f":"(연간재무제표DB!D36-연간재무제표DB!C36)*100/연간재무제표DB!D91","v":-3.5173720790995775},{"$f":"(연간재무제표DB!E36-연간재무제표DB!D36)*100/연간재무제표DB!E91","v":-8.5018882835465099},{"$f":"(연간재무제표DB!F36-연간재무제표DB!E36)*100/연간재무제표DB!F91","v":12.119160970959756},{"$f":"(연간재무제표DB!G36-연간재무제표DB!F36)*100/연간재무제표DB!G91","v":0.23760517046171192},{"$f":"(연간재무제표DB!H36-연간재무제표DB!G36)*100/연간재무제표DB!H91","v":0.9290803564083947},{"$f":"(연간재무제표DB!I36-연간재무제표DB!H36)*100/연간재무제표DB!I91","v":0.41895371280733895},{"$f":"(연간재무제표DB!J36-연간재무제표DB!I36)*100/연간재무제표DB!J91","v":1.0343694516104012},{"$f":"(연간재무제표DB!K36-연간재무제표DB!J36)*100/연간재무제표DB!K91","v":0.90485503310787463}]
[null,null,"IP/A (당기이익-전기이익 / 자산총계)",null,null,"."]
[null,"79)","-OIPA (영업이익)(↑)",3,null,"영익(5이상)",".",{"$f":"(연간재무제표DB!C38-연간재무제표DB!B38)*100/((연간재무제표DB!C6+연간재무제표DB!B6)/2)","v":-6.1106402287043533},{"$f":"(연간재무제표DB!D38-연간재무제표DB!C38)*100/((연간재무제표DB!D6+연간재무제표DB!C6)/2)","v":-0.90565817403729787},{"$f":"(연간재무제표DB!E38-연간재무제표DB!D38)*100/((연간재무제표DB!E6+연간재무제표DB!D6)/2)","v":-2.1192125980692711},{"$f":"(연간재무제표DB!F38-연간재무제표DB!E38)*100/((연간재무제표DB!F6+연간재무제표DB!E6)/2)","v":4.6050438089203247},{"$f":"(연간재무제표DB!G38-연간재무제표DB!F38)*100/((연간재무제표DB!G6+연간재무제표DB!F6)/2)","v":-0.76891988000887357},{"$f":"(연간재무제표DB!H38-연간재무제표DB!G38)*100/((연간재무제표DB!H6+연간재무제표DB!G6)/2)","v":0.49678507017515172},{"$f":"(연간재무제표DB!I38-연간재무제표DB!H38)*100/((연간재무제표DB!I6+연간재무제표DB!H6)/2)","v":-0.59100046447853261},{"$f":"(연간재무제표DB!J38-연간재무제표DB!I38)*100/((연간재무제표DB!J6+연간재무제표DB!I6)/2)","v":3.2012364032131448},{"$f":"(연간재무제표DB!K38-연간재무제표DB!J38)*100/((연간재무제표DB!K6+연간재무제표DB!J6)/2)","v":3.399962948027258}]
[null,"80)","-EIPA (당기순이익)(↑)",3,null,"당순(5이상)",".",{"$f":"(연간재무제표DB!C46-연간재무제표DB!B46)*100/((연간재무제표DB!C6+연간재무제표DB!B6)/2)","v":-4.7240514548656503},{"$f":"(연간재무제표DB!D46-연간재무제표DB!C46)*100/((연간재무제표DB!D6+연간재무제표DB!C6)/2)","v":-4.7721003278301932},{"$f":"(연간재무제표DB!E46-연간재무제표DB!D46)*100/((연간재무제표DB!E6+연간재무제표DB!D6)/2)","v":1.2369654123866414},{"$f":"(연간재무제표DB!F46-연간재무제표DB!E46)*100/((연간재무제표DB!F6+연간재무제표DB!E6)/2)","v":3.9900488310084259},{"$f":"(연간재무제표DB!G46-연간재무제표DB!F46)*100/((연간재무제표DB!G6+연간재무제표DB!F6)/2)","v":-6.3375940460156244},{"$f":"(연간재무제표DB!H46-연간재무제표DB!G46)*100/((연간재무제표DB!H6+연간재무제표DB!G6)/2)","v":5.4712316954994034},{"$f":"(연간재무제표DB!I46-연간재무제표DB!H46)*100/((연간재무제표DB!I6+연간재무제표DB!H6)/2)","v":-0.71228680430323188},{"$f":"(연간재무제표DB!J46-연간재무제표DB!I46)*100/((연간재무제표DB!J6+연간재무제표DB!I6)/2)","v":3.0127226199031596},{"$f":"(연간재무제표DB!K46-연간재무제표DB!J46)*100/((연간재무제표DB!K6+연간재무제표DB!J6)/2)","v":7.055367479432384}]
[null,"81)","-CIPA (현금흐름)(↑)",2,null,"현금(12이상)",".",{"$f":"(연간재무제표DB!C72-연간재무제표DB!B72)*100/((연간재무제표DB!C6+연간재무제표DB!B6)/2)","v":-8.5349628207648127},{"$f":"(연간재무제표DB!D72-연간재무제표DB!C72)*100/((연간재무제표DB!D6+연간재무제표DB!C6)/2)","v":-1.8541752887471381},{"$f":"(연간재무제표DB!E72-연간재무제표DB!D72)*100/((연간재무제표DB!E6+연간재무제표DB!D6)/2)","v":-6.7147521015513316},{"$f":"(연간재무제표DB!F72-연간재무제표DB!E72)*100/((연간재무제표DB!F6+연간재무제표DB!E6)/2)","v":3.774501530125896},{"$f":"(연간재무제표DB!G72-연간재무제표DB!F72)*100/((연간재무제표DB!G6+연간재무제표DB!F6)/2)","v":-2.3167406464413105},{"$f":"(연간재무제표DB!H72-연간재무제표DB!G72)*100/((연간재무제표DB!H6+연간재무제표DB!G6)/2)","v":1.0802181346146562},{"$f":"(연간재무제표DB!I72-연간재무제표DB!H72)*100/((연간재무제표DB!I6+연간재무제표DB!H6)/2)","v":-4.9745027562727948},{"$f":"(연간재무제표DB!J72-연간재무제표DB!I72)*100/((연간재무제표DB!J6+연간재무제표DB!I6)/2)","v":8.3472240055851916},{"$f":"(연간재무제표DB!K72-연간재무제표DB!J72)*100/((연간재무제표DB!K6+연간재무제표DB!J6)/2)","v":-1.0156803730856905}]
[null,"82)","-GIPA (매출총이익)(↑)",2,null,"매출총이익(12이상)",".",{"$f":"(연간재무제표DB!C36-연간재무제표DB!B36)*100/((연간재무제표DB!C6+연간재무제표DB!B6)/2)","v":-6.6689257990239623},{"$f":"(연간재무제표DB!D36-연간재무제표DB!C36)*100/((연간재무제표DB!D6+연간재무제표DB!C6)/2)","v":-1.1403807067737608},{"$f":"(연간재무제표DB!E36-연간재무제표DB!D36)*100/((연간재무제표DB!E6+연간재무제표DB!D6)/2)","v":-2.3390398314438117},{"$f":"(연간재무제표DB!F36-연간재무제표DB!E36)*100/((연간재무제표DB!F6+연간재무제표DB!E6)/2)","v":4.8532073279099146},{"$f":"(연간재무제표DB!G36-연간재무제표DB!F36)*100/((연간재무제표DB!G6+연간재무제표DB!F6)/2)","v":0.36447785699876545},{"$f":"(연간재무제표DB!H36-연간재무제표DB!G36)*100/((연간재무제표DB!H6+연간재무제표DB!G6)/2)","v":1.8216011597250164},{"$f":"(연간재무제표DB!I36-연간재무제표DB!H36)*100/((연간재무제표DB!I6+연간재무제표DB!H6)/2)","v":0.5651187434003706},{"$f":"(연간재무제표DB!J36-연간재무제표DB!I36)*100/((연간재무제표DB!J6+연간재무제표DB!I6)/2)","v":3.2294941708617833},{"$f":"(연간재무제표DB!K36-연간재무제표DB!J36)*100/((연간재무제표DB!K6+연간재무제표DB!J6)/2)","v":4.9266085550342416}]
["보너스","83)","일인당 영업이익(백만원)(↑)",0,null,".",{"$f":"연간재무제표DB!B106/1000000","v":{"$error":"#DIV/0!"}},{"$f":"연간재무제표DB!C106/1000000","v":7.3705862673796787},{"$f":"연간재무제표DB!D106/1000000","v":2.3663723333333335},{"$f":"연간재무제표DB!E106/1000000","v":-16.593429142857143},{"$f":"연간재무제표DB!F106/1000000","v":23.0576726},{"$f":"연간재무제표DB!G106/1000000","v":16.094397940540542},{"$f":"연간재무제표DB!H106/1000000","v":17.003016922727273},{"$f":"연간재무제표DB!I106/1000000","v":11.004981665289257},{"$f":"연간재무제표DB!J106/1000000","v":33.788141059925096},{"$f":"연간재무제표DB!K106/1000000","v":60.676146786206893}]
[null,"84)","임원급여/직원급여(↓)",5,null,".",{"$f":"연간재무제표DB!B105","v":{"$error":"#DIV/0!"}},{"$f":"연간재무제표DB!C105","v":2.8915082382762964},{"$f":"연간재무제표DB!D105","v":2.7242718446602048},{"$f":"연간재무제표DB!E105","v":3.0220883534136749},{"$f":"연간재무제표DB!F105","v":2.7122138489976115},{"$f":"연간재무제표DB!G105","v":5.0233253588516957},{"$f":"연간재무제표DB!H105","v":4.5328437372501389},{"$f":"연간재무제표DB!I105","v":4.6052793124616134},{"$f":"연간재무제표DB!J105","v":5.0369631901840926},{"$f":"연간재무제표DB!K105","v":4.4711629972717439}]
[null,"85)","배당성향 (↑)",5,null,".",{"$f":"연간재무제표DB!B81","v":11.86},{"$f":"연간재무제표DB!C81","v":"-"},{"$f":"연간재무제표DB!D81","v":"-"},{"$f":"연간재무제표DB!E81","v":"-"},{"$f":"연간재무제표DB!F81","v":"-"},{"$f":"연간재무제표DB!G81","v":"-"},{"$f":"연간재무제표DB!H81","v":3.95},{"$f":"연간재무제표DB!I81","v":"-"},{"$f":"연간재무제표DB!J81","v":15},{"$f":"연간재무제표DB!K81","v":6.5}]
[null,"86)","배당률  (↑)",0,null,".",{"$f":"연간재무제표DB!B93","v":1.2338062924120914},{"$f":"연간재무제표DB!C93","v":0},{"$f":"연간재무제표DB!D93","v":0},{"$f":"연간재무제표DB!E93","v":0},{"$f":"연간재무제표DB!F93","v":0},{"$f":"연간재무제표DB!G93","v":0},{"$f":"연간재무제표DB!H93","v":0},{"$f":"연간재무제표DB!I93","v":0},{"$f":"연간재무제표DB!J93","v":0.12406947890818859},{"$f":"연간재무제표DB!K93","v":0.11273957158962795}]
[null,"87)","최대주주 (↑)",0,null,".",{"$f":"연간재무제표DB!B83","v":6.02},{"$f":"연간재무제표DB!C83","v":5.66},{"$f":"연간재무제표DB!D83","v":5.99},{"$f":"연간재무제표DB!E83","v":9.8000000000000007},{"$f":"연간재무제표DB!F83","v":8.8800000000000008},{"$f":"연간재무제표DB!G83","v":8.35},{"$f":"연간재무제표DB!H83","v":8.35},{"$f":"연간재무제표DB!I83","v":8.4700000000000006},{"$f":"연간재무제표DB!J83","v":4.72},{"$f":"연간재무제표DB!K83","v":4.6900000000000004}]
[null,"88)","특수관계인 (↑)",3,null,".",{"$f":"연간재무제표DB!B84","v":34.9},{"$f":"연간재무제표DB!C84","v":36.19},{"$f":"연간재무제표DB!D84","v":36.6},{"$f":"연간재무제표DB!E84","v":35.590000000000003},{"$f":"연간재무제표DB!F84","v":32.9},{"$f":"연간재무제표DB!G84","v":30.4},{"$f":"연간재무제표DB!H84","v":30.36},{"$f":"연간재무제표DB!I84","v":30.48},{"$f":"연간재무제표DB!J84","v":27.79},{"$f":"연간재무제표DB!K84","v":27.56}]
[]
[]
[]
[]
[null,null,"안정성:",{"$f":"SUM(D5:D32)","v":36},null,null,null,25,33,34,36,31,31,46,34,38]
[null,null,"유동성:",{"$f":"SUM(D33:D54)","v":48},null,null,null,46,42,30,48,37,48,35,43,47]
[null,null,"활동성:",{"$f":"SUM(D55:D78)","v":44},null,null,null,46,50,43,44,46,46,45,48,46]
[null,null,"수익성:",{"$f":"SUM(D79:D104)","v":38},null,null,null,40,37,33,38,31,26,31,27,30]
[null,null,"성장성:",{"$f":"SUM(D105:D134)","v":62},null,null,null,10,21,14,62,34,43,27,63,59]
[null,null,"보너스:",{"$f":"SUM(D135:D140)","v":13},null,null,null,14,14,13,13,11,7,12,7,8]
[null,null,"합     계 : ",{"$f":"SUM(D145:D150)","v":241},null,null,null,181,197,167,241,190,201,196,222,228]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"자산총계"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"유보율"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"부채비율"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"PBR"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"매출원가율"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"자산구성"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"잉여금축척"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"비용부담"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"유동비율"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"차입금"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"현금시총"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"현금흐름"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"자산자본회전"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"운전자본회전율"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"유형자산회전율"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"CCC/매출액"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"CCC"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"매출액/지본"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"매출액/유무형"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"이익률"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"영업외"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"PER"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"PSR"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"ROE"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"운전자본"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"QoQ"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"YoY"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"PEG"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"GPA"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"PIR"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"IPA"]

{"sheet":"DART보고서","index":4,"n_rows":414,"n_cols":31,"rows_kept":414,"cut":false,"hidden":false,"merged":[[243,1,246,1],[15,0,16,2],[97,0,98,2],[109,1,116,1],[136,1,139,1],[156,1,157,1],[235,1,238,1],[239,1,242,1],[128,1,135,1],[101,1,108,1]]}
[null,null,"숫자로변환"]
[null,null,"alt+a+e+f"]
[null,null,"열넓이 15"]
[null,null,"home"]
[null,null,"사업부",{"$f":"연간재무제표DB!E5","v":"15년도"},{"$f":"연간재무제표DB!F5","v":"16년도"},{"$f":"연간재무제표DB!G5","v":"17년도"},{"$f":"연간재무제표DB!H5","v":"18년도"},{"$f":"분기재무제표DB!N5","v":"19.1Q"},{"$f":"분기재무제표DB!O5","v":"19.2Q"},{"$f":"분기재무제표DB!P5","v":"19.3Q"},{"$f":"분기재무제표DB!Q5","v":"19.4Q"},{"$f":"분기재무제표DB!R5","v":"20.1Q"},{"$f":"분기재무제표DB!S5","v":"20.2Q"},{"$f":"분기재무제표DB!T5","v":"20.3Q"},{"$f":"분기재무제표DB!U5","v":"20.4Q"},{"$f":"분기재무제표DB!V5","v":"21.1Q"},{"$f":"분기재무제표DB!W5","v":"21.2Q"},{"$f":"분기재무제표DB!X5","v":"21.3Q"},{"$f":"분기재무제표DB!Y5","v":"21.4Q"},{"$f":"분기재무제표DB!Z5","v":"22.1Q"},{"$f":"분기재무제표DB!AA5","v":"22.2Q"},{"$f":"분기재무제표DB!AB5","v":"22.3Q"}]
[null,null,"매출액",14380823014,16977865979,23347692750.5,25733919535.5,{"$f":"분기재무제표DB!N34","v":25742675313},{"$f":"분기재무제표DB!O34","v":26572734935},{"$f":"분기재무제표DB!P34","v":31357084815},{"$f":"분기재무제표DB!Q34","v":32711811360},{"$f":"분기재무제표DB!R34","v":37830648963},{"$f":"분기재무제표DB!S34","v":37727091595},{"$f":"분기재무제표DB!T34","v":39689716584},{"$f":"분기재무제표DB!U34","v":39296011683},{"$f":"분기재무제표DB!V34","v":45994002425},{"$f":"분기재무제표DB!W34","v":50260344124},{"$f":"분기재무제표DB!X34","v":52538173569},{"$f":"분기재무제표DB!Y34","v":49915179201},{"$f":"분기재무제표DB!Z34","v":38292102371},{"$f":"분기재무제표DB!AA34","v":58614626091},{"$f":"분기재무제표DB!AB34","v":40151858473}]
[null,null,"직전분기대비",null,{"$f":"(E6-D6)/ABS(D6)","v":0.18059070489023682},0.37518418271052839,0.10220396552669633,3.402426702982958E-4,3.2244497198036813E-2,0.18004732639312726,4.3203204411143219E-2,{"$f":"(L6-K6)/ABS(K6)","v":0.15648285405739756},-2.7373933791430211E-3,5.2021635011486232E-2,-9.9195694725296452E-3,0.17044963229430338,9.2758652738623881E-2,4.5320609810793264E-2,-4.9925495878823056E-2,-0.23285655818635514,0.53072363389979305,{"$f":"(V6-U6)/ABS(U6)","v":-0.31498567591877674}]
[null,null,"전년동기대비",null,null,null,null,{"$f":"(H6-D6)/ABS(D6)","v":0.79006968432467495},{"$f":"(I6-E6)/ABS(E6)","v":0.56513986904290192},{"$f":"(J6-F6)/ABS(F6)","v":0.34304854659904138},{"$f":"(K6-G6)/ABS(G6)","v":0.27115542251051117},{"$f":"(L6-H6)/ABS(H6)","v":0.46956944074478529},0.41976697872028806,0.26573362345896373,0.2012789891253518,0.21578676776029168,0.33220828850377221,0.3237225682326883,0.27023524941066729,-0.16745444292566369,0.16622015055027681,{"$f":"(V6-R6)/ABS(R6)","v":-0.23575838775081648}]
[null,null,"영업이익",-580770020,1008773176.25,744365904.75,935165930.75,{"$f":"분기재무제표DB!N38","v":560702649},{"$f":"분기재무제표DB!O38","v":872563491},{"$f":"분기재무제표DB!P38","v":898348557},{"$f":"분기재무제표DB!Q38","v":331590866},{"$f":"분기재무제표DB!R38","v":2506975379},{"$f":"분기재무제표DB!S38","v":2087025834},{"$f":"분기재무제표DB!T38","v":3025069510},{"$f":"분기재무제표DB!U38","v":1402362940},{"$f":"분기재무제표DB!V38","v":5086120520},{"$f":"분기재무제표DB!W38","v":4640599569},{"$f":"분기재무제표DB!X38","v":4869969361},{"$f":"분기재무제표DB!Y38","v":2999393118},{"$f":"분기재무제표DB!Z38","v":3492910601},{"$f":"분기재무제표DB!AA38","v":5054991366},{"$f":"분기재무제표DB!AB38","v":3587280114}]
[null,null,"직전분기대비",null,{"$f":"(E9-D9)/ABS(D9)","v":2.736958075504655},-0.26210775397786057,0.25632558501464597,-0.40042442676422318,0.55619648410114786,2.9550933847173763E-2,-0.63088840805028423,{"$f":"(L9-K9)/ABS(K9)","v":6.5604476360938122},-0.16751243291727597,0.44946433375103106,-0.53641959784256332,2.6268218268802794,-8.7595437278391503E-2,4.9426758027611241E-2,-0.38410431449118926,0.16453911294198015,0.44721464229653785,{"$f":"(V9-U9)/ABS(U9)","v":-0.29034891372354521}]
[null,null,"전년동기대비",null,null,null,null,{"$f":"(H9-D9)/ABS(D9)","v":1.965446957816452},{"$f":"(I9-E9)/ABS(E9)","v":-0.13502508636911231},{"$f":"(J9-F9)/ABS(F9)","v":0.20686419309024645},{"$f":"(K9-G9)/ABS(G9)","v":-0.64542028842510846},{"$f":"(L9-H9)/ABS(H9)","v":3.4711316835601393},1.3918326351337109,2.367367250081752,3.2291965304014134,1.0287875830790119,1.2235467780989624,0.60987023435372234,1.1388137353373016,-0.31324659192307147,8.9297038203470125E-2,{"$f":"(V9-R9)/ABS(R9)","v":-0.26338753941084597}]
[null,null,"당기순이익",1088614,73484297.75,-73017708.75,97054240.75,{"$f":"분기재무제표DB!N46","v":68537178},{"$f":"분기재무제표DB!O46","v":-384671576},{"$f":"분기재무제표DB!P46","v":-64888875},{"$f":"분기재무제표DB!Q46","v":-523115308},{"$f":"분기재무제표DB!R46","v":1728109429},{"$f":"분기재무제표DB!S46","v":1198662495},{"$f":"분기재무제표DB!T46","v":2265896277},{"$f":"분기재무제표DB!U46","v":-113000775},{"$f":"분기재무제표DB!V46","v":4910469081},{"$f":"분기재무제표DB!W46","v":3995504579},{"$f":"분기재무제표DB!X46","v":4434386080},{"$f":"분기재무제표DB!Y46","v":9532824838},{"$f":"분기재무제표DB!Z46","v":2238814349},{"$f":"분기재무제표DB!AA46","v":3194454991},{"$f":"분기재무제표DB!AB46","v":3326998640}]
[null,null,"직전분기대비",null,{"$f":"(E12-D12)/ABS(D12)","v":66.502620534000116},-1.9936504938566961,2.3291877054413872,-0.29382603510810523,-6.6125972388299967,0.83131356968262193,-7.0617102392359241,{"$f":"(L12-K12)/ABS(K12)","v":4.3034961939978249},-0.30637349991566998,0.89035386228548008,-1.0498702328729763,44.455180559602354,-0.18632934795175835,0.10984382380806677,1.1497507582830948,-0.7651468072637212,0.42685122257986741,{"$f":"(V12-U12)/ABS(U12)","v":4.149178791794722E-2}]
[null,null,"전년동기대비",null,null,null,null,{"$f":"(H12-D12)/ABS(D12)","v":61.958200059892668},{"$f":"(I12-E12)/ABS(E12)","v":-6.2347452146673064},{"$f":"(J12-F12)/ABS(F12)","v":0.11132688068632392},{"$f":"(K12-G12)/ABS(G12)","v":-6.3899273638900729},{"$f":"(L12-H12)/ABS(H12)","v":24.214190012317111},4.116067237055228,35.919641880060333,0.78398495843673532,1.8415266988280521,2.3333024063625181,0.95701194490289543,85.360703172168513,-0.54407322150492532,-0.20048771617238084,{"$f":"(V12-R12)/ABS(R12)","v":-0.24972733993428015}]
[]
["[주석DB] - 포맷유지"]
[]
[null,null,"매출채권 및 손실충당금"]
[null,null,"(천원)",{"$f":"D5","v":"15년도"},"16년도","17년도","18년도","19.1Q","19.2Q","19.3Q","19.4Q",{"$f":"L5","v":"20.1Q"},"20.2Q","20.3Q","20.4Q","21.1Q","21.2Q","21.3Q","21.4Q","22.1Q","22.2Q",{"$f":"V5","v":"22.3Q"}]
[null,null,"매출채권",{"$f":"D252+D253","v":16558253},{"$f":"E252+E253","v":18510034},17541072,18598313,18688505,19664367,24444918,23834067,26410441,29901509,28214928,28499277,35141040,35969091,37594915,37246358,36672492,37313705,36262669]
[null,null,"손실충당금",{"$f":"D254","v":-2067208},{"$f":"E254","v":-1504894},-955957,-947106,-886707,-900709,-937561,-871585,-937434,-1000595,-887183,-791142,-926478,-964052,-986667,-812965,-854724,-873129,-1003523]
[null,null,"매출채권(순액)",{"$f":"D255","v":14491045},{"$f":"E255","v":17005140},16585115,17651206,17801797,18763658,23507357,22962482,25473007,28900914,27327746,27708135,34214562,35005039,36608248,36433394,35817767,36440575,35259146]
[null,null,"매출채권충당률",{"$f":"ABS(D21)/D20","v":0.12484457146535929},8.1301525432098065E-2,5.4498208547345342E-2,5.0924296198262713E-2,4.7446652367324191E-2,4.580411868838697E-2,3.835402515974895E-2,3.6568874292415135E-2,{"$f":"ABS(L21)/L20","v":3.5494825701698811E-2},3.3463026899411663E-2,3.1443744956570506E-2,2.7760072650264075E-2,2.6364558362529964E-2,2.6802234173779926E-2,2.6244692932541541E-2,2.1826697794184332E-2,2.3306951706472526E-2,2.3399686522686505E-2,2.7673721424090435E-2,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,"재고자산 및 충당금"]
[null,null,"(천원)",{"$f":"D5","v":"15년도"},"16년도","17년도","18년도","19.1Q","19.2Q","19.3Q","19.4Q",{"$f":"L5","v":"20.1Q"},"20.2Q","20.3Q","20.4Q","21.1Q","21.2Q","21.3Q","21.4Q","22.1Q","22.2Q","22.3Q"]
[null,null,"평가전금액",{"$f":"D282","v":9678511},{"$f":"E282","v":10242268},14896885,16025912,22419608,21780492,23665521,23059902,25877169,{"$f":"M282","v":23214166},21819232,20863587,24214224,23743804,22126885,24110336,26522650,25266258,26999280]
[null,null,"평가충당금",{"$f":"D283","v":0},{"$f":"E283","v":0},0,0,0,0,0,-593123,-2077769,{"$f":"M283","v":-468357},-537101,-1345072,-1434859,-1378541,-776338,-530616,-349098,-387212,-716996]
[null,null,"장부금액",{"$f":"D284","v":9678511},{"$f":"E284","v":10242268},14896885,16025912,22419608,21780492,23665521,22466779,23799400,{"$f":"M284","v":22745809},21282131,19518515,22779365,22365263,21350547,23579720,26173551,24879046,26282284]
[null,null,"재고자산충당률",{"$f":"ABS(D28)/D27","v":0},0,0,0,0,0,0,2.5720967938198523E-2,{"$f":"ABS(L28)/L27","v":8.0293520516096645E-2},2.0175482504949778E-2,2.4615944319213434E-2,6.4469834453682387E-2,5.9256864890652704E-2,5.8058978249651991E-2,3.5085733938600032E-2,2.2007822703092979E-2,1.3162259427319668E-2,1.5325261065568158E-2,2.6556115570489286E-2]
[]
[null,null,"유형자산"]
[null,null,"(천원)",{"$f":"D5","v":"15년도"},"16년도","17년도","18년도","19.1Q","19.2Q","19.3Q","19.4Q",{"$f":"L5","v":"20.1Q"},"20.2Q","20.3Q","20.4Q","21.1Q","21.2Q","21.3Q","21.4Q","22.1Q","22.2Q","22.3Q"]
[null,null,"기초자산(전분기)",70441668,{"$f":"D268","v":87737347},{"$f":"E268","v":87413455},88193691,114913334,118851052,122464223,124072731,127401882,128762673,131915530,134305806,134096596,136946460,141851039,148247324,190398601,190398601,190398601]
[null,null,"취득",{"$f":"D269","v":5246621.25},{"$f":"E269","v":1119515.5},{"$f":"F269","v":1167180.25},7642791.75,4630213,5631266,2753495,2063509,2074875,4459883,3393121,1301045,4162346,6181214,7765902,25493424,7362380,6300713,9331376]
[null,null,"처분,손상",{"$f":"-D270","v":53921.5},{"$f":"-E270","v":307230.75},51945.75,65423.25,9340,1194945,95726,-1028538,0,0,7025,34484,408137,187957,554535,411875,22936,-4969,735545]
[null,null,"감가상각비",{"$f":"-D271","v":881043},{"$f":"-E271","v":859825.5},830114.5,886151.5,970855,1068092,1070330,1196265,1122291,1138525,1132938,1176737,1231232,1268096,1295984,1358040,1419712,1672236,1850308]
[null,null,"기말금액(당분기)",{"$f":"D268","v":87737347},{"$f":"E268","v":87413455},{"$f":"F268","v":88193691},114913334,118851052,122464223,124072731,127401882,128762673,131915530,134305806,134096596,136946460,141851039,148247324,190398601,190398601,190398601,190398601]
[null,null,"건설중인자산",{"$f":"D267","v":184148},{"$f":"E267","v":2998673},{"$f":"F267","v":1734466},10791191,12676682,15617588,15862512,3406977,2972356,6555524,8670172,4263271,7628635,8703607,14827471,16392087,16392087,16392087,16392087]
[null,null,"유형자산상각율",{"$f":"ABS(D37)/D34","v":1.250741251612611E-2},{"$f":"ABS(E37)/E34","v":9.7999942943339732E-3},{"$f":"ABS(F37)/F34","v":9.4964156261756263E-3},1.0047787885416883E-2,8.4485843914336341E-3,8.9868114924216234E-3,8.7399403170997942E-3,9.6416431745989378E-3,8.8090613920444281E-3,8.8420422896936905E-3,8.5883595358332721E-3,8.7616241996269321E-3,9.1816797497231029E-3,9.2597939369882219E-3,9.1362319876980239E-3,9.1606375302936329E-3,7.4565253764653453E-3,8.7828166342461735E-3,9.7180756070786474E-3]
[]
[]
[null,null,"무형자산"]
[null,null,"(천원)",{"$f":"D5","v":"15년도"},"16년도","17년도","18년도","19.1Q","19.2Q","19.3Q","19.4Q",{"$f":"L5","v":"20.1Q"},"20.2Q","20.3Q","20.4Q","21.1Q","21.2Q","21.3Q","21.4Q","22.1Q","22.2Q","22.3Q"]
[null,null,"기초자산(전분기)",8794370,{"$f":"D293","v":8794370},{"$f":"E293","v":9469219},9915727,2722244,2298892,2298890,2298892,751517,1385384,1385384,1385384,1385384,1407949,1407949,1407949,1407949,1259672,1259672]
[null,null,"취득",{"$f":"D294","v":587170.75},{"$f":"E294","v":398537.25},{"$f":"F294","v":298865.25},13437,6407,20719,51540,995210,21634,222488,29065,50353,34574,37821,58084,44694,38209,9404,702088]
[null,null,"처분,손상",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"감가상각비",{"$f":"-D295","v":321764.25},{"$f":"-E295","v":120521},325374.5,115754.25,113920,116879,117187,92022,67546,77872,77860,77696,77016,79376,82213,84845,86327,85100,95342]
[null,null,"기말금액(당분기)",{"$f":"D296","v":9469218},{"$f":"E296","v":9915725},{"$f":"F296","v":2722244},2298892,2248104,2145858,2084435,1385384,1339470,1484088,1435291,1407949,1365507,1323952,1299823,1259672,1211553,1135858,1742604]
[null,null,"건설중인자산"]
[null,null,"무형자산상각율",{"$f":"ABS(D48)/D45","v":3.6587527020127651E-2},{"$f":"ABS(E48)/E45","v":1.3704335842135366E-2},{"$f":"ABS(F48)/F45","v":3.4361281537579814E-2},1.1673803645461396E-2,4.1847828482678262E-2,5.0841448837091956E-2,5.0975470770676282E-2,4.0028848680146785E-2,8.9879536989848532E-2,5.6209686267489734E-2,5.6201024409116895E-2,5.6082645678021403E-2,5.5591807036893745E-2,5.6377042066154383E-2,5.8392029824943945E-2,6.0261415718893228E-2,6.1314010663738532E-2,6.7557268876342419E-2,7.5687956864961672E-2]
[]
[]
[null,null,"유무형감가상각비"]
[null,null,"(원)",{"$f":"D5","v":"15년도"},"16년도","17년도","18년도","19.1Q","19.2Q","19.3Q","19.4Q",{"$f":"L5","v":"20.1Q"},"20.2Q","20.3Q","20.4Q","21.1Q","21.2Q","21.3Q","21.4Q","22.1Q","22.2Q","22.3Q"]
[null,null,"감가상각비",{"$f":"-(D37+D48)*1000","v":-1202807250},{"$f":"-(E37+E48)*1000","v":-980346500},-1155489000,-1001905750,-1084775000,-1184971000,-1187517000,-1288287000,-1189837000,-1216397000,-1210798000,-1254433000,-1308248000,-1347472000,-1378197000,-1442885000,-1506039000,-1757336000,-1945650000]
[null,null,"연간 감가상각비",{"$f":"D56*4","v":-4811229000},{"$f":"E56*4","v":-3921386000},{"$f":"F56*4","v":-4621956000},{"$f":"-(D37+E37+F37+G37+D48+E48+F48+G48)*1000","v":-4340548500},{"$f":"-(E37+F37+G37+H37+E48+F48+G48+H48)*1000","v":-4222516250},-4427140750,-4459168750,-4745550000,-4850612000,-4882038000,-4905319000,-4871465000,-4989876000,-5120951000,-5288350000,-5476802000,-5674593000,-6084457000,-6651910000]
[null,null,"시가총액",{"$f":"연간재무제표DB!E91","v":34398101980},{"$f":"연간재무제표DB!F91","v":55291051650},{"$f":"연간재무제표DB!G91","v":210992762500},{"$f":"연간재무제표DB!H91","v":301210357500},{"$f":"분기재무제표DB!N91","v":236457406250},{"$f":"분기재무제표DB!O91","v":273563030000},{"$f":"분기재무제표DB!P91","v":266287417500},{"$f":"분기재무제표DB!Q91","v":245915702500},{"$f":"분기재무제표DB!R91","v":269689405800},{"$f":"분기재무제표DB!S91","v":656230863000},{"$f":"분기재무제표DB!T91","v":554863692500},{"$f":"분기재무제표DB!U91","v":620122053200},{"$f":"분기재무제표DB!V91","v":764765906800},{"$f":"분기재무제표DB!W91","v":883250765600},{"$f":"분기재무제표DB!X91","v":1620818087100},{"$f":"분기재무제표DB!Y91","v":1373128599100},{"$f":"분기재무제표DB!Z91","v":1267860566700},{"$f":"분기재무제표DB!AA91","v":1167236712200},{"$f":"분기재무제표DB!AB91","v":1399445607200}]
[null,null,"총차입금",{"$f":"연간재무제표DB!E62+연간재무제표DB!E28","v":49733417735},{"$f":"연간재무제표DB!F62+연간재무제표DB!F28","v":46412513496},{"$f":"연간재무제표DB!G62+연간재무제표DB!G28","v":23447294794},{"$f":"연간재무제표DB!H62+연간재무제표DB!H28","v":6235290876},{"$f":"분기재무제표DB!N62+분기재무제표DB!N28","v":5638471258},{"$f":"분기재무제표DB!O62+분기재무제표DB!O28","v":42713275370},{"$f":"분기재무제표DB!P62+분기재무제표DB!P28","v":5416856474},{"$f":"분기재무제표DB!Q62+분기재무제표DB!Q28","v":6256365769},{"$f":"분기재무제표DB!R62+분기재무제표DB!R28","v":5977371888},{"$f":"분기재무제표DB!S62+분기재무제표DB!S28","v":59546413480},{"$f":"분기재무제표DB!T62+분기재무제표DB!T28","v":5623561252},{"$f":"분기재무제표DB!U62+분기재무제표DB!U28","v":5451223662},{"$f":"분기재무제표DB!V62+분기재무제표DB!V28","v":6016011215},{"$f":"분기재무제표DB!W62+분기재무제표DB!W28","v":68404992286},{"$f":"분기재무제표DB!X62+분기재무제표DB!X28","v":72311921436},{"$f":"분기재무제표DB!Y62+분기재무제표DB!Y28","v":71949078058},{"$f":"분기재무제표DB!Z62+분기재무제표DB!Z28","v":73888811760},{"$f":"분기재무제표DB!AA62+분기재무제표DB!AA28","v":68504026746},{"$f":"분기재무제표DB!AB62+분기재무제표DB!AB28","v":68615428432}]
[null,null,"현금성자산",{"$f":"연간재무제표DB!E60","v":10109916207},{"$f":"연간재무제표DB!F60","v":13071833584},{"$f":"연간재무제표DB!G60","v":7710730233},{"$f":"연간재무제표DB!H60","v":19354919505},{"$f":"분기재무제표DB!N60","v":11247060842},{"$f":"분기재무제표DB!O60","v":8062725504},{"$f":"분기재무제표DB!P60","v":8703561105},{"$f":"분기재무제표DB!Q60","v":13242195891},{"$f":"분기재무제표DB!R60","v":12223494527},{"$f":"분기재무제표DB!S60","v":11922053812},{"$f":"분기재무제표DB!T60","v":16876723090},{"$f":"분기재무제표DB!U60","v":19532527311},{"$f":"분기재무제표DB!V60","v":16015594470},{"$f":"분기재무제표DB!W60","v":20148981114},{"$f":"분기재무제표DB!X60","v":19886872415},{"$f":"분기재무제표DB!Y60","v":47818573562},{"$f":"분기재무제표DB!Z60","v":47931205344},{"$f":"분기재무제표DB!AA60","v":43255463808},{"$f":"분기재무제표DB!AB60","v":31258646195}]
[null,null,"영업이익(연간환산)",{"$f":"연간재무제표DB!E70","v":-2323080080},{"$f":"연간재무제표DB!F70","v":4035092705},{"$f":"연간재무제표DB!G70","v":2977463619},{"$f":"연간재무제표DB!H70","v":3740663723},{"$f":"분기재무제표DB!N70","v":2242810596},{"$f":"분기재무제표DB!O70","v":2866532280},{"$f":"분기재무제표DB!P70","v":3108819596},{"$f":"분기재무제표DB!Q70","v":2663205563},{"$f":"분기재무제표DB!R70","v":10027901516},{"$f":"분기재무제표DB!S70","v":9188002426},{"$f":"분기재무제표DB!T70","v":10158760964},{"$f":"분기재무제표DB!U70","v":9021433663},{"$f":"분기재무제표DB!V70","v":20344482080},{"$f":"분기재무제표DB!W70","v":19453440178},{"$f":"분기재무제표DB!X70","v":19462252600},{"$f":"분기재무제표DB!Y70","v":17596082568},{"$f":"분기재무제표DB!Z70","v":13971642404},{"$f":"분기재무제표DB!AA70","v":17095803934},{"$f":"분기재무제표DB!AB70","v":16180242774.666666}]
[null,null,"감가상각비",{"$f":"D57","v":-4811229000},-3921386000,-4621956000,-4340548500,-4222516250,-4427140750,-4459168750,{"$f":"K57","v":-4745550000},{"$f":"L57","v":-4850612000},-4882038000,-4905319000,-4871465000,-4989876000,-5120951000,-5288350000,{"$f":"S57","v":-5476802000},{"$f":"T57","v":-5674593000},{"$f":"U57","v":-6084457000},{"$f":"V57","v":-6651910000}]
[null,null,"EV/EBITDA",{"$f":"(D58+D59-D60)/(D61-D62)","v":29.74966767985897},11.13956749564379,29.835084575950166,35.649444776498108,35.705668431724014,42.257663402001995,34.751733333205635,32.249663299898508,17.70629054291609,50.025103081249668,36.086540430023966,43.622340035130797,29.792202398088154,37.9055891975026,67.604137287590731,60.558492349667965,65.85578084097358,51.443997051340524,{"$f":"(V58+V59-V60)/(V61-V62)","v":62.928905724176786}]
[]
[null,null,"판매비와관리비"]
[null,null,"(천원)",{"$f":"D5","v":"15년도"},"16년도","17년도","18년도","19.1Q","19.2Q","19.3Q","19.4Q",{"$f":"L5","v":"20.1Q"},"20.2Q","20.3Q","20.4Q","21.1Q","21.2Q","21.3Q","21.4Q","22.1Q","22.2Q","22.3Q"]
[null,null,"판매비와관리비",{"$f":"D357","v":3534152.5},{"$f":"E357","v":3619812.25},4009551.75,4518373.25,4561769,4695835,5343512,5580108,5041405,4949666,5057065,5189213,5461634,5816914,6381870,6427106,4505536,6587574,6020625]
[null,null,"감가상각비",{"$f":"D340","v":138124.25},{"$f":"E340","v":110000},110193.25,132337.5,94860,151858,134564,212051,274174,243056,146445,163068,151715,142317,183569,102228,82489,236967,169269]
[null,null,"무형자산상각비",{"$f":"D353","v":24435.75},{"$f":"E353","v":28257.25},27460,26026,24191,27151,27459,949,65242,73438,73426,73012,72207,74567,77404,80078,81643,80416,78905]
[null,null,"대손상각비(환입)",{"$f":"D355","v":136811.25},{"$f":"E355","v":105594.25},0,31175.5,-51672,51672,0,22720,103433,-103433,69391,-76430,105525,55360,-11314,-164218,27263,7446,98971]
[null,null,"판관비감가상각비",{"$f":"(D68+D69)/D67","v":4.5996883269751376E-2},{"$f":"(E68+E69)/E67","v":3.8194591446006627E-2},3.4331331426262303E-2,3.5048786640191801E-2,2.6097551191215512E-2,3.8120802796520747E-2,3.0321444024080043E-2,3.8171304211316343E-2,6.7325676076411239E-2,6.3942496321974046E-2,4.3477985748650652E-2,4.5494374580499972E-2,4.0999085621628982E-2,3.7285062148073707E-2,4.0892873092056088E-2,2.8365177110817839E-2,3.6428962059120155E-2,4.8179041328416196E-2,4.122063739229731E-2]
[null,null,"대손상각비율",{"$f":"D70/D67","v":3.8711190306586943E-2},{"$f":"E70/E67","v":2.9171195274009031E-2},0,6.8997177247364415E-3,-1.1327184695235554E-2,1.1003793787473367E-2,0,4.0716057825404099E-3,2.0516701197384458E-2,-2.0896965573030585E-2,1.3721595431342092E-2,-1.4728630333732687E-2,1.9321140889338246E-2,9.5170738298692402E-3,-1.7728346080380828E-3,-2.5550846679672001E-2,6.0510003693234277E-3,1.1303098834259775E-3,1.6438658777120314E-2]
[]
[null,null,"비용의성격별"]
[null,null,"(천원)",{"$f":"D5","v":"15년도"},"16년도","17년도","18년도","19.1Q","19.2Q","19.3Q","19.4Q",{"$f":"L5","v":"20.1Q"},"20.2Q","20.3Q","20.4Q","21.1Q","21.2Q","21.3Q","21.4Q","22.1Q","22.2Q","22.3Q"]
[null,null,"손익분기점(BEP)",{"$f":"D381","v":18274093227.0676},{"$f":"E381","v":12330709183.107445},19368478616.839088,20703053612.892246,23136933577.726505,21890132969.9058,26295044642.094955,31767483424.824249,27264588715.589767,26314799070.68795,28464717435.721012,32791915476.044308,26473510344.181644,31273067416.502544,31945939351.308849,5354381305.3053942,26020076088.74778,36320375386.403275,5642266549.1557598]
[null,null,"매출액",{"$f":"D6","v":14380823014},{"$f":"E6","v":16977865979},23347692750.5,25733919535.5,25742675313,26572734935,31357084815,32711811360,37830648963,37727091595,39689716584,39296011683,45994002425,50260344124,52538173569,49915179201,38292102371,58614626091,40151858473]
[null,null,"손익분기점",{"$f":"D77/D76","v":0.78695138715277613},1.3768766846159153,1.2054479452093545,1.2430011541618635,1.1126226051745247,1.2139138200545316,1.1925092823307619,1.0297262431067429,{"$f":"L77/L76","v":1.3875378557010327},1.433683437736152,1.3943478158048561,1.1983445038978333,1.737359414261002,1.6071446863404906,1.6445962972394947,9.3223056698523674,1.4716368330513523,1.6138221443862801,7.1162640267336954]
[]
[null,null,"개별재무제표"]
[null,null,"(원)",{"$f":"D5","v":"15년도"},"16년도","17년도","18년도","19.1Q","19.2Q","19.3Q","19.4Q",{"$f":"L5","v":"20.1Q"},"20.2Q","20.3Q","20.4Q","21.1Q","21.2Q","21.3Q","21.4Q","22.1Q","22.2Q",{"$f":"V5","v":"22.3Q"}]
[null,null,"매출액",9476225890.75,12210081381,17999566044.75,20139828565.25,19620482619,20096800616,23527557425,23960132756,29958985968,27757989095,28157467781,30418279708,35092453782,38228550210,41583243456,37597280762,36485439714,39037177305,29820143695]
[null,null,"매출원가",7483664240.25,8683492202.25,14403931390,15728578877.25,15739756740,15991139466,19299887620,19999553253,23484770867,21870911828,22255388725,24144591995,26619404161,29197343185,32274231845,29400559806,28660427662,29244026927,21182358206]
[null,null,"매출총이익",1992561650.5,3526589178.75,3595634654.75,4411249688,3880725879,4105661150,4227669805,3960579503,6474215101,5887077267,5902079056,6273687713,8473049621,9031207025,9309011611,8196720956,7825012052,9793150378,8637785489]
[null,null,"판관비",2589444454,2722344902.25,3023264878.5,3537621310.25,3600766802,3535954673,4184629605,4287933585,3859397821,4013189929,3770152769,3969138494,3967065469,4134979431,4025481866,4836726954,4017209009,4398674971,4484779183]
[null,null,"영업이익",-596882803.5,804244276.5,572369776.25,873628377.75,279959077,589128620,-10528426,-293207599,2614817280,1734876815,2131926287,2443559742,4505984152,4896227594,5283529745,3359994002,3807803043,5394475407,4153006306]
[null,null,"금융수익",153269577.75,296029560.75,371342420.25,244049799.5,459501548,426266939,526707417,205144329,1242191893,191944954,128914041,657394958,1269595401,434251619,1661985334,274286610,1240603972,2100027788,3490535305]
[null,null,"금융비용",-478862609.5,-822525370,997323724.75,824057398.5,727730920,1279208344,1319750351,571604935,1846478006,949259513,727104691,2218070869,1033599616,889706077,1126953920,1093124440,2298703441,2119325998,2609164761]
[null,null,"기타수익",153266789.5,330215566,183417749.25,185887253.5,274886159,-19747276,141205971,-53316025,172016116,133092144,99402149,153290071,856623340,164323093,12775146,55548066,14249957,23164910,46517188]
[null,null,"기타손실",-399643976.25,-530751280.75,2282782738.25,302878970.25,315649375,185370285,45873589,-67202532,53501117,8538496,25753953,53802080,244487962,22093165,501348380,3142248281,12642550,12637002,84948353]
[null,null,"관계기업손익",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"법인세",0,0,0,0,0,0,0,0,0,0,0,0,0,251294479,-287700342,-6397095533,109698425,1546343633,619858121]
[null,null,"당기순이익",-1168853022,77212752.5,-2152976517.25,176629062,-29033511,-468930346,-708238978,-645781698,2129046166,1102115904,1607383833,982371822,4775262225,4331708585,5042287583,7005805264,2641612556,3839361472,4376087564]
[null,null,"주주당기순이익",2433412291.75,77212752.5,-2152976517.25,176629062,-29033511,-468930346,-708238978,-645781698,2129046166,1102115904,1607383833,982371822,4775262225,4331708585,5042287583,7005805264,2641612556,3839361472,4376087564]
[]
[]
[]
["[사업부별] - 자유롭게"]
[]
[null,"가. 주요 제품 등의 현황"]
[null,null,"(백만원)","15년도","16년도","17년도","18년도","19.1Q","19.2Q","19.3Q","19.4Q","20.1Q","20.2Q","20.3Q","20.4Q","21.1Q","21.2Q","21.3Q","21.4Q","22.1Q","22.2Q","22.3Q"]
[null,"매출액","전도성 페이스트",2772.25,4030.5,9974.5,12340.75,12168,11341,12881,13407,15940,15632,16146,14652,17957,20745,23560,22131,19844,17629,11403]
[null,null,"태양전지전극재료",1512,1484.25,1109.5,930.75,687,890,954,1099,1316,754,2203,2783,3067,3600,3273,3647,4007,4916,3929]
[null,null,"고분자재료",1812.75,1420.5,1593.5,1385.75,1240,1253,1408,1559,1550,1418,2281,1938,2429,2128,1965,1853,1990,2297,3045]
[null,null,"형광체재료",2564.25,4368,4231,3939.5,2772,3514,3787,4465,4871,3591,2895,4295,3504,4608,3979,3319,3415,4459,5982]
[null,null,"나노재료",0,0,0,0,249,736,1140,1628,2582,2768,3308,4333,5730,4780,5878,4606,5832,7183,6476]
[null,null,"기타제품",118.25,741.5,847,1392.75,2417,2305,3247,1708,3588,3410,1223,2326,2200,2048,2427,1494,975,1921,40]
[null,null,"상품기타",114,165.25,244,150.25,88,57,111,94,111,185,104,90,204,320,502,548,418,632,-548]
[null,null,"합계",9476.25,12210,17999.5,20139.75,19620,20097,23528,23960,29959,27758,28157,30419,35092,38229,41583,37598,36485,39038,29820]
[null,"비중","전도성 페이스트",{"$f":"D102/D$109","v":0.29254715736710196},0.33009828009828007,0.55415428206339068,{"$f":"G102/G$109","v":0.61275586836976625},0.62018348623853214,0.56431308155446092,0.54747534852091129,0.55955759599332222,0.53206048265963479,0.56315296491101663,{"$f":"N102/N$109","v":0.57342756685726459},0.48167263881126926,0.51171207112732242,0.54265086714274502,0.56657768799749897,{"$f":"S102/S$109","v":0.58862173519868077},0.54389475126764419,0.45158563450996464,{"$f":"V102/V$109","v":0.38239436619718309}]
[null,null,"태양전지전극재료",0.1595567867036011,0.12156019656019657,6.1640601127809107E-2,{"$f":"G103/G$109","v":4.6214575652627266E-2},3.5015290519877673E-2,4.4285216699009804E-2,4.054743284597076E-2,4.5868113522537564E-2,4.392669982309156E-2,2.7163340298292385E-2,7.8239869304258261E-2,9.1488872086524869E-2,8.7398837341844296E-2,9.4169347877265955E-2,7.8710049779958158E-2,9.6999840417043459E-2,0.10982595587227628,0.12592858240688559,{"$f":"V103/V$109","v":0.131757209926224}]
[null,null,"고분자재료",0.19129402453502176,0.11633906633906634,8.8530236951026423E-2,{"$f":"G104/G$109","v":6.8806713092267782E-2},6.3200815494393478E-2,6.2347614071752003E-2,5.9843590615436926E-2,6.5066777963272121E-2,5.1737374411695985E-2,5.1084372072915919E-2,8.1010050786660515E-2,6.3710181136789501E-2,6.9218055397241532E-2,5.5664547856339432E-2,4.7254887814731979E-2,4.9284536411511252E-2,5.4542962861449912E-2,5.88401045135509E-2,0.10211267605633803]
[null,null,"형광체재료",0.27059754649782353,0.35773955773955773,0.23506208505791829,{"$f":"G105/G$109","v":0.19560818778783251},0.14128440366972478,0.17485196795541624,0.16095715742944577,0.18635225375626044,0.1625888714576588,0.1293681100943872,0.10281635117377562,0.141194648081791,9.985181807819446E-2,0.12053676528290042,9.5688141788711739E-2,8.8275972126176924E-2,9.3600109634096207E-2,0.11422204006352785,0.20060362173038229]
[null,null,"나노재료",{"$f":"D107/D$109","v":1.247856483313547E-2},6.0728910728910727E-2,4.7056862690630294E-2,6.9154284437493024E-2,{"$f":"H106/H$109","v":1.2691131498470948E-2},3.6622381449967656E-2,4.8452907174430467E-2,6.7946577629382304E-2,8.61844520845155E-2,9.9718999927948693E-2,0.1174841069716234,0.14244386731976724,0.16328507922033511,0.12503596745925868,0.14135584253180386,0.12250651630405873,0.15984651226531452,0.18400020492853117,0.21716968477531859]
[null,null,"기타제품",1.2030075187969926E-2,1.3533988533988534E-2,1.3555932109225257E-2,7.4603706600131579E-3,{"$f":"H107/H$109","v":0.12319062181447503},0.11469373538339056,0.13800578034682082,7.1285475792988315E-2,0.11976367702526787,0.12284746739678651,4.3435025038178782E-2,7.6465367040336629E-2,6.2692351533112964E-2,5.3571895681289075E-2,5.8365197316210954E-2,3.9736156178520131E-2,2.672331094970536E-2,4.9208463548337515E-2,1.3413816230717639E-3]
[null,null,"기타제품",{"$f":"#REF!/D$109","v":{"$error":"#REF!"}},{"$f":"#REF!/E$109","v":{"$error":"#REF!"}},{"$f":"#REF!/F$109","v":{"$error":"#REF!"}},{"$f":"#REF!/G$109","v":{"$error":"#REF!"}},{"$f":"H108/H$109","v":4.4852191641182463E-3},2.8362442155545602E-3,4.7177830669840187E-3,3.9232053422370615E-3,3.7050635869020996E-3,6.6647452986526405E-3,3.6935753098696596E-3,2.9586771425753641E-3,5.8132907785250201E-3,8.3706087002014175E-3,1.2072241060048578E-2,1.4575243364008724E-2,1.1456763053309579E-2,1.6189353962805471E-2,-1.8376928236083164E-2]
[null,null,"합계",{"$f":"D109/D$109","v":1},{"$f":"E109/E$109","v":1},{"$f":"F109/F$109","v":1},{"$f":"G109/G$109","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,"나. 주요 제품 등의 가격변동추이"]
[null,null,"(원)","15년도","16년도","17년도","18년도","19.1Q","19.2Q","19.3Q","19.4Q","20.1Q","20.2Q","20.3Q","20.4Q","21.1Q","21.2Q","21.3Q","21.4Q","22.1Q","22.2Q","22.3Q"]
[null,null,"전도성페이스트",464089,313416,107176,99431,98220,101210,105311,105473,112408,111503,103389,101192,109938,111967,118318,116102,116806,116806,128617]
[null,null,"태양전지전극재료",39557,40685,77086,106936,100559,169243,212914,247573,407366,392777,457967,482804,550856,548146,551840,549406,536151,536151,559617]
[null,null,"고분자재료",36994,28983,28939,29867,28756,30001,32346,33999,32244,36680,43317,57674,82599,95184,112595,125546,260321,260321,235913]
[null,null,"형광체재료",0,0,687,211,216,148,149,146,171,173,170,152,91,92,90,90,90,90,91]
[null,null,"주요제품가격합",{"$f":"SUM(D121:D124)","v":540640},{"$f":"SUM(E121:E124)","v":383084},213888,236445,227751,300602,350720,387191,552189,541133,604843,641822,743484,755389,782843,791144,913368,913368,924238]
[]
[null,"가. 주요 원재료 등의 현황"]
[null,null,"(백만원)","15년도","16년도","17년도","18년도","19.1Q","19.2Q","19.3Q","19.4Q","20.1Q","20.2Q","20.3Q","20.4Q","21.1Q","21.2Q","22.3Q","21.4Q","22.1Q","22.2Q","22.3Q"]
[null,"매입액","귀금속류",4172,4717.75,5945.25,5558.5,7009,5509,10884,7797,9086,10816,7010,8564,12679,13612,16171,11672,13371,13133,13099]
[null,null,"희토류",1106,1454.75,1355.25,799,220,2,48,173,426,90,7,-2]
[null,null,"Ceramic Powder",348.5,89.25,112.25,198,219,180,692,154,353,554,408,518]
[null,null,"에폭시Resin",181.75,199.75,226.5,186.75,213,169,185,171,190,156,125,88]
[null,null,"첨가제",60.5,67.75,74,63.25,65,52,73,47,196,6,157,68]
[null,null,"Cu powder",0,0,3497.75,5218.75,5211,4728,5148,5965,6304,3621,6394,5566,5331,5349,4440,19921,8929,4824,4686]
[null,null,"기타",406,1157,1946.5,1377.75,1491,1883,-968,1369,1328,4602,3173,3321,{"$f":"9489/2","v":4744.5},4744.5,5510,-7302,2100,2995,2712]
[null,null,"합계",{"$f":"SUM(D129:D135)","v":6274.75},7686.25,13157.5,13402,14428,12523,{"$f":"SUM(J129:J135)","v":16062},{"$f":"SUM(K129:K135)","v":15676},{"$f":"SUM(L129:L135)","v":17883},19845,17274,18123,22754.5,23705.5,26121,24291,24400,20952,{"$f":"SUM(V129:V135)","v":20497}]
[null,"비중","귀금속류",{"$f":"D129/D$136","v":0.66488704729272086},0.61379086030248819,0.45185255557666731,0.41475152962244444,0.48579151649570279,0.43991056456120736,{"$f":"J129/J$136","v":0.67762420620097119},0.49738453687165091,0.50808029972599678,0.54502393550012596,0.40581220331133494,0.47254869502841695,0.55720846425981674,0.57421273544114237,0.6190804333677884,0.48050718373059981,0.54799180327868857,0.62681366933944249,0.63906913206810756]
[null,null,"Cu powder",{"$f":"D135/D$136","v":6.4703773058687603E-2},{"$f":"E134/E$136","v":0},{"$f":"F134/F$136","v":0.2658369751092533},{"$f":"G134/G$136","v":0.38940083569616474},{"$f":"H134/H$136","v":0.36117271971167175},{"$f":"I134/I$136","v":0.37754531661742396},{"$f":"J134/J$136","v":0.32050803137840866},0.38051798928298036,0.35251356036459208,0.18246409674981104,0.37015167303461849,0.30712354466699776,0.2342833285723703,0.22564383792790701,0.1699781784770874,0.82009797867522949,0.3659426229508197,0.23024054982817868,{"$f":"V134/V$136","v":0.22861882226667318}]
[null,null,"기타",{"$f":"D135/D$136","v":6.4703773058687603E-2},0.15052854122621565,0.14793843815314459,0.1028018206237875,0.10334072636540061,0.15036333147009504,{"$f":"J135/J$136","v":-6.0266467438675135E-2},8.7330951773411589E-2,7.4260470838226247E-2,0.23189720332577476,0.1836864652078268,0.18324780665452739,0.20850820716781296,0.20014342663095061,0.21094138815512423,-0.3006051624058293,8.6065573770491802E-2,0.14294578083237877,{"$f":"V135/V$136","v":0.13231204566521931}]
[null,null,"합계",{"$f":"D136/D$136","v":1},1,1,1,1,1,{"$f":"J136/J$136","v":1},1,1,1,1,1,1,1,1,1,1,1,{"$f":"V136/V$136","v":1}]
[]
[null,"나. 주요 원재료 등의 가격변동추이"]
[null,null,"(원)","15년도","16년도","17년도","18년도","19.1Q","19.2Q","19.3Q","19.4Q","20.1Q","20.2Q","20.3Q","20.4Q","21.1Q","21.2Q","22.3Q","21.4Q","22.1Q","22.2Q","22.3Q"]
[null,null,"귀금속류",640704,697691,794483,688471,693929,653889,761413,775399,879745,893632,881968,896464,1094466,1143720,1236007,1236007,1250531,1223150,1336104]
[null,null,"희토류",1163994,979556,889908,796747,734913,729289,736320,780959,851927,860630,711496,705852]
[null,null,"Ceramic Powder",59238,29079,25305,20629,19202,20923,16426,16764,18263,16695,16932,17009]
[null,null,"에폭시Resin",5220,5155,4986,5529,6142,5985,6323,5963,5150,5960,6001,5923]
[null,null,"첨가제",4410,4230,3953,5027,3061,4013,4435,4266,8365,5865,6570,6462]
[null,null,"Cu powder",0,0,54490,53296,59074,57890,58511,59640,57213,62175,62213,61198,56845,58456,47798,47798,61910,60922,62489]
[null,null,"기타",5470,8574,15357,14874,11623,14880,7617,8154,6254,11383,11578,10851,17021,9421,4477,4477,5498,6706,7225]
[]
[null,"다. 생산능력 및 생산능력의 산출근거"]
[null,null,"(1) 생산능력"]
[null,null,"(Ton)","15년도","16년도","17년도","18년도","19.1Q","19.2Q","19.3Q","19.4Q","20.1Q","20.2Q","20.3Q","20.4Q","21.1Q","21.2Q","22.3Q","21.4Q","22.1Q","22.2Q","22.3Q"]
[null,null,"전도성페이스트",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,215,215,215]
[null,null,"고분자재료",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,90,410,250]
[null,"형광체","LED Power",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2999999999999998,2.2000000000000002,2.2999999999999998]
[null,null,"PIG(백만개)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,45,45]
[null,null,"기타",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,19,19]
[null,null,"합계",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T155:T159)","v":371.3},{"$f":"SUM(U155:U159)","v":691.2},{"$f":"SUM(V155:V159)","v":531.29999999999995}]
[]
[null,null,"(1) 생산실적"]
[null,null,"(Ton)","15년도","16년도","17년도","18년도","19.1Q","19.2Q","19.3Q","19.4Q","20.1Q","20.2Q","20.3Q","20.4Q","21.1Q","21.2Q","22.3Q","21.4Q","22.1Q","22.2Q","22.3Q"]
[null,null,"전도성페이스트",17.75,14.25,98.25,129.75,127,106,110,114,130,160,176,148,163,191,200,198,185,121,94]
[null,null,"태양전지용전극재료",38.5,38,12.25,7.5,1,3,3,3,4,1,5,5,6,6,7,7,8,8,7]
[null,null,"고분자재료",48.75,50.5,55,46.25,44,40,36,37,38,32,34,27,29,18,9,9,8,10,9]
[null,null,"형광체재료",1.25,2.5,2.5,3,2,1,0,1,2,2,1,1,1,1,5,-3,1,0,0]
[null,null,"기타",5.75,3,9.75,5,17,20,28,41,45,28,45,-24,6,-3,38,-35,34,-32,1]
[null,null,"합 계",{"$f":"SUM(D164:D168)","v":112},{"$f":"SUM(E164:E168)","v":108.25},177.75,191.5,191,170,177,196,219,223,261,157,205,213,259,176,236,107,111]
[]
[null,null,"(2) 가동률"]
[null,null,"(%)","15년도","16년도","17년도","18년도","19.1Q","19.2Q","19.3Q","19.4Q","20.1Q","20.2Q","20.3Q","20.4Q","21.1Q","21.2Q","22.3Q","21.4Q","22.1Q","22.2Q","22.3Q"]
[null,null,"전도성 가동률",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T164/T155","v":0.86046511627906974},{"$f":"U164/U155","v":0.56279069767441858},{"$f":"V164/V155","v":0.43720930232558142}]
[null,null,"고분자재료",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T166/T156","v":8.8888888888888892E-2},2.4390243902439025E-2,3.5999999999999997E-2]
[null,null,"형광체재료",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.43478260869565222,0,0]
[null,null,"합계",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T169/T160","v":0.63560463237274434},{"$f":"U169/U160","v":0.15480324074074073},{"$f":"V169/V160","v":0.20892151326933939}]
[]
[null,"(2) 설비의 신설ㆍ매입 계획 등"]
[null,"(가) 진행중인 투자"]
[null,null,"(백만원)","15년도","16년도","17년도","18년도","19.1Q","19.2Q","19.3Q","19.4Q","20.1Q","20.2Q","20.3Q","20.4Q","21.1Q","21.2Q","22.3Q","21.4Q","22.1Q","22.2Q","22.3Q"]
[null,"투자예상액","나노재료",150,265,350,1240,3600,3600,3600,3600,18721,18721,18721,18721,6612,6612,6612,6612,46631,46631,46631]
[null,null,"금속분말",null,null,null,null,null,null,null,null,186,186,186,186,1720,1720,1720,1720,1000,1000,1000]
[null,null,"전자재료",null,null,null,null,null,null,null,null,0,0,0,0,166,201,166,166,255,255,255]
[null,null,"형광체재료",null,null,null,null,null,null,null,null,0,0,0,0,85,2344,85,85,0,0,0]
[null,null,"합 계",400,1457,1572,16674,5156,5156,5156,5156,18907,18907,18907,18907,8583,8583,8583,8583,47886,47886,47886]
[null,"당기투자액","나노재료",703.75,50.5,57.75,232.25,1615,134,1963,708,1995,1451,3125,651,2044,3400,4337,7587,6752,3964,6069]
[null,null,"금속분말",null,null,null,null,null,null,null,null,0,27,9,0,0,502,429,696,526,475,426]
[null,null,"전자재료",null,null,null,null,null,null,null,null,0,87,45,37,86,80,732,0,37,63,59]
[null,null,"형광체재료",null,null,null,null,null,null,null,null,250,-187,16,307,1321,-1236,3527,271,15,78,18]
[null,null,"합 계",1042,346.5,418,2979.5,4186,-1164,2031,1335,{"$f":"SUM(L186:L189)","v":2245},{"$f":"SUM(M186:M189)","v":1378},3195,995,3451,2746,9025,8554,7330,4580,6572]
[]
[null,"4. 매출 및 수주상황"]
[null,null,"가. 매출실적"]
[null,null,"(천원)","15년도","16년도","17년도","18년도","19.1Q","19.2Q","19.3Q","19.4Q","20.1Q","20.2Q","20.3Q","20.4Q","21.1Q","21.2Q","22.3Q","21.4Q","22.1Q","22.2Q","22.3Q"]
[null,null,"전도성페이스트 수출",1944610.25,2842696.5,7740192.5,10201507,9790277,9441424,9904856,11462850,12195800,15022909,13988698,13019958,15848994,17968447,20871986,20618809,17799419,15291216,9496673]
[null,null,"전도성페이스트 내수",827611,1187888.25,2234213,2139345,2377310,1899817,2975896,1944199,3743908,609754,2156806,1632586,2108380,2776437,2687681,1511794,2045313,2337748,1101720]
[null,null,"전도성페이스트 합계",2772221.25,4030584.5,9974405.5,12340852,12167587,11341241,12880752,13407049,15939708,15632663,16145504,14652545,17957375,20744884,23559666,22130603,19844732,17628964,10598393]
[null,null,"태양전지 수출",247928.25,397931.5,519046.5,577782,341067,461532,451041,657724,703493,535389,45568,908782,1015740,1098946,1217013,1522734,1468969,1238083,1839769]
[null,null,"태양전지 내출",1264084.5,1086288.5,590399,353013.5,345900,428250,503017,441381,612706,218773,2156575,1874265,2051427,2500712,2056463,2123494,2539030,3677260,2088773]
[null,null,"태양전지 합계",1512012.75,1484220,1109445.5,930795.5,686967,889782,954059,1099104,1316199,754162,2202144,2783047,3067168,3599658,3273475,3646227,4007999,4915343,3928542]
[null,null,"고분자 수출",503343.5,486327.25,457828.75,430598.5,365517,463995,414758,465320,532683,398116,620017,753098,1267310,1025984,1150442,1107801,1069273,1289770,975885]
[null,null,"고분자 내수",1309385.5,934301,1135733.25,955098.75,874024,789844,992908,1093194,1017531,1020101,1660119,1185573,1161548,1102090,814994,744903,920871,1008076,579717]
[null,null,"고분자 합계",1812729,1420628.25,1593562,1385697.25,1239540,1253840,1407666,1558514,1550214,1418217,2280136,1938672,2428859,2128073,1965436,1852703,1990144,2297846,1555602]
[null,null,"형광체 수출",2042235.25,4038610,2991741.75,1508021.5,1005668,504554,521437,1402737,1154105,686309,791899,1087276,372830,387088,1236261,1188217,897813,2237847,4358185]
[null,null,"형광체 내수",521996.25,329424.25,1239295.5,2431403.25,1766320,3009199,3265904,3062461,3717178,2904984,2102043,3208452,3131586,4220859,2742799,2130516,2517675,2221465,1622771]
[null,null,"형광체 합계",2564231.5,4368034.25,4231037.25,3939424.75,2771988,3513754,3787341,4465196,4871283,3591293,2893942,4295729,3504416,4607948,3979059,3318733,3415488,4459311,5980957]
[null,null,"나노 수출",null,null,null,null,null,null,2037788,1593703,2551504,2740822,3276934,4299052,5688954,4751479,5789902,4517565,5760447,7143861,6392560]
[null,null,"나노 내수",null,null,null,null,null,null,86848,34721,30581,26734,31571,33690,41400,28140,87607,89487,72532,38392,83312]
[null,null,"나노 합계",null,null,null,null,null,null,2124636,1628424,2582085,2767555,3308506,4332743,5730354,4779619,5877509,4607052,5832979,7182253,6475873]
[null,null,"기타 수출",475610.25,710551.75,784869.25,1133992.5,2627709,2959315,2295437,1662570,3448242,3457605,1093607,2174468,2124346,1978652,2367435,1432094,944987,1852425,708751]
[null,null,"기타 내수",107142.5,30744.25,62120.75,258838.75,38588,81843,-33517,45593,140355,-48388,129238,151473,75874,69380,58806,62333,30462,69006,69646]
[null,null,"기타 합계",582752.75,741296,846990,1392831.25,2666297,3041158,2261920,1708163,3588597,3409217,1222845,2325941,2200220,2048033,2426240,1494427,975449,1921431,778397]
[null,null,"제품 수출",5213727.5,8476117.25,13851901.5,12493678.75,14130237,13830821,15625317,17244903,20585827,22841149,19816724,22242636,26318177,27210596,32633036,30387219,27940908,29053203,23771822]
[null,null,"제품 내수",4030219.75,3568646,6137699.25,5261762,5402142,6208953,7791057,6621548,9262260,4731956,8236354,8086040,8570216,10697620,8448347,6662527,8125882,9351948,5545940]
[null,null,"제품 합계",9243947.25,12044763.25,19989600.75,17755440.75,19532379,20039774,23416374,23866451,29848087,27573105,28053078,30328676,34888394,37908215,41081383,37049746,36066790,38405150,29317763]
[null,null,"상품(원재료) 수출",49679.25,60155.25,54435.75,81924,53605,49124,91048,-111244,67187,167355,67175,19846,113232,61191,116139,205547,86809,265975,236237]
[null,null,"상품(원재료) 내수",68477.5,105163,95792,162201,34498,7902,20136,204926,43539,17702,37215,69758,90827,259143,385724,341987,331841,366052,266144]
[null,null,"상품(원재료) 합계",118156.75,165318.25,150227.75,244125,88104,57026,111184,93681,110726,185057,104390,89604,204059,320335,501862,547534,418649,632028,502381]
[null,null,"합계 수출",5377528.5,8536272.5,13906337.5,12575603,14183842,13879946,15716365,17133658,20653014,23008504,19883899,22262482,26431409,27271787,32749175,30592766,28027717,29319177,24008060]
[null,null,"합계 내수",4098697.25,3673809,6233491.25,5423963,5436640,6216856,7811192,6826474,9305799,4749658,8273569,8155797,8661043,10956764,8834069,7004515,8457723,9718000,5812084]
[null,null,"합계",9476225.75,12210081.5,20139828.5,17999566,19620483,20096800,23527558,23960132,29958813,27758162,28157468,30418280,35092453,38228550,41583244,37597281,36485440,39037177,29820144]
[]
[null,"연구개발비용"]
[null,null,"(천원)","15년도","16년도","17년도","18년도","19.1Q","19.2Q","19.3Q","19.4Q","20.1Q","20.2Q","20.3Q","20.4Q","21.1Q","21.2Q","22.3Q","21.4Q","22.1Q","22.2Q","22.3Q"]
[null,null,"연구개발비용 총계",1690153,1782003.5,1657636.25,1453213.75,1528117,1577577,2728105,2095882,1609215,1950371,1927729,1951016,1716475,1683794,2287594,2976936,1795740,2111847,1824723]
[null,null,"(정부보조금)",null,null,null,null,null,null,null,null,-77977,-54463,-335469,-301421,-222961,-462819,-739775,-810030,-387671,-694797,-368486]
[null,"회계처리","판매비와 관리비",900567.5,959156.25,1213806.75,1453213.75,1528117,1577577,1908676,1872345,1531238,1895908,1592260,1679595,1493514,1260975,1507819,2166906,1408069,1417050,1456237]
[null,null,"연구개발비 / 매출액 비율",0.1784,0.1459,9.2100000000000001E-2,7.22E-2,7.7899999999999997E-2,7.8200000000000006E-2,7.9299999999999995E-2,7.9000000000000001E-2,5.11E-2,5.9400000000000001E-2,5.8500000000000003E-2,5.7599999999999998E-2,4.2599999999999999E-2,3.7600000000000001E-2,3.7100000000000001E-2,4.2000000000000003E-2,3.9E-2,4.2000000000000003E-2,4.0599999999999997E-2]
[]
[]
[]
[]
[null,"3.연결재무제표 주석"]
[null,"4) 각 종속기업의 요약 경영성과는 아래와 같습니다."]
[null,null,"(천원)","15년도","16년도","17년도","18년도","19.1Q","19.2Q","19.3Q","19.4Q","20.1Q","20.2Q","20.3Q","20.4Q","21.1Q","21.2Q","21.3Q","21.4Q","22.1Q","22.2Q","22.3Q"]
["tmp","매출액","상해대주전자",3026903.5,3385198.25,4298099.75,4330535.75,5776078,7408349,8299788,7265815,9007773,11331396,8599390,7568869,10155420,10743394,10193412,10283368,0,17215468,7282162]
[null,null,"동관재주전자",2164407.5,1857894.25,1858795.25,2433906.5,3990412,4473771,4518112,4570092,4248405,6555143,4307006,4452583,5395720,4748859,4502104,5150997,4373371,5743037,3356501]
[null,null,"청도재주전자",358823.75,380238.25,491942.5,530504.25,607101,936486,1122136,1320576,1549159,1889926,725259,1302244,1677555,3290525,835395,1044669,770685,1461988,1388910]
[null,null,"베트남대주전자",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"영업이익","상해대주전자",-70434.25,68107.25,133790.25,217331.5,317450,552844,443004,355059,254067,478735,739701,272785,774331,78283,106337,119493,0,-240288,-230585]
[null,null,"동관재주전자",109377,151984.5,-5895.5,-204315.75,-95010,-169444,493014,286070,-283047,-288585,124999,-1143048,-418025,-392563,-539030,-503486,-321476,-231516,-411129]
[null,null,"청도재주전자",-14929.25,-5570.25,21458,10831.25,2013,-34554,-12887,-14681,9255,2250,30539,-56083,118065,40630,112553,27145,13712,73624,98254]
[null,null,"베트남대주전자",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-39867]
[null,"당기순손익","상해대주전자",-128974.25,-16778.75,141222.5,147265.5,307683,509531,373282,24985,101081,298871,592875,250549,534745,14214,8835,318528,0,-423891,-438674]
[null,null,"동관재주전자",99799.25,130959.25,-10386.25,-256010.25,-167327,-309314,349145,226319,-395789,-374379,150988,-1101275,-536692,-470645,-647402,-571782,-406649,-430021,-816024]
[null,null,"청도재주전자",-13728,-4972.5,20202.25,12204.5,-22747,-50547,-20691,-44265,-8747,12304,19189,-70260,107933,94605,110459,26458,4028,69599,113264]
[null,null,"베트남대주전자",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-16233]
[]
[]
[null,"매출채권"]
[null,null,"(천원)","15년도","16년도","17년도","18년도","19.1Q","19.2Q","19.3Q","19.4Q","20.1Q","20.2Q","20.3Q","20.4Q","21.1Q","21.2Q","22.3Q","21.4Q","22.1Q","22.2Q","22.3Q"]
[null,null,"외상매출금",16558253,18510034,17541072,18598313,18688505,19664367,24444918,23834067,26410441,29901509,28214928,28499277,35141040,35969091,37594915,31550424,32479950,33061508,32255445]
[null,null,"받을어음",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5695934,4192542,4252197,4007224]
[null,null,"대손충당금",-2067208,-1504894,-955957,-947106,-886707,-900709,-937561,-871585,-937434,-1000595,-887183,-791142,-926478,-964052,-986667,-812965,-854724,-873129,-1003523]
[null,null,"합계",14491045,17005140,16585115,17651206,17801797,18763658,23507357,22962482,25473007,28900914,27327746,27708135,34214562,35005039,36608248,36433394,35817767,36440575,35259146]
[]
[]
["tmp","유형자산"]
[null,null,"(천원)","15년도","16년도","17년도","18년도","19.1Q","19.2Q","19.3Q","19.4Q","20.1Q","20.2Q","20.3Q","20.4Q","21.1Q","21.2Q","22.3Q","21.4Q","22.1Q","22.2Q","22.3Q"]
[null,null,"토지",55488292,55488292,55488292,71095507,71095507,71095507,71095507,71095507,71095507,71095507,71095507,71095507,71095507,71095507,71095507,87749561,87749561,87749561,87749561]
[null,null,"건물",14956287,14389373,17130441,17846844,17937266,17825031,17732382,32149575,32164986,31866377,31689148,32551194,32290820,33011587,33552488,40157712,40157712,40157712,40157712]
[null,null,"구축물",1351821,1236242,1367924,2476827,2497073,2769725,2847769,2853004,2820110,2858458,2811396,4278527,4152527,4302277,4250112,6182800,6182800,6182800,6182800]
[null,null,"기계장치",16919208,14445713,13430922,13394766,15237033,15279237,16403516,16227910,18030582,17886614,18256369,20217539,19647486,22232106,21730556,36542087,36542087,36542087,36542087]
[null,null,"차량운반구",116304,160568,150310,103646,107246,121167,192258,190354,173653,174918,155667,166855,149268,148824,161200,271816,271816,271816,271816]
[null,null,"공구와기구",329325,342927,505514,467673,457899,549564,499140,564941,534469,514908,565289,521700,519516,819274,846063,844969,844969,844969,844969]
[null,null,"집기비품",64402,132944,127658,190412,215983,206473,305190,281530,268781,261568,311836,321772,298716,358271,419212,672675,672675,672675,672675]
[null,null,"건설중인자산",184148,2998673,1734466,10791191,12676682,15617588,15862512,3406977,2972356,6555524,8670172,4263271,7628635,8703607,14827471,16392087,16392087,16392087,16392087]
[null,null,"합  계",87737347,87413455,88193691,114913334,118851052,122464223,124072731,127401882,128762673,131915530,134305806,134096596,136946460,141851039,148247324,190398601,190398601,190398601,190398601]
[null,null,"취득",5246621.25,1119515.5,1167180.25,7642791.75,4630213,5631266,2753495,2063509,2074875,4459883,3393121,1301045,4162346,6181214,7765902,25493424,7362380,6300713,9331376]
[null,null,"처분",-53921.5,-307230.75,-51945.75,-65423.25,-9340,-1194945,-95726,1028538,0,0,-7025,-34484,-408137,-187957,-554535,-411875,-22936,4969,-735545]
[null,null,"감가상각비",-881043,-859825.5,-830114.5,-886151.5,-970855,-1068092,-1070330,-1196265,-1122291,-1138525,-1132938,-1176737,-1231232,-1268096,-1295984,-1358040,-1419712,-1672236,-1850308]
[]
[]
["tmp","재고자산"]
[null,null,"(천원)","15년도","16년도","17년도","18년도","19.1Q","19.2Q","19.3Q","19.4Q","20.1Q","20.2Q","20.3Q","20.4Q","21.1Q","21.2Q","22.3Q","21.4Q","22.1Q","22.2Q","22.3Q"]
[null,null,"상품",157,89,486,37,58,15,2540,0,75089,0,85,39,6627,27224,5375,3000,3100,3410,3410]
[null,null,"제품",3535133,4498632,5683705,7848563,8123197,8608067,9289487,8225309,6049019,5604335,5566757,6623940,8382451,7994855,7374750,9173153,11502868,8872171,7901242]
[null,null,"원재료",4522996,4452400,6891377,5729664,10663415,10016825,10559656,8472214,9449494,11500003,10053888,7436966,8565597,7249155,7977956,9031543,8779708,9526929,11289685]
[null,null,"미착품",523919,85877,623042,388749,777726,534625,799298,923118,3407411,287837,692855,1011649,1085557,1715418,16081,182220,54476,1476733,330272]
[null,null,"재공품",1091113,1198495,1698275,2058899,2855211,2620960,3014539,4846138,4818387,5353634,4968547,4445921,4737405,5378610,5976385,5189804,2478,4968651,6636658]
[null,null,"저장품",5193,6775,0,0,0,0,0,0,0,0,0,0,1728,0,0,0,5830920,31152,121018]
[null,null,"취득원가",9678511,10242268,14896885,16025912,22419608,21780492,23665521,23059902,25877169,23214166,21819232,20863587,24214224,23743804,22126885,24110336,26522650,25266258,26999280]
[null,null,"평가충당금",0,0,0,0,0,0,0,-593123,-2077769,-468357,-537101,-1345072,-1434859,-1378541,-776338,-530616,-349098,-387212,-716996]
[null,null,"장부가액",9678511,10242268,14896885,16025912,22419608,21780492,23665521,22466779,23799400,22745809,21282131,19518515,22779365,22365263,21350547,23579720,26173551,24879046,26282284]
[]
[]
["tmp","무형자산"]
[null,null,"(천원)","15년도","16년도","17년도","18년도","19.1Q","19.2Q","19.3Q","19.4Q","20.1Q","20.2Q","20.3Q","20.4Q","21.1Q","21.2Q","22.3Q","21.4Q","22.1Q","22.2Q","22.3Q"]
[null,"장부가액","특허권",156774,115665,93664,92730,89357,97494,113026,110661,120402,132607,149000,179595,173218,175918,218914,240625,232979,224055,221857]
[null,null,"소프트웨어",52269,96436,74289,55312,50075,44922,62850,1029661,974007,1106419,1041231,1273292,1222228,1162973,1080848,1003986,948512,866742,1479020]
[null,null,"정부보조금",-4039798,-4730876,-337717,-168859,-126643,-84428,-42214,"-",0,0,0,-290000,-275000,-260000,-245000,-230000,-215000,-200000,-283333]
[null,null,"기타의무형자산(*)",245061,245061,245062,245062,245061,245061,245061,245062,245061,245062,245061,245062,245062,245062,245062,245062,245062,245062,325062]
[null,null,"기초잔액",8794370,9469219,9915727,2722244,2298892,2298890,2298892,751517,1385384,1385384,1385384,1385384,1407949,1407949,1407949,1407949,1259672,1259672,1259672]
[null,null,"취득 등 증가",587170.75,398537.25,298865.25,13437,6407,20719,51540,995210,21634,222488,29065,50353,34574,37821,58084,44694,38209,9404,702088]
[null,null,"당기상각",-321764.25,-120521,-325374.5,-115754.25,-113920,-116879,-117187,-92022,-67546,-77872,-77860,-77696,-77016,-79376,-82213,-84845,-86327,-85100,-95342]
[null,null,"기말잔액",9469218,9915725,2722244,2298892,2248104,2145858,2084435,1385384,1339470,1484088,1435291,1407949,1365507,1323952,1299823,1259672,1211553,1135858,1742604]
[]
[null,"차입금및 사채"]
[null,null,"(천원)","15년도","16년도","17년도","18년도","19.1Q","19.2Q","19.3Q","19.4Q","20.1Q","20.2Q","20.3Q","20.4Q","21.1Q","21.2Q","22.3Q","21.4Q","22.1Q","22.2Q","22.3Q"]
[null,"비유동","장기차입금",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4104483,3940067,3800000,"-"]
[null,null,"전환사채",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,79999921,79999921,79999921,79999921]
[null,null,"전환권조정",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-11465920,-10017472,-8599767,-7109725]
[null,null,"소계",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,72638484,73922517,75201744,72890196]
[]
[null,"전환사채 내역은 다음과 같습니다."]
[null,null,"발행일",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44515,44515,44515,44515]
[null,null,"만기일",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47072,47072,47072,47072]
[null,null,"표면이자율",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"유효이자율",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"전환가격",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,103354,103355,103356,103356]
[]
[]
[null,"매출원가"]
[null,null,"(천원)","15년도","16년도","17년도","18년도","19.1Q","19.2Q","19.3Q","19.4Q","20.1Q","20.2Q","20.3Q","20.4Q","21.1Q","21.2Q","22.3Q","21.4Q","22.1Q","22.2Q","22.3Q"]
[null,null,"1. 상품매출원가",68921,92773,234202,237664.75,392658,743191,918150,1007642,55451,62830,805468,46455,48486,247317,328001,268668,277542,246461,227440]
[null,null,"기초상품재고액",1,39.25,22.25,121.5,37,0,0,0,0,0,0,0,39,0,0,0,3000,0,0]
[null,null,"당기상품매입액",68959.25,92756,234301.25,237552.5,392679,743148,920675,1005102,130540,-12259,805553,46409,55075,267913,306152,266293,277642,246771,227440]
[null,null,"기말상품재고액",-39.25,-22.25,-121.5,-9.25,-58,43,-2525,2540,-75089,75089,-85,46,-6627,-20597,21849,2375,-3100,-310,0]
[null,null,"2. 제품매출원가",11258070.5,12256507.75,18359573,20042715.25,20227546,20259065,24162203,25829422,30226818,30433940,30995743,32657981,35397761,39555515,40958333,40220012,30016114,46725599,30316514]
[null,null,"기초제품재고액",681533.5,883783.25,1124658,1420926.25,7848563,0,0,0,8256992,0,0,1,6681857,0,0,0,9325205,0,0]
[null,null,"당기제품제조원가",12098197,12758851.5,19154739.25,21118300.75,20934181,20998301,24875919,25001074,24000222,33924064,31026209,34066118,37153779,39537128,41437400,42967301,32820594,45384096,29877340]
[null,null,"기말제품재고액",-883783.25,-1124658,-1420926.25,-1962140.75,-8123197,-484870,-681420,1032495,-7126113,1468299,33345,-1057388,-8483405,354544,592330,-1788674,-11658097,2598519,777825]
[null,null,"타계정으로대체액",-587287.5,-234794.25,-308959.75,-179659.5,-167386,-141944,-58607,-300892,5141151,-4874979,-69363,-363608,108202,-441916,-876641,-843814,-533568,-276217,-115989]
[null,null,"관세환급금",-50589.25,-26674.75,-189938,-354711.5,-264613,-112424,26311,96745,-45435,-83443,5552,12858,-62671,105758,-194756,-114802,61981,-980800,-222661]
[null,null,"합계",11427440.5,12349280.75,18593775,20280380,20620204,21002256,25080353,26837063,30282268,30496771,31801211,32704436,35446248,39802830,41286334,40488681,30293656,46972060,30543954]
[]
[]
[]
[null,"판매비와 관리비"]
[null,null,"(천원)","15년도","16년도","17년도","18년도","19.1Q","19.2Q","19.3Q","19.4Q","20.1Q","20.2Q","20.3Q","20.4Q","21.1Q","21.2Q","22.3Q","21.4Q","22.1Q","22.2Q","22.3Q",null,"복사"]
[null,null,"급여",846817.75,887715.25,1043730.25,1147437.75,1198941,1083664,1256531,1177797,1299432,1290157,1240643,1417065,1269112,1266363,1292935,1501863,1232682,1530247,1380727,null,{"$f":"IFERROR(VLOOKUP(C331,$Y$331:$Z$358,2,FALSE),0)","v":"3,387,271"},"급여","3,387,271",{"$f":"IF(COUNTIF($C$331:$C$358,Y331),\"존재\",\"X미존재X\")","v":"존재"}]
[null,null,"퇴직급여",49114.75,40390.25,50975.25,67663.25,86535,86534,86535,40534,84626,97841,91226,61499,69254,69255,69254,90308,76657,76657,68000,null,{"$f":"IFERROR(VLOOKUP(C332,$Y$331:$Z$358,2,FALSE),0)","v":"196,459"},"퇴직급여","196,459",{"$f":"IF(COUNTIF($C$331:$C$358,Y332),\"존재\",\"X미존재X\")","v":"존재"}]
[null,null,"복리후생비",324911,364307.25,383157,393850.5,416938,479045,483653,533346,369340,334662,357027,378784,376346,436354,463252,587213,384169,653866,612942,null,"1,299,644","복리후생비","1,299,644",{"$f":"IF(COUNTIF($C$331:$C$358,Y333),\"존재\",\"X미존재X\")","v":"존재"}]
[null,null,"여비교통비",107808,109101,116256.25,108947.75,104649,149828,145831,145831,78144,23187,35824,41363,28651,55001,43356,65102,38720,76004,59280,null,"431,232","여비교통비","431,232",{"$f":"IF(COUNTIF($C$331:$C$358,Y334),\"존재\",\"X미존재X\")","v":"존재"}]
[null,null,"접대비",61506.75,65132.75,57379.25,55571,56379,60991,75333,73584,38391,28004,59205,37497,41644,53003,57891,68853,36067,72775,75710,null,"246,027","접대비","246,027",{"$f":"IF(COUNTIF($C$331:$C$358,Y335),\"존재\",\"X미존재X\")","v":"존재"}]
[null,null,"통신비",20951.25,22203.5,18934.75,17027,13054,15907,14385,19846,15983,15974,15162,13976,14768,14549,9550,14573,9623,15799,25077,null,"83,805","통신비","83,805",{"$f":"IF(COUNTIF($C$331:$C$358,Y336),\"존재\",\"X미존재X\")","v":"존재"}]
[null,null,"수도광열비",6946.75,7428.75,10885.75,12506.75,14326,14927,13812,8818,4066,5516,5951,6598,6310,4927,4973,7967,9179,7115,5730,null,"27,787","수도광열비","27,787","존재"]
[null,null,"전력비",19940.75,25277.25,28583.5,42199,43477,35033,41451,53269,53877,41646,43566,80842,45202,25541,30951,33018,37427,35462,39256,null,"79,763","전력비","79,763","존재"]
[null,null,"세금과공과금",78411.75,85235,80528.75,94760.25,46848,40282,205931,54131,98321,-13229,222017,93930,54600,266025,180648,126862,76982,304733,308776,null,"313,647","세금과공과금","313,647","존재"]
[null,null,"감가상각비",138124.25,110000,110193.25,132337.5,94860,151858,134564,212051,274174,243056,146445,163068,151715,142317,183569,102228,82489,236967,169269,null,"552,497","감가상각비","552,497","존재"]
[null,null,"지급임차료",33063,31992.75,28007.5,19078.25,36613,13849,14056,19325,14701,10804,12159,8780,13255,22743,12688,8653,13461,9788,23882,null,"132,252","지급임차료","132,252","존재"]
[null,null,"수선비",25364.75,7631,9990,19373.5,7403,4623,11148,7580,16371,14611,46441,21990,38348,90625,35990,-23738,21983,-1036,2705,null,"101,459","수선비","101,459","존재"]
[null,null,"보험료",16165.75,15314.5,21898.5,22461.25,21963,19190,24563,26536,15793,13545,18385,22047,14832,27099,5792,48610,31797,30424,18391,null,"64,663","보험료","64,663","존재"]
[null,null,"차량유지비",59330.75,63486.75,73098.25,81673,74274,39132,60882,67206,53906,67006,51679,50844,63024,32101,57865,38448,28273,44806,70204,null,"237,323","차량유지비","237,323","존재"]
[null,null,"경상연구개발비",1073547.25,1165217.5,1439044.75,1676855.25,1785331,1814899,2160410,2101994,1839074,2166069,1916180,1984964,2156962,2081757,2922240,2900639,1522176,2161203,1923557,null,"4,294,189","경상연구개발비","4,294,189","존재"]
[null,null,"운반비",127035.75,121565.75,137355.5,144235.75,108129,149381,133633,114584,96004,132572,162433,139235,154471,188975,176994,176434,67573,263506,187127,null,"508,143","운반비","508,143","존재"]
[null,null,"교육훈련비",12847.75,3805.25,5707.5,1236.5,4955,4557,15162,2842,5341,9058,12065,13497,14961,10597,22682,12706,25824,10637,30997,null,"51,391","교육훈련비","51,391","존재"]
[null,null,"도서인쇄비",2349.25,3400.5,1612,1108.25,1594,2907,1269,2217,3655,3243,2959,4526,3952,1713,2341,7334,2464,1425,2614,null,"9,397","도서인쇄비","9,397","존재"]
[null,null,"소모품비",71259,61513.25,75975.75,110401,52554,32054,51206,117709,86415,96321,105439,92225,130011,174900,63900,172513,79709,130498,159574,null,"285,036","포장비",72,"X미존재X"]
[null,null,"지급수수료",168797.5,180348,152540.25,146752.25,209048,223943,197819,591712,173938,223613,177100,281746,260407,305056,304756,215249,261187,407069,394048,null,"675,190","소모품비","285,036","존재"]
[null,null,"광고선전비",15179.25,13053.75,8014.75,5687.75,12700,3000,1000,8766,39671,-17878,-4359,18513,2000,25148,5000,20014,6280,6996,1036,null,"60,717","지급수수료","675,190","존재"]
[null,null,"수출제비용",113414.25,132664,149577.5,160008.5,198678,191409,186881,176759,211507,193883,196704,259086,339557,376950,343897,311144,326652,399519,258590,null,"453,657","광고선전비","60,717","존재"]
[null,null,"무형고정자산상각",24435.75,28257.25,27460,26026,24191,27151,27459,949,65242,73438,73426,73012,72207,74567,77404,80078,81643,80416,78905,null,"97,743","대손상각비(환입)","547,245","존재"]
[null,null,"주식보상비용",0,0,0,0,0,0,0,0,0,0,0,553,25254,25254,25255,25254,25254,25254,25255,null,0,"대손충당금환입",null,"존재"]
[null,null,"대손상각비(환입)",136811.25,105594.25,0,31175.5,-51672,51672,0,22720,103433,-103433,69391,-76430,105525,55360,-11314,-164218,27263,7446,98971,null,"547,245","수출제비용","453,657","존재"]
[null,null,"대손충당금환입",0,-30823.25,-21354.5,0,0,0,0,0,0,0,0,0,9266,-9266,0,0,0,0,0,null,0,"무형고정자산상각","97,743","존재"]
[null,null,"합계",3534152.5,3619812.25,4009551.75,4518373.25,4561769,4695835,5343512,5580108,5041405,4949666,5057065,5189213,5461634,5816914,6381870,6427106,4505536,6587574,6020625,null,"14,136,610","합계","14,136,610","존재"]
[]
[]
[]
[]
[null,"비용의 성격별 분류"]
[null,null,"(천원)","15년도","16년도","17년도","18년도","19.1Q","19.2Q","19.3Q","19.4Q","20.1Q","20.2Q","20.3Q","20.4Q","21.1Q","21.2Q","22.3Q","21.4Q","22.1Q","22.2Q","22.3Q",null,"복사"]
[null,"변동비","제품, 반제품, 상품 및 재공품의 변동",-118841,-154982.75,-1166990.25,-306714.5,-6412895,1453832,-2216751,389897,-2343406,4484001,1538335,-1313422,-3226524,1172461,-172836,-1636779,-2719223,2707323,-3283044,null,{"$f":"VLOOKUP(C364,$Y$364:$Z$373,2,FALSE)","v":"(475,364)"},"제품, 반제품, 상품 및 재공품의 변동","(475,364)",{"$f":"IF(COUNTIF($C$364:$C$374,Y364),\"존재\",\"X미존재X\")","v":"존재"}]
[null,"변동비","원재료 등의 사용",9942926.25,10547676.75,16124555.5,17206830,22296613,14214405,22250154,22104919,23843264,25902829,23888866,29102934,32373474,31010607,33867945,-3567001,27994831,37123937,-4197875,null,"39,771,705","원재료 등의 사용","39,771,705","존재"]
[null,"변동비","상품의 매입",68959.25,92756,234301.25,237552.5,392679,743148,920675,1005102,130540,-12259,805553,46409,55075,267913,306152,619105,277642,246771,613864,null,"275,837","상품의 매입","275,837","존재"]
[null,"고정비","종업원 급여",1458772,1647372.25,2116368.25,2542527.25,3030104,2781919,3142395,6877840,4449167,3547703,5428055,5001065,4759894,5049231,5078651,4801551,5243662,5488992,3883055,null,"5,835,088","종업원 급여","5,835,088","존재"]
[null,"고정비","광고선전비",15179.25,13053.75,8014.75,5687.75,12700,3000,1000,8766,39671,-17878,-4359,18513,2000,25148,5000,20014,6280,6996,-2784,null,"60,717","광고선전비","60,717","존재"]
[null,"변동비","운반비",136551.75,124603,142361.75,152561.25,113495,154724,140352,138933,113285,154780,180012,152010,169052,205399,204819,-404987,80337,271672,-260682,null,"546,207","운반비","546,207","존재"]
[null,"고정비","지급수수료",187220.5,222362.25,531695.75,631457.25,620128,583672,736722,1065835,790312,512574,545566,796328,827606,1221469,1093218,509454,649949,981946,877295,null,"748,882","지급수수료","748,882","존재"]
[null,"고정비","감가상각비, 무형자산상각비 및 손상차손",1064825.75,793879,967058,797023,856865,961732,967534,1959419,1189836,1216399,1210797,1254432,1308248,1347472,1378197,616702,1506039,1757336,1213924,null,"4,259,303","감가상각비, 무형자산상각비 및 손상차손","4,259,303","존재"]
[null,"변동비","기타비용",2205999.25,2682372.25,3645961.75,3500653.5,4323955,4749987,4481786,-1133542,7111003,-341711,3265451,2835380,4639058,5320043,5907060,-541632,1759676,4974662,4784896,null,"8,823,997","기타비용","8,823,997","존재"]
[null,null,"총 영업비용",14961593,15969092.5,22603326.75,24767578,25233644,25646419,30423866,32417172,35323674,35446436,36858276,37893649,40907882,45619744,47668205,416428,34799192,53559634,3628650,null,"59,846,372","총 영업비용","59,846,372","존재"]
[]
[]
[null,null,"변동비합산",{"$f":"SUMIF($B$364:$B$373,\"변동비\",D364:D373)*1000","v":12235595500},13292425250,18980190000,20790882750,20713847000,21316096000,25576216000,22505309000,28854686000,30187640000,29678217000,30823311000,34010135000,37976423000,40113140000,-5531294000,27393263000,45324365000,{"$f":"SUMIF($B$364:$B$373,\"변동비\",V364:V373)*1000","v":-2342841000}]
[null,null,"고정비합산",{"$f":"SUMIF($B$364:$B$373,\"고정비\",D364:D373)*1000","v":2725997500},2676667250,3623136750,3976695250,4519797000,4330323000,4847651000,9911860000,6468986000,5258798000,7180059000,7070338000,6897748000,7643320000,7555066000,5947721000,7405930000,8235270000,5971490000]
[null,null,"매출액",{"$f":"D6","v":14380823014},16977865979,23347692750.5,25733919535.5,25742675313,26572734935,31357084815,32711811360,37830648963,37727091595,39689716584,39296011683,45994002425,50260344124,52538173569,49915179201,38292102371,58614626091,40151858473]
[null,null,"변동비율",{"$f":"D376/D378","v":0.85082720843504012},0.78292673922867939,0.81293643028575202,0.80791745390044178,0.80465012855674511,0.80217922815026943,0.81564393344898378,0.68798724571759695,{"$f":"L376/L378","v":0.7627330429414817},0.80015815488943731,0.74775583083815955,0.78438777066362164,0.73944717151890704,0.75559416995447393,0.76350465337966456,-0.11081386641378994,0.71537631270791524,0.77326032805589018,-5.8349503338069313E-2]
[null,null,"고정비율",{"$f":"D377/D378","v":0.18955782275786237},0.15765628338159707,0.15518178985469169,0.15453126930447342,0.17557604037050148,0.16296113330421103,0.15459507886654927,0.30300553799720858,{"$f":"L377/L378","v":0.17099854687470326},0.13939049573322934,0.18090476874038644,0.17992507883589434,0.14997059695441367,0.15207456560867857,0.14380145876364925,0.11915655909096373,0.19340619974965856,0.14049855043371995,0.14872263021188697]
[null,null,"손익분기점(BEP)",{"$f":"D377/(1-D379)","v":18274093227.0676},12330709183.107445,19368478616.839088,20703053612.892246,23136933577.726505,21890132969.9058,26295044642.094955,31767483424.824249,{"$f":"L377/(1-L379)","v":27264588715.589767},26314799070.68795,28464717435.721012,32791915476.044308,26473510344.181644,31273067416.502544,31945939351.308849,5354381305.3053942,26020076088.74778,36320375386.403275,{"$f":"V377/(1-V379)","v":5642266549.1557598}]
[]
[]
[]
[null,"영업부문"]
[null,null,"(천원)","15년도","16년도","17년도","18년도","19.1Q","19.2Q","19.3Q","19.4Q","20.1Q","20.2Q","20.3Q","20.4Q","21.1Q","21.2Q","22.3Q","21.4Q","22.1Q","22.2Q","22.3Q"]
[null,"지역별 매출","국내부문",5255866.75,4495030.25,6233731,5882009,5127948,5755324,7360150,6168751,9305972,4749485,8273569,8155797,8661044,10956763,8834069,7004515,8457723,9718000,5812084]
[null,null,"아시아등 국외부문",9124956.25,12482835.75,17113961.75,19851910.5,20614728,20817411,23996934,26543060,28524677,32977607,31416147,31140215,37332958,39303581,43704105,42910665,29834379,27512515,55723886]
[null,"매출의 10%","주요거래처 3곳",1712390.5,3493287,5088530,6828580.25,6537292,5628697,6087820,15213368,11297734,4110028,8685527,20978556,14442020,13704373,14693919,15445815,15066801,20388152,19209931]
[null,null,"기타",12668432.5,13484578.75,18259162.75,18905339.25,19205384,20944038,25269265,17498442,26532915,33617064,31004189,18317456,31551982,36555971,37844255,34469364,23225302,16842362,42326039]
[]
[]
[null,"특수관계자와의 거래"]
[null,null,"(천원)","15년도","16년도","17년도","18년도","19.1Q","19.2Q","19.3Q","19.4Q","20.1Q","20.2Q","20.3Q","20.4Q","21.1Q","21.2Q","22.3Q","21.4Q","22.1Q","22.2Q","22.3Q"]
[null,null,"단기대여금 잔액",5000,160000,435599,77677,113877,110077,71377,60677,60377,55190,50777,115571,121190,389504,143208,383721,383721,676608,176331]
[null,null,"장기대여금 잔액",52915,727608,331720,366940,366940,366940,366940,366940,666940,416940,466940,448963,444177,139392,526975,145153,145153,120248,115463]
[]
[null,"기타수익 및 기타비용"]
["tmp","기타영업외수익 및 기타영업외비용"]
[null,null,"(천원)","15년도","16년도","17년도","18년도","19.1Q","19.2Q","19.3Q","19.4Q","20.1Q","20.2Q","20.3Q","20.4Q","21.1Q","21.2Q","22.3Q","21.4Q","22.1Q","22.2Q","22.3Q"]
[null,null,"유형자산처분이익",4595.5,59475,58978.25,20228.25,1292,6316,35491,-7,0,5764,155,104939,630228,77756,6549,17854,0,0,39747]
[null,null,"유형자산손상차손환입",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6858,0]
[null,null,"무형자산처분이익",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"무형자산손상차손환입",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"유형자산처분손실",2435.25,0,12913,55168,0,0,95725,0,0,0,0,0,202350,8117,484818,16861,0,1286,75800]
[null,null,"무형자산처분손실",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"유형자산손상차손",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,267803,0,0,0]
[null,null,"무형자산손상차손",105301,147904.25,1748160,1559,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"유형자산이익",{"$f":"D401+D402","v":4595.5},59475,58978.25,20228.25,1292,6316,35491,-7,0,{"$f":"M401+M402","v":5764},155,104939,630228,77756,6549,17854,0,6858,{"$f":"V401+V402","v":39747}]
[null,null,"유형자산손실",{"$f":"D405+D407","v":2435.25},0,12913,55168,0,0,95725,{"$f":"K405+K407","v":0},0,{"$f":"M405+M407","v":0},0,0,202350,8117,484818,284664,0,1286,{"$f":"V405+V407","v":75800}]
[null,null,"무형자산이익",{"$f":"D403+D404","v":0},0,0,0,0,0,0,0,0,{"$f":"M403+M404","v":0},0,0,0,0,0,0,0,0,{"$f":"V403+V404","v":0}]
[null,null,"무형자산손실",{"$f":"D406+D408","v":105301},147904.25,1748160,1559,0,0,0,0,0,{"$f":"M406+M408","v":0},0,0,0,0,0,0,0,0,{"$f":"V406+V408","v":0}]

{"sheet":"tmp","index":5,"n_rows":121,"n_cols":19,"rows_kept":121,"cut":false,"hidden":false,"merged":[]}
["4) 각 종속기업의 요약 경영성과는 아래와 같습니다."]
["(당분기)"]
[null,null,null,"(단위 : 천원)"]
["기업명","상해대주전자재료","동관대주전자재료","청도대주전자재료","베트남대주전자재료"]
[null,"유한공사","유한공사","유한공사"]
["매출액","12,107,614","8,657,630","1,435,295",null,null,null,null,{"$f":"B6","v":"12,107,614"},null,null,null,"12,107,614","13,540,793"]
["영업손익","(281,737)","437,508","(59,717)",null,null,null,null,{"$f":"C6","v":"8,657,630"},null,null,null,"8,657,630","7,431,577"]
["당분기순손익","(515,897)","399,197","(54,912)",null,null,null,null,{"$f":"D6","v":"1,435,295"},null,null,null,"1,435,295","1,520,953"]
["기타포괄손익","125,345","123,693","23,371",null,null,null,null,{"$f":"E6","v":0},null,null,null,0,0]
["총포괄손익","(390,552)","522,890","(31,541)",null,null,null,null,{"$f":"B7","v":"(281,737)"},null,null,null,"(281,737)","272,429"]
[null,null,null,null,null,null,null,null,{"$f":"C7","v":"437,508"},null,null,null,"437,508","607,938"]
[null,null,null,null,null,null,null,null,{"$f":"D7","v":"(59,717)"},null,null,null,"(59,717)","(22,281)"]
[null,null,null,null,null,null,null,null,{"$f":"E7","v":0},null,null,null,0,0]
[null,null,null,null,null,null,null,null,{"$f":"B8","v":"(515,897)"},null,null,null,"(515,897)","(67,115)"]
[null,null,null,null,null,null,null,null,{"$f":"C8","v":"399,197"},null,null,null,"399,197","523,837"]
[null,null,null,null,null,null,null,null,{"$f":"D8","v":"(54,912)"},null,null,null,"(54,912)","(19,890)"]
[null,null,null,null,null,null,null,null,{"$f":"E8","v":0},null,null,null,0,0]
[]
[]
[]
[]
["11. 유형자산"]
["(1) 유형자산의 증감내역은 다음과 같습니다."]
["① 당분기말"]
[null,null,null,null,null,null,null,"(단위 : 천원)"]
[null,null,"취득 등","처분 등","감가상각비"]
["과목","기초잔액",null,null,null,"본계정대체","환율차이","기말잔액",null,null,"토지",null,"토지",{"$f":"VLOOKUP(K27,$A$29:$H$53,8,FALSE)","v":"55,488,292"},{"$f":"IF(COUNTIF($A$29:$A$52,K27),\"존재\",\"X미존재X\")","v":"존재"},null,null,"55,488,292","55,488,292"]
[null,null,"증가액","감소액","(*)",null,null,null,null,null,"건물",null,"건물",{"$f":"VLOOKUP(K28,$A$29:$H$53,8,FALSE)","v":"14,956,287"},{"$f":"IF(COUNTIF($A$29:$A$52,K28),\"존재\",\"X미존재X\")","v":"존재"},null,null,"14,956,287","14,389,373"]
["토지","9,351,344","15,115,889","-","-","31,021,059","-","55,488,292",null,null,"구축물",null,"구축물","1,351,821","존재",null,null,"1,351,821","1,236,242"]
["건물","15,460,921","-","-","(530,560)","-","25,926","14,956,287",null,null,"기계장치",null,"기계장치","16,919,208","존재",null,null,"16,919,208","14,445,713"]
["구축물","1,368,672","96,153","-","(113,005)","-","-","1,351,821",null,null,"차량운반구",null,"차량운반구","116,304","존재",null,null,"116,304","160,568"]
["기계장치","15,446,129","1,722,995","(144,412)","(2,872,076)","2,751,670","14,902","16,919,208",null,null,"공구와기구",null,"공구와기구","329,325","존재",null,null,"329,325","342,927"]
["정부보조금","(1,709,636)","(308,129)","-","296,456","-","-","(1,721,310)",null,null,"집기비품",null,"집기비품",{"$f":"VLOOKUP(K33,$A$29:$H$53,8,FALSE)","v":"64,402"},{"$f":"IF(COUNTIF($A$29:$A$52,K33),\"존재\",\"X미존재X\")","v":"존재"},null,null,"64,402","132,944"]
["차량운반구","173,131","36,896","-","(94,676)","-",953,"116,304",null,null,"건설중인자산",null,"건설중인자산","184,148","존재",null,null,"184,148","2,998,673"]
["공구와기구","278,443","223,160","(18,210)","(159,069)","-","5,001","329,325",null,null,"합  계",null,"합  계","87,737,347","존재",null,null,"87,737,347","87,413,455"]
["집기비품","106,725","13,643","(516)","(55,813)","-",363,"64,402",null,null,"취득",null,"취득",{"$f":"C40","v":"20,986,485"},"X미존재X",null,null,"20,986,485","4,478,062"]
["정부보조금","(5,383)","-","-","4,570","-","-","(813)",null,null,"처분",null,"처분",{"$f":"D40","v":"(215,686)"},"X미존재X",null,null,"(215,686)","(1,228,923)"]
["건설중인자산","29,971,322","4,036,193","(52,547)","-  (33,772,729)",null,"1,909","184,148",null,null,"감가상각비",null,"감가상각비",{"$f":"E40","v":"(3,524,172)"},"X미존재X",null,null,"(3,524,172)","(3,439,302)"]
["미착기계","-","49,683","-","-","-","-","49,683"]
["합  계","70,441,668","20,986,485","(215,686)","(3,524,172)","-","49,053","87,737,347"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"취득원가","평가충당금","장부가액","취득원가","평가충당금","장부가액"]
["상품",157,null,157,37,"-",37,null,null,"상품",{"$f":"D60","v":157},null,null,157,89]
["제품","3,535,133",null,"3,535,133","7,848,563","-","7,848,563",null,null,"제품","3,535,133",null,null,"3,535,133","4,498,632"]
["원재료","4,522,996",null,"4,522,996","5,729,664","-","5,729,664",null,null,"원재료","4,522,996",null,null,"4,522,996","4,452,400"]
["미착품","523,919",null,"523,919","388,749","-","388,749",null,null,"미착품","523,919",null,null,"523,919","85,877"]
["재공품","1,091,113",null,"1,091,113","2,058,899","-","2,058,899",null,null,"재공품","1,091,113",null,null,"1,091,113","1,198,495"]
["저장품","5,193",null,"5,193",null,null,null,null,null,"저장품","5,193",null,null,"5,193","6,775"]
["합계","9,678,511",null,"9,678,511","16,025,912","-","16,025,912",null,null,"취득원가",{"$f":"B66","v":"9,678,511"},null,null,"9,678,511","10,242,268"]
[null,null,null,null,null,null,null,null,null,"평가충당금",{"$f":"C66","v":0},null,null,0,0]
[null,{"$f":"SUM(B60:B66)","v":157},{"$f":"SUM(C60:C66)","v":0},{"$f":"SUM(D60:D66)","v":157},{"$f":"SUM(E60:E65)","v":37},{"$f":"SUM(F60:F65)","v":0},{"$f":"SUM(G60:G65)","v":37},null,null,"장부가액",{"$f":"D66","v":"9,678,511"},null,null,"9,678,511","10,242,268"]
[]
[]
[]
[]
[]
[]
["13. 무형자산"]
["(1) 연결회사의 무형자산의 증감내역은 다음과 같습니다."]
["① 당분기말"]
[null,null,null,null,"(단위 : 천원)",null,"(단위 : 천원)"]
["과목","기초잔액","취득 등","당기상각","기말잔액",null,null,null,null,null,null,null,"특허권",{"$f":"VLOOKUP(M79,$A$81:$F$97,5,FALSE)","v":"156,774"},{"$f":"IF(COUNTIF($A$81:$E$96,M79),\"존재\",\"X미존재X\")","v":"존재"},null,null,"156,774","115,665"]
[null,null,"증가액",null,null,null,null,null,null,null,null,null,"소프트웨어",{"$f":"VLOOKUP(M80,$A$81:$F$97,5,FALSE)","v":"52,269"},{"$f":"IF(COUNTIF($A$81:$E$96,M80),\"존재\",\"X미존재X\")","v":"존재"},null,null,"52,269","96,436"]
["개발비","10,265,063","3,382,405","(1,383,606)","11,217,381",null,null,null,null,null,null,null,"정부보조금",{"$f":"VLOOKUP(M81,$A$81:$F$97,5,FALSE)","v":"(4,039,798)"},"존재",null,null,"(4,039,798)","(4,730,876)"]
["정부보조금","(3,686,361)","(1,173,007)","194,293","(4,039,798)",null,null,null,null,null,null,null,"기타의무형자산",{"$f":"VLOOKUP(M82,$A$81:$F$97,5,FALSE)","v":"245,061"},"존재",null,null,"245,061","245,061"]
["특허권","54,152","132,386","(29,764)","156,774",null,null,null,null,null,null,null,"기초잔액",{"$f":"B87","v":"8,794,370"},"X미존재X",null,null,"8,794,370","9,469,219"]
["기타의무형자산","245,061","-","-","245,061",null,null,null,null,null,null,null,"취득 등",{"$f":"C87","v":"2,348,683"},"X미존재X",null,null,"2,348,683","1,594,149"]
["소프트웨어","73,112","6,900","(27,747)","52,269",null,null,null,null,null,null,null,"당기상각",{"$f":"D87","v":"(1,287,057)"},"X미존재X",null,null,"(1,287,057)","(482,084)"]
["토지사용권","1,843,343","-","(40,233)","1,837,532",null,null,null,null,null,null,null,"기말잔액",{"$f":"E87","v":"9,469,218"},"X미존재X",null,null,"9,469,218","9,915,725"]
["합  계","8,794,370","2,348,683","(1,287,057)","9,469,218"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["35. 기타수익 및 기타비용"]
["기타영업외수익과 기타영업외비용의 내역은 다음과 같습니다."]
[null,null,"(단위 : 천원)"]
["구분","제 42(당) 분기","제 41(전) 분기"]
[null,null,null,null,null,null,null,null,null,"유형자산처분이익",null,{"$f":"IFERROR(VLOOKUP(J108,$A$108:$C$126,2,FALSE),0)","v":"18,382"},{"$f":"IF(COUNTIF($A$108:$A$125,J108),\"존재\",\"X미존재X\")","v":"존재"}]
["기타영업외수익",null,null,null,null,null,null,null,null,"유형자산손상차손환입",null,{"$f":"IFERROR(VLOOKUP(J109,$A$108:$C$126,2,FALSE),0)","v":0},{"$f":"IF(COUNTIF($A$108:$A$125,J109),\"존재\",\"X미존재X\")","v":"X미존재X"}]
["유형자산처분이익","18,382",null,null,null,null,null,null,null,"무형자산처분이익",null,0,"X미존재X"]
["배당금수익","2,549",null,null,null,null,null,null,null,"무형자산손상차손환입",null,0,"X미존재X"]
["잡이익","706,079",null,null,null,null,null,null,null,"유형자산처분손실",null,"9,741","존재"]
["합  계","727,010",null,null,null,null,null,null,null,"무형자산처분손실",null,0,"X미존재X"]
["기타영업외비용",null,null,null,null,null,null,null,null,"유형자산손상차손",null,0,"X미존재X"]
["기부금","23,118",null,null,null,null,null,null,null,"무형자산손상차손",null,"421,204","존재"]
["재고자산폐기손실","487,417",null,null,null,null,null,null,null,null,null,0,"X미존재X"]
["무형자산손상차손","421,204",null,null,null,null,null,null,null,null,null,0,"X미존재X"]
["유형자산처분손실","9,741",null,null,null,null,null,null,null,null,null,0]
["관기기업투자손상차손","644,149",null,null,null,null,null,null,null,null,null,0]
["잡손실","37,628",null,null,null,null,null,null,null,null,null,0]
["합  계","1,623,258",null,null,null,null,null,null,null,null,null,0]

{"sheet":"MODELING","index":6,"n_rows":30,"n_cols":24,"rows_kept":30,"cut":false,"hidden":false,"merged":[]}
["(만원)",{"$f":"DART보고서!H5","v":"19.1Q"},{"$f":"DART보고서!I5","v":"19.2Q"},{"$f":"DART보고서!J5","v":"19.3Q"},{"$f":"DART보고서!K5","v":"19.4Q"},{"$f":"DART보고서!L5","v":"20.1Q"},{"$f":"DART보고서!M5","v":"20.2Q"},{"$f":"DART보고서!N5","v":"20.3Q"},{"$f":"DART보고서!O5","v":"20.4Q"},{"$f":"DART보고서!P5","v":"21.1Q"},{"$f":"DART보고서!Q5","v":"21.2Q"},{"$f":"DART보고서!R5","v":"21.3Q"},{"$f":"DART보고서!S5","v":"21.4Q"},{"$f":"DART보고서!T5","v":"22.1Q"},{"$f":"DART보고서!U5","v":"22.2Q"},{"$f":"DART보고서!V5","v":"22.3Q"},"22.4Qe","23.1Qe","23.2e","23.3e","23.4e","Target","PQC","(백만원)"]
["나노 매출액",{"$f":"DART보고서!H106*100","v":24900},{"$f":"DART보고서!I106*100","v":73600},{"$f":"DART보고서!J106*100","v":114000},{"$f":"DART보고서!K106*100","v":162800},{"$f":"DART보고서!L106*100","v":258200},{"$f":"DART보고서!M106*100","v":276800},{"$f":"DART보고서!N106*100","v":330800},{"$f":"DART보고서!O106*100","v":433300},{"$f":"DART보고서!P106*100","v":573000},{"$f":"DART보고서!Q106*100","v":478000},{"$f":"DART보고서!R106*100","v":587800},{"$f":"DART보고서!S106*100","v":460600},{"$f":"DART보고서!T106*100","v":583200},{"$f":"DART보고서!U106*100","v":718300},{"$f":"DART보고서!V106*100","v":647600},null,null,null,null,null,{"$f":"V3*V10","v":40000},"영업이익률",0.15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,200,"영익/당순",0.9]
[]
["톤당 제품가격(P)",8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,7000,7000,7000]
["Q"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,200,"주식수",68654755]
[]
[null,"18년","19년","20년","21년","22년","23년","24년","25년","26년","30년",null,null,null,null,null,null,null,null,null,null,{"$f":"V13*V15","v":27600},"[연간환산]"]
["연간 생산능력(톤)",150,null,null,840,3000,null,10000,20000,null,80000,null,null,null,null,null,null,null,null,null,null,120,"매출액1",{"$f":"V24*4","v":323840}]
["금액기준(억)",1000]
["실리콘 함량",0.03,null,null,0.05,null,null,7.0000000000000007E-2,null,null,7.0000000000000007E-2,null,null,null,null,null,null,null,null,null,null,230,"영업이익1",{"$f":"X13*X2","v":48576}]
["음극재매출(억)",null,37,129,null,null,null,null,9000,15600,null,null,null,null,null,null,null,null,null,null,null,null,"당기순이익1",{"$f":"X15*X3","v":43718.400000000001}]
["톤당 증설금액(억)",null,null,null,null,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V19*V20","v":6000},"PER",25]
["톤당제품가격(만원)",null,null,null,8000,7000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2000,"시총(원)",{"$f":"X16*X18*1000000","v":1092960000000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"예상 주가",{"$f":"X19/X10","v":15919.654800312082}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2+V12+V18","v":73600},"매출액2",{"$f":"V26*4","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V22*0.1","v":7360},"영업이익2",{"$f":"X22*X2","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V22+V23","v":80960},"당기순이익2",{"$f":"X23*X3","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PER",25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V27*V30","v":{"$error":"#REF!"}},"시총(원)",{"$f":"X24*X25*1000000","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!+#REF!","v":{"$error":"#REF!"}},"예상 주가",{"$f":"X26/X10","v":{"$error":"#REF!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V10+V15+V20","v":433}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5]

{"sheet":"목표주가","index":7,"n_rows":159,"n_cols":15,"rows_kept":159,"cut":false,"hidden":false,"merged":[[99,4,100,8],[46,0,46,1],[48,4,48,5],[55,4,56,8],[78,4,79,8],[89,4,90,8],[120,4,121,8],[142,4,143,8],[42,4,42,5],[9,4,9,5],[0,0,0,2],[1,4,2,8],[3,4,3,5],[5,4,5,5],[8,4,8,5],[11,4,11,5],[15,4,15,5],[17,4,17,5],[28,4,28,5],[36,4,36,5],[101,6,102,8],[107,6,109,8]]}
["건드리지마시오\n(행 추가 행 삭제 금지)\nHome",null,null,null,null,null,null,null,null,null,"직접작성"]
[null,null,null,null,"S-RIM 이용 주가 구하기"]
[]
["분기","날짜","22.3Q",null,"1. 요구수익률"]
["연간","날짜","21년도",null,"ke",{"$f":"G5","v":0.08},0.08]
[null,null,null,null,"2. 자기자본과 ROE"]
["분기","자기자본",128591493593,null,"Bo(자기자본)",128591493593,{"$f":"F7/100000000","v":1285.91493593},"억",null,null,"작년 ROE","재작년 ROE","재재작년 ROE","가중평균 ROE"]
["연간","자기자본",129852851168,null,"ROE",{"$f":"N8/100","v":0.13},{"$f":"N8","v":13},"%",null,null,10,20,8,{"$f":"(K8*3+L8*2+M8*1)/6","v":13}]
[null,null,null,null,"3.기업가치"]
[null,null,null,null,"기업가치 = Bo+Bo*(ROE-Ke)/ke"]
[null,null,null,null,"기업가치",{"$f":"F7+F7*(F8-F5)/F5","v":208961177088.625},{"$f":"F11/100000000","v":2089.6117708862498},"억",null,null,null,null,null,{"$f":"C4","v":"22.3Q"}]
[null,null,null,null,"4.주식수(유통주식수)",null,null,null,null,null,null,null,"sr적정주가",{"$f":"F50","v":13498.266964878219},"매수"]
["분기","보통주",15480593,null,"보통주",15480593,null,null,null,null,null,null,"sr목표주가",{"$f":"F52","v":20766.564561351104},"목표"]
["분기","우선주","-",null,"우선주","-",null,null,null,null,null,null,"sr+매수가격",{"$f":"F51","v":106114.05620961268},"매수"]
["연간","보통주",15480593,null,"총 주식수",{"$f":"SUM(F13:F14)","v":15480593},null,null,null,null,null,null,"sr+목표주가",{"$f":"F53","v":137570.96027553765},"목표"]
["연간","우선주","-",null,"5. 적정주가",null,null,null,null,null,null,null,"10년수익률",{"$f":"F73","v":6.0644640685008646}]
[null,null,null,null,"적정 주가",{"$f":"F11/F15","v":13498.266964878219},null,null,null,null,null,null,"목표주가달성",{"$f":"F74","v":"9"}]
[null,null,null,null,"6. 추가적인 주가범위",null,null,null,null,null,null,null,"PHL5 > 5",{"$f":"F85","v":"O  K"}]
[null,null,null,null,"기업가치 = 자기자본 + 초과이익*w/(1+할인율-w)",null,null,null,null,null,null,null,{"$f":"E87","v":"Px < 1.5"},{"$f":"F87","v":"NOK"}]
[null,null,null,null,"초과이익 = Bo*(ROE-ke)",null,null,null,null,null,null,null,"안전마진",{"$f":"F97","v":25382.824525195931},"매수"]
[null,null,null,null,"초과이익",{"$f":"F7*(F8-F5)","v":6429574679.6500006},{"$f":"F21/100000000","v":64.295746796500012},"억",null,null,null,null,"1주가치",{"$f":"F118","v":4639.6983762587297},"목표"]
[null,null,null,null,"w",0.9,null,null,null,null,null,null,"투자회수",{"$f":"F135","v":-18974.325295901508},"목표"]
[null,null,null,null,"w",0.8,null,null,null,null,null,null,"10캡주가",{"$f":"H153","v":-11357.982907373122},"목표"]
[null,null,null,null,"초과이익","기업가치","적정주가","판단","매수가 대비 수익률",null,null,null,"할인율",{"$f":"F155","v":8.9591597149979982}]
[null,null,null,null,"지속",{"$f":"F11","v":208961177088.625},{"$f":"F17","v":13498.266964878219},"매도가격(매도2) - 1/3매도 ",{"$f":"(G25-G27)/G27","v":0.42187500000000022}]
[null,null,null,null,"10%씩 감소(w=0.9)",{"$f":"$F$7+$F$21*F22/(1+$F$5-F22)","v":160739366991.25},{"$f":"F26/$F$15","v":10383.282280675552},"적정가격(매도1) - 1/3매도",{"$f":"(G26-G27)/G27","v":9.3750000000000056E-2},null,null,null,"매수주가",{"$f":"AVERAGE(N12,N14,N20)","v":48331.715899895607}]
[null,null,null,null,"20%씩 감소(w=0.8)",{"$f":"$F$7+$F$21*F23/(1+$F$5-F23)","v":146961706963.42856},{"$f":"F27/$F$15","v":9493.2866566176472},"매수가격",null,null,null,null,"목표주가",{"$f":"AVERAGE(N13,N15,N21,N22,N23)","v":26528.983001974575}]
[null,null,null,null,null,null,null,null,null,null,null,null,"투자기간",{"$f":"N17","v":"9"}]
[null,null,null,null,"8. 미래 ROE 적용 재계산",null,null,null,null,null,null,null,"1년 목표",{"$f":"F38+((N27-F38)/N28)","v":83303.22033355273}]
[null,null,null,null,"ROE(미래, 2022년)",{"$f":"G30","v":0.2},0.2]
[null,null,null,null,"초과이익",{"$f":"F7*(F30-F5)","v":15430979231.160002}]
[null,null,null,null,"초과이익","기업가치","적정주가","판단","매수가 대비 수익률"]
[null,null,null,null,"지속",{"$f":"F7+F7*(F30-F5)/F5","v":321478733982.5},{"$f":"F33/$F$15","v":20766.564561351104},"매도가격(매도2) - 1/3매도 ",{"$f":"(G33-G35)/G35","v":0.86170212765957455}]
[null,null,null,null,"10%씩 감소(w=0.9)",{"$f":"$F$7+$F$31*F22/(1+$F$5-F22)","v":205746389748.79999},{"$f":"F34/$F$15","v":13290.601319264708},"적정가격(매도1) - 1/3매도",{"$f":"(G34-G35)/G35","v":0.1914893617021278}]
[null,null,null,null,"20%씩 감소(w=0.8)",{"$f":"$F$7+$F$31*F23/(1+$F$5-F23)","v":172680005682.02856},{"$f":"F35/$F$15","v":11154.611821525736},"매수가격"]
[]
[null,null,null,null,"9.[GUN추가] 매수 금액 범위구하기"]
["분기","현재주가",90400,null,"현재주가",90400,null,"적정주가",{"$f":"G25","v":13498.266964878219},null,-0.2,0.1]
["분기","PER",119.81188335747693,null,"현재PER",119.81188335747693,null,"적정주가*현재PER(1/10)",{"$f":"$I$38*F39*0.1","v":161725.27871240734},null,{"$f":"I39*0.8","v":129380.22296992588},{"$f":"I39*1.1","v":177897.80658364808}]
["분기","역대PER",87.44,null,"역대평균PER",87.44,null,"적정주가*역대PER(1/10)",{"$f":"$I$38*F40*0.1","v":118028.84634089515},null,{"$f":"I40*0.8","v":94423.077072716129},{"$f":"I40*1.1","v":129831.73097498468}]
["분기","산업PER",41,null,"산업평균PER",41,null,"적정주가*산업PER(1/10)",{"$f":"$I$38*F41*0.1","v":55342.894556000705},null,{"$f":"I41*0.8","v":44274.315644800568},{"$f":"I41*1.1","v":60877.184011600781}]
["연간","현재주가",88700,null,"KOSPI PER",10]
["연간","PER",60.032244063675741,null,"10.[GUN추가] 목표주가"]
["연간","역대PER",64.569999999999993,null,"예상평균PER",{"$f":"(F39+F40+F41+F42)/4","v":64.562970839369228},null,"목표적정주가",{"$f":"G33","v":20766.564561351104},null,-0.2,0.1]
["연간","산업PER",41,null,"종합점수PER",16.69811320754717,null,"목표주가*현재PER(1/10)",{"$f":"$I$44*F39*0.1","v":248808.12109601125},null,{"$f":"I45*0.8","v":199046.49687680902},{"$f":"I45*1.1","v":273688.93320561241}]
["분기계산PER",null,{"$f":"(분기재무제표분석!D151/530)*50","v":16.69811320754717},null,"MY측정 PER",{"$f":"(F44+F45)/2","v":40.630542023458197},null,"목표주가*목표PER(1/10)",{"$f":"$I$44*F46*0.1","v":84375.67740928338},null,{"$f":"I46*0.8","v":67500.541927426704},{"$f":"I46*1.1","v":92813.245150211733}]
["연간계산PER",null,{"$f":"(연간재무제표분석!D151/530)*50","v":22.735849056603776},null,"최대가능PER*1.2",{"$f":"F46*1.2","v":48.756650428149833},null,"목표주가*최대1.2PER(1/10)",{"$f":"$I$44*F47*0.1","v":101250.81289114006},null,{"$f":"I47*0.8","v":81000.650312912054},{"$f":"I47*1.1","v":111375.89418025406}]
[]
[null,null,null,null,"11.[GUN추가] 결론"]
[null,null,null,null,"SIMRIM 적정주가",{"$f":"I38","v":13498.266964878219}]
[null,null,null,null,"SIMRIM+ 매수평균",{"$f":"AVERAGE(K39:L41)","v":106114.05620961268}]
[null,null,null,null,"SIMRIM 목표주가",{"$f":"I44","v":20766.564561351104}]
[null,null,null,null,"SIMRIM+ 목표평균",{"$f":"AVERAGE(K45:L47)","v":137570.96027553765}]
[]
["분기","날짜",{"$f":"C4","v":"22.3Q"}]
["연간","날짜",{"$f":"C5","v":"21년도"},null,"배당이용한 목표주가 산정"]
[null,null,"#NUM일경우 0"]
["매출액3년 GAGR",null,5.8050853504268479E-3,null,"성장률 예측",{"$f":"TRIMMEAN(C58:C73,25%)","v":0.2210199183919872},null,"현재주가",{"$f":"F38","v":90400}]
["매출액5년 GAGR",null,0.12898107796720681,null,"주당순이익","배당금","배당률","x년후 주가","최초수익률"]
["자본3년 GAGR",null,0.21755297828336242,"21년",754.51614202806479,100,{"$f":"F60/$I$58","v":1.1061946902654867E-3},{"$f":"E60*$F$46","v":30656.399816048841},{"$f":"E60/$I$58","v":8.3464175003104511E-3},1]
["자본5년 GAGR",null,0.15196566269908651,"22년",{"$f":"E60*(1+$F$58)","v":921.27923816454472},{"$f":"F60*(1+$F$58)","v":122.10199183919872},{"$f":"F61/$I$58","v":1.350685750433614E-3},{"$f":"E61*$F$46","v":37432.074801584087},{"$f":"E61/$I$58","v":1.0191142015094521E-2},2]
["영익3년 GAGR",null,8.8967618690534517E-2,"23년",{"$f":"E61*(1+$F$58)","v":1124.9003001999044},149.08896411099749,1.6492142047676713E-3,45705.308919472962,1.2443587391591864E-2,3]
["영익5년 GAGR",null,0.66199761369292287,"24년",1373.5256727492092,182.04059479195607,2.013723393716328E-3,55807.092566935433,1.5193868061385058E-2,4]
["현금흐름 3년 GAGR",null,0.15303065410037117,"25년",1677.1022048495388,222.27519219690302,2.4587963738595467E-3,68141.571611773586,1.8552015540371003E-2,5]
["현금흐름 5년 GAGR",null,0.96149822204317836,"26년",2047.7751973004056,271.4024370368258,3.0022393477524977E-3,83202.216208509533,2.265238050111068E-2,6]
["매출액5년 GAGR",null,0.20775177256968391,"27년",2500.3743042928768,331.38778152209147,3.6657940433859676E-3,101591.56324494678,2.7659007790850405E-2,7]
["매출액7년 GAGR",null,0.22949988856770578,"28년",3053.0068289771102,404.63108195020584,4.4760075436969674E-3,124045.32226265933,3.3772199435587499E-2,8]
["자본5년 GAGR",null,0.24752057496113011,"29년",3727.7821491678105,494.0626106617018,5.4652943657267899E-3,151461.80926606004,4.1236528198758969E-2,9]
["자본7년 GAGR",null,0,"30년",4551.6962555599866,603.2602885506833,6.6732332804279124E-3,184937.88598954736,5.0350622296017548E-2,10]
["영익5년 GAGR",null,0.55916609382141513]
["영익7년 GAGR",null,0,null,"배당률합계",{"$f":"SUM(G60:G69)","v":3.1861182994032781E-2}]
["현금흐름 5년 GAGR",null,0.68568046027620777,null,"차익 합계",{"$f":"E69/E60","v":6.0326028855068321}]
["현금흐름 7년 GAGR",null,0,null,"10년 수익률",{"$f":"F72+F71","v":6.0644640685008646}]
[null,null,null,null,"목표주가달성(년)",{"$f":"IF(F53<H60,\"1\",IF(F53<H61,\"2\",IF(F53<H62,\"3\",IF(F53<H63,\"4\",IF(F53<H64,\"5\",IF(F53<H65,\"6\",IF(F53<H66,\"7\",IF(F53<H67,\"8\",IF(F53<H68,\"9\",IF(F53<H69,\"10\",\"10이상\"))))))))))","v":"9"}]
["분기","EPS",754.51614202806479]
["분기","배당금",100]
["연간","EPS",1477.5393021443042]
["연간","배당금",100]
[null,null,null,null,"PHL5 공식 (P: Price , H: High , L:Low, 최근5년)"]
[]
["분기","5년 최고",104700,null,"최근5년내 최고주가",{"$f":"C81","v":104700}]
["분기","5년 최저",14500,null,"최근5년내 최저주가",{"$f":"C82","v":14500}]
[null,null,null,null,"현재 주가",{"$f":"F38","v":90400}]
[null,null,null,null,"PH5 / PL5 ",{"$f":"F81/F82","v":7.2206896551724142}]
[null,null,null,null,"PHL5 > 5",{"$f":"IF(F84>5, \"O  K\", \"NOK\")","v":"O  K"}]
[null,null,null,null,"P / PL5",{"$f":"F83/F82","v":6.2344827586206897}]
[null,null,null,null,"Px < 1.5",{"$f":"IF(F86<1.5, \"O  K\", \"NOK\")","v":"NOK"}]
[]
[]
[null,null,null,null,"안전마진을 이용한 기업가치 평가방법"]
[]
[null,"MARR",15,null,null,"성장률/PER 이용",null,"배당이용"]
[null,"성장률",{"$f":"F58","v":0.2210199183919872},null,"1)10년후 EPS산출",{"$f":"E60*(1+C93)^10","v":5557.7117905089681},null,{"$f":"E69","v":4551.6962555599866}]
[null,"작은PER",{"$f":"MIN(C95,C96,C97)","v":40.630542023458197},null,"2)10년후 주가산출",{"$f":"F93*C94","v":225812.84245854372},null,{"$f":"H69","v":184937.88598954736}]
[null,"PER1",{"$f":"C93*2*100","v":44.203983678397442},null,"3)MARR 적정가격",{"$f":"F94/(1+C92/100)^10","v":55817.481101658326},null,{"$f":"H94/(1+C92/100)^10","v":45713.816999125396}]
[null,"PER2",{"$f":"F46","v":40.630542023458197},null,"4)안전마진 적정가격",{"$f":"F95/2","v":27908.740550829163},null,{"$f":"H95/2","v":22856.908499562698}]
[null,"PER3",29823.778431175866,null,"안전마진평균가격",{"$f":"(F96+H96)/2","v":25382.824525195931}]
[]
[]
[null,null,null,null,"야마구치 요헤이의 기업가치판단"]
[]
["분기","유동자산",97501340658,null,"유동자산",97501340658,"유동자산-(유동부채X1.2) + 투자자산\n*1.2 : 상장기업 유동비율이 평균 1.2배(작가생각)"]
["분기","유동부채",75572409783,null,"유동부채",75572409783]
["분기","투자자산",244810886,null,"투자자산",244810886]
["연간","유동자산",116634646697,null,"변수",1.2]
["연간","유동부채",80529391692,null,"재산가치",{"$f":"F102-(F103*F105)+F104","v":7059259804.4000092}]
["연간","투자자산",244810886]
["분기","전전기영익",10158760964,null,"전전기영업이익",10158760964,"(3개년 영업이익의 평균치 X 10)\n* 10 : 주주기대수익률(5~9%),\n 기업ROE 따라 조정(작가생각)"]
["분기","전기영익",19462252600,null,"전기영업이익",19462252600]
["분기","당기영익",16180242774.666666,null,"당기영업이익",16180242774.666666]
["연간","전전기영익",2663205563,null,"성장률",0.1]
["연간","전기영익",9021433663,null,"사업가치",{"$f":"AVERAGE(F108:F110)*F111*100","v":152670854462.22223}]
["연간","당기영익",17596082568]
["분기","비유동부채",87904832061,null,"비유동부채",87904832061]
["연간","비유동부채",85946806742]
[null,null,null,null,"주주가치",{"$f":"F106+F112-F114","v":71825282205.622253}]
[null,null,null,null,"주식수",{"$f":"F15","v":15480593}]
[null,null,null,null,"1주의가치",{"$f":"F116/F117","v":4639.6983762587297}]
[]
[]
[null,null,null,null,"투자기간 회수법(연간기준)\n8년안에 시총 달성하면 Good"]
[]
["연간","전전기현금",-6475448368,null,"잉여한금흐름","다음해 적용 예상 잉여현금","성장률","투자기간동안 누적잉여현금"]
["연간","전기현금",10103631570,0,{"$f":"C132","v":-13492653576.666666},{"$f":"E124*G124","v":-2982145192.4062209},{"$f":"$F$58","v":0.2210199183919872}]
["연간","당기현금",7542102891,1,{"$f":"E124+F124","v":-16474798769.072887},{"$f":"E125*G125","v":-3641258679.464901},{"$f":"$F$58","v":0.2210199183919872},{"$f":"E125","v":-16474798769.072887}]
["연간","전전기CP",15713058668,2,{"$f":"E125+F125","v":-20116057448.537788},-4446049375.6443481,0.2210199183919872,{"$f":"H125+E126","v":-36590856217.610672}]
["연간","전기CP",11833424629,3,-24562106824.182137,-5428714845.8160076,0.2210199183919872,{"$f":"H126+E127","v":-61152963041.792809}]
["연간","당기CP",24101763526,4,-29990821669.998146,-6628568958.011632,0.2210199183919872,-91143784711.790955]
[null,null,null,5,-36619390628.009781,-8093614728.1670227,0.2210199183919872,-127763175339.80074]
[null,"영업활동",{"$f":"AVERAGE(C123:C125)","v":3723428697.6666665},6,-44713005356.176804,-9882464794.8826847,0.2210199183919872,-172476180695.97754]
[null,"CAPEX",{"$f":"AVERAGE(C126:C128)","v":17216082274.333332},7,-54595470151.059486,-12066686357.359341,0.2210199183919872,-227071650847.03702]
[null,"잉여현금",{"$f":"C130-C131","v":-13492653576.666666},8,-66662156508.418823,-14733664391.324606,0.2210199183919872,-293733807355.45581]
[]
[null,null,null,null,"8년후 회수금액",{"$f":"H132","v":-293733807355.45581}]
[null,null,null,null,"매수가격",{"$f":"F134/F15","v":-18974.325295901508}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"10캡 가격(분기기준)\n*DART보고서도 작성 되야함"]
[]
["분기","당기순이익",3326998640,null,"당기순이익",3326998640]
["분기","감가상각비",-1945650000,null,"감가상각비",-1945650000,null,"*음의값을 가진다 (다시 빼서 더해준다)"]
["분기","매출채권증감",-295357383.25,null,"매출채권순증감",-295357383.25,null,"*음 또는 양"]
["분기","매입채무증감",-123816156,null,"매입채무순증감",-123816156,null,"*음 또는 양"]
["분기","법인세",-682724740,null,"법인세",-682724740,null,"*음 또는 양"]
["분기","CAPEX",8566458128,null,"CAPEX",8566458128,null,"*CAPEX 빼준다"]
["분기","시가총액",1399445607200,null,"주주이익",{"$f":"F145-F146+F147+F148+F149-F150","v":-4395707767.25}]
[null,null,null,null,"분기:40배, 연간:10배",40]
["연간","당기순이익",22873184578,null,"주주이익의 x배",{"$f":"F151*F152","v":-175828310690},"주가",{"$f":"(F153/F15)","v":-11357.982907373122}]
["연간","감가상각비",-6651910000,null,"시가총액",1399445607200,"주가",{"$f":"(F154/F15)","v":90400}]
["연간","매출채권증감",8725258335,null,"할인율",{"$f":"1-(F154/F153)","v":8.9591597149979982}]
["연간","매입채무증감",184894545]
["연간","법인세",-6430714283]
["연간","CAPEX",24101763526]
["연간","시가총액",1373128599100]

{"sheet":"목표주가기록","index":8,"n_rows":21,"n_cols":2,"rows_kept":21,"cut":false,"hidden":false,"merged":[]}
[]
[null,"22.3Q"]
["sr적정주가",13498.266964878219]
["sr목표주가",20766.564561351104]
["sr+매수가격",106114.05620961268]
["sr+목표주가",137570.96027553765]
["10년수익률",6.0644640685008646]
["목표주가달성","9"]
["PHL5 > 5","O  K"]
["Px < 1.5","NOK"]
["안전마진",25382.824525195931]
["1주가치",4639.6983762587297]
["투자회수",-18974.325295901508]
["10캡주가",-11357.982907373122]
["할인율",8.9591597149979982]
[]
["매수주가",48331.715899895607]
["목표주가",26528.983001974575]
["투자기간","9"]
["1년 목표",83303.22033355273]
["MODELING"]