{"text_format":"2","workbook":"xls","n_sheets":1,"sheets":["3.경영분석(아)"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":1,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","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","formulas":"cached_only"}

{"sheet":"3.경영분석(아)","index":0,"n_rows":72,"n_cols":16,"rows_kept":72,"cut":false,"hidden":false,"merged":[[0,0,0,16],[3,1,4,2],[3,5,4,7],[3,9,3,16],[4,9,4,12],[4,13,4,16],[6,15,7,15],[9,1,10,1],[9,2,10,2],[9,7,10,7],[9,10,10,10],[9,11,10,11],[9,14,10,14],[9,15,10,15],[6,1,7,1],[6,2,7,2],[6,7,7,7],[6,10,7,10],[6,11,7,11],[6,14,7,14],[12,15,13,15],[15,1,16,1],[15,2,16,2],[15,7,16,7],[15,10,16,10],[15,11,16,11],[15,14,16,14],[15,15,16,15],[12,1,13,1],[12,2,13,2],[12,7,13,7],[12,10,13,10],[12,11,13,11],[12,14,13,14],[21,1,22,2],[21,5,22,7],[21,9,21,16],[22,9,22,12],[22,13,22,16],[24,1,25,1],[24,2,25,2],[24,7,25,7],[24,10,25,10],[24,11,25,11],[24,14,25,14],[24,15,25,15],[27,1,28,1],[27,2,28,2],[27,7,28,7],[27,10,28,10],[27,11,28,11],[27,14,28,14],[27,15,28,15],[33,17,34,17],[36,1,37,1],[36,2,37,2],[36,7,37,7],[36,10,37,10],[36,11,37,11],[36,14,37,14],[36,15,37,15],[30,15,31,15],[33,1,34,1],[33,2,34,2],[33,7,34,7],[33,10,34,10],[33,11,34,11],[33,14,34,14],[33,15,34,15],[30,1,31,1],[30,2,31,2],[30,7,31,7],[30,10,31,10],[30,11,31,11],[30,14,31,14],[41,1,42,2],[41,5,42,7],[41,9,41,16],[42,9,42,12],[42,13,42,16],[44,1,45,1],[44,2,45,2],[44,5,44,7],[44,10,45,10],[44,11,45,11],[48,5,48,7],[50,1,51,1],[50,2,51,2],[50,5,50,7],[50,10,51,10],[50,11,51,11],[44,14,45,14],[44,15,45,15],[45,5,45,7],[47,1,48,1],[47,2,48,2],[47,5,47,7],[47,10,48,10],[47,11,48,11],[47,14,48,14],[47,15,48,15],[54,5,54,7],[58,1,59,2],[58,5,59,7],[58,9,58,16],[59,9,59,12],[59,13,59,16],[50,14,51,14],[50,15,51,15],[51,5,51,7],[53,1,54,1],[53,2,54,2],[53,5,53,7],[53,10,54,10],[53,11,54,11],[53,14,54,14],[53,15,54,15],[61,15,62,15],[64,1,65,1],[64,2,65,2],[64,7,65,7],[64,10,65,10],[64,11,65,11],[64,14,65,14],[64,15,65,15],[61,1,62,1],[61,2,62,2],[61,7,62,7],[61,10,62,10],[61,11,62,11],[61,14,62,14],[67,15,68,15],[70,1,71,1],[70,2,71,2],[70,7,71,7],[70,10,71,10],[70,11,71,11],[70,14,71,14],[70,15,71,15],[67,1,68,1],[67,2,68,2],[67,7,68,7],[67,10,68,10],[67,11,68,11],[67,14,68,14]],"flags":["formulas_cached_only"]}
["3.  경   영   분   석   비   율"]
[]
[" 가. 안정성 비율"]
[null,"구          분",null,null,null,"산          식",null,null,null,"비          율"]
[{"$nulls":9},"당    기",null,null,null,"전    기"]
[]
[null,"(1)","유동비율",null,null,"유동자산",null,"×  100",null,null,268.77,"%",null,null,316.86,"%"]
[{"$nulls":5},"유동부채"]
[]
[null,"(2)","부채비율",null,null,"부채총계",null,"×  100",null,null,55.1,"%",null,null,44,"%"]
[{"$nulls":5},"자기자본"]
[]
[null,"(3)","차입금의존도",null,null,"차입금",null,"×  100",null,null,0,"%",null,null,0,"%"]
[{"$nulls":5},"총자산"]
[]
[null,"(4)","영업이익대비이자보상배율",null,null,"영업이익",{"$nulls":4},167481.69828907246,"배",null,null,31816.19,"배"]
[{"$nulls":5},"이자비용"]
[]
[" 주 : 위 산식중 자산, 부채 및 자본의 금액은 기말잔액이며, 자본은 당기순손익이 가감된 것임. "]
["       또한 차입금은 장ㆍ단기차입금, 금융리스부채, 기타차입금, 사채를 포함하는 이자 부채 등을 말함."]
[" 나. 수익성 비율"]
[null,"구          분",null,null,null,"산          식",null,null,null,"비          율"]
[{"$nulls":9},"당    기",null,null,null,"전    기"]
[]
[null,"(1)","매출액영업이익율",null,null,"영업이익",null,"×  100",null,null,21.87,"%",null,null,5.79,"%"]
[{"$nulls":5},"매출액"]
[]
[null,"(2)","매출액순이익율",null,null,"당기순이익",null,"×  100",null,null,18.68,"%",null,null,7.91,"%"]
[{"$nulls":5},"매출액"]
[]
[null,"(3)","총자산순이익율",null,null,"당기순이익",null,"×  100",null,null,19.471183873159433,"%",null,null,7.64,"%"]
[{"$nulls":5},"총자산"]
[]
[null,"(4)","자기자본순이익율",null,null,"당기순이익",null,"×  100",null,null,29.26,"%",null,null,11.73,"%"]
[{"$nulls":5},"자기자본"]
[]
[null,"(5)","총자산대비영업현금흐름비율",null,null,"영업활동으로인한현금흐름",null,"×  100",null,null,37.335462092102084,"%",null,null,-1.36,"%"]
[{"$nulls":5},"총자산"]
[]
[" 주 : 위 산식중 자산 및 자본은 기초와 기말잔액의 평균치이며, 자본은 당기순손익이 가감된 것임."]
[" 다. 활동성 비율"]
[null,"구          분",null,null,null,"산          식",null,null,null,"비          율"]
[{"$nulls":9},"당    기",null,null,null,"전    기"]
[]
[null,"(1)","총자산회전율",null,null,"매출액",{"$nulls":4},{"$error":"#DIV/0!"},"회",null,null,0.97,"회"]
[{"$nulls":5},"총자산"]
[]
[null,"(2)","매출채권회전율",null,null,"매출액",{"$nulls":4},6.1277487219149815,"회",null,null,4.91,"회"]
[{"$nulls":5},"매출채권"]
[]
[null,"(3)","재고자산회전율",null,null,"매출액",{"$nulls":4},0,"회",null,null,43.49,"회"]
[{"$nulls":5},"재고자산"]
[]
[null,"(4)","비유동자산회전율",null,null,"매출액",{"$nulls":4},0,"회",null,null,5.05,"회"]
[{"$nulls":5},"비유동자산"]
[]
[" 주 : 위 산식중 자산은 기초와 기말잔액의 평균치임."]
[" 라. 성장성 비율"]
[null,"구          분",null,null,null,"산          식",null,null,null,"비          율"]
[{"$nulls":9},"당    기",null,null,null,"전    기"]
[]
[null,"(1)","매출액증가율",null,null,"당기매출액",null,"×100 - 100",null,null,27.36,"%",null,null,12.5,"%"]
[{"$nulls":5},"전기매출액"]
[]
[null,"(2)","영업이익증가율",null,null,"당기영업이익",null,"×100 - 100",null,null,380.9309240735157,"%",null,null,22.99,"%"]
[{"$nulls":5},"전기영업이익"]
[]
[null,"(3)","당기순이익증가율",null,null,"당기순이익",null,"×100 - 100",null,null,200.94838322609212,"%",null,null,55.61,"%"]
[{"$nulls":5},"전기순이익"]
[]
[null,"(4)","총자산증가율",null,null,"당기말총자산",null,"×100 - 100",null,null,40.389467860256275,"%",null,null,-3.52,"%"]
[{"$nulls":5},"전기말총자산"]