우리산업, 578억원 들여 일렉스 지분 인수…김정우 승계 마무리 수순
우리산업은 약 578억원을 들여 20년간 키운 일렉스 지분을 인수하기로 했다. 기사에 따르면 거래대금 중 460억원은 김정우에게 지급되며, 인수가격은 주당순자산가치의 약 두 배로 책정됐다.
Shareholder perspective 비상장 계열사 지분 인수와 경영권 승계 관련 거래로, 상장사 우리산업의 자금 사용 및 지배구조에 영향을 줄 수 있는 자본정책 사안이다.
Use the period buttons above to adjust the range.
Consolidated · includes subsidiaries
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Income statement | |||||||||||
| Revenue | 1,967.2 × 100M KRW | 2,587.9 × 100M KRW | 2,794 × 100M KRW | 3,327.9 × 100M KRW | 3,187.9 × 100M KRW | 2,890.3 × 100M KRW | 2,842.5 × 100M KRW | 3,646 × 100M KRW | 4,621.5 × 100M KRW | 5,105.7 × 100M KRW | 5,320.4 × 100M KRW |
| Operating profit | 108 × 100M KRW | - | - | - | - | - | - | -246.9 × 100M KRW | 204.7 × 100M KRW | 149.6 × 100M KRW | 186.7 × 100M KRW |
| Net income | 103.2 × 100M KRW | 131.4 × 100M KRW | 117.6 × 100M KRW | 121.1 × 100M KRW | 75.8 × 100M KRW | 54.2 × 100M KRW | 5.4 × 100M KRW | -179.6 × 100M KRW | 178 × 100M KRW | 132.9 × 100M KRW | 142.1 × 100M KRW |
| Operating margin | 5.49% | - | - | - | - | - | - | -6.77% | 4.43% | 2.93% | 3.51% |
| Balance sheet | |||||||||||
| Total assets | 1,861.7 × 100M KRW | 1,887.9 × 100M KRW | 2,306.9 × 100M KRW | 2,496 × 100M KRW | 2,458.4 × 100M KRW | 2,493.5 × 100M KRW | 2,437.8 × 100M KRW | 2,382.3 × 100M KRW | 3,120.3 × 100M KRW | 3,245.4 × 100M KRW | 3,421.9 × 100M KRW |
| Total liabilities | 1,314.6 × 100M KRW | 1,222.1 × 100M KRW | 1,320.1 × 100M KRW | 1,382.5 × 100M KRW | 1,292 × 100M KRW | 1,287.5 × 100M KRW | 1,237.7 × 100M KRW | 1,524.9 × 100M KRW | 2,111.4 × 100M KRW | 2,125.9 × 100M KRW | 2,188.2 × 100M KRW |
| Total equity | 547.1 × 100M KRW | 665.8 × 100M KRW | 986.8 × 100M KRW | 1,113.5 × 100M KRW | 1,166.4 × 100M KRW | 1,206 × 100M KRW | 1,200.1 × 100M KRW | 857.5 × 100M KRW | 1,008.9 × 100M KRW | 1,119.4 × 100M KRW | 1,233.8 × 100M KRW |
| Cash flow statement | |||||||||||
| Operating cash flow | - | - | - | - | - | - | - | - | - | - | 325.8 × 100M KRW |
| Investing cash flow | - | - | - | - | - | - | - | - | - | - | -320.4 × 100M KRW |
| Financing cash flow | - | - | - | - | - | - | - | - | - | - | 30.2 × 100M KRW |
| Investment indicators | |||||||||||
| ROE | 18.87% | 19.74% | 11.91% | 10.88% | 6.50% | 4.50% | 0.45% | -20.94% | 17.65% | 11.88% | 11.52% |
| Debt-to-equity ratio | 240.30% | 183.57% | 133.77% | 124.16% | 110.78% | 106.77% | 103.13% | 177.83% | 209.27% | 189.91% | 177.36% |
| Separate total assets | - | - | - | - | - | - | - | - | - | - | - |
| EPS | - | - | - | - | - | - | - | - | KRW 1,939 | KRW 1,438 | KRW 1,536 |
| PER | - | - | - | - | - | - | - | - | - | - | - |
| PBR | - | - | - | - | - | - | - | - | - | - | - |
| Dividend per share | - | KRW 50 | KRW 100 | KRW 100 | KRW 120 | KRW 120 | KRW 130 | KRW 150 | KRW 165 | KRW 180 | KRW 200 |
| Detailed accounts | |||||||||||
| Current assets | 1,257.6 × 100M KRW | - | - | 1,642 × 100M KRW | - | - | 1,601.5 × 100M KRW | - | - | 2,100.7 × 100M KRW | 2,336.9 × 100M KRW |
| Non-current assets | 604.1 × 100M KRW | - | - | 854 × 100M KRW | - | - | 836.3 × 100M KRW | - | - | 1,144.7 × 100M KRW | 1,085.1 × 100M KRW |
| Current liabilities | 1,170.7 × 100M KRW | - | - | 1,299.4 × 100M KRW | - | - | 1,018.3 × 100M KRW | - | - | 1,607.7 × 100M KRW | 1,790.2 × 100M KRW |
| Non-current liabilities | 143.9 × 100M KRW | - | - | 83.1 × 100M KRW | - | - | 219.4 × 100M KRW | - | - | 518.2 × 100M KRW | 397.9 × 100M KRW |
| Equity attributable to owners | - | - | - | - | - | - | - | - | - | - | 1,207.6 × 100M KRW |
| Share capital | 45.7 × 100M KRW | - | - | 45.7 × 100M KRW | - | - | 45.7 × 100M KRW | - | - | 45.7 × 100M KRW | 45.7 × 100M KRW |
| Capital surplus | - | - | - | - | - | - | - | - | - | - | 398.4 × 100M KRW |
| Other equity | - | - | - | - | - | - | - | - | - | - | 3.9 × 100M KRW |
| Accumulated other comprehensive income | - | - | - | - | - | - | - | - | - | - | 41.8 × 100M KRW |
| Retained earnings | 103 × 100M KRW | - | - | 439.9 × 100M KRW | - | - | 525 × 100M KRW | - | - | 602 × 100M KRW | 717.8 × 100M KRW |
| Non-controlling interests | - | - | - | - | - | - | - | - | - | - | 26.2 × 100M KRW |
ROE is net income divided by closing equity. PER and PBR are omitted when the accounting scope or price date is unverified.
| Auditor | Type | Term start | Term end | Tenure | D-day |
|---|---|---|---|---|---|
| 김광일 | Auditor | 2024.03.01 | 2027.03.29 | 2 years | D-144 |
| Name | Position | Category | Age | Term end |
|---|---|---|---|---|
| 김명준 | 회장 | Inside director | Age 85 | D-145 |
| 김광일 | 감사 | 감사 | Age 66 | D-144 |
| 주재홍 | 부사장 | Inside director | Age 61 | D-512 |
| 김경남 | 이사 | Outside director | Age 60 | D-879 |
| 김정우 | 사장 | Inside director | Age 55 | D-879 |
우리산업은 약 578억원을 들여 20년간 키운 일렉스 지분을 인수하기로 했다. 기사에 따르면 거래대금 중 460억원은 김정우에게 지급되며, 인수가격은 주당순자산가치의 약 두 배로 책정됐다.
Shareholder perspective 비상장 계열사 지분 인수와 경영권 승계 관련 거래로, 상장사 우리산업의 자금 사용 및 지배구조에 영향을 줄 수 있는 자본정책 사안이다.