{ "UM": { "all": { "nm": "전체", "c": "#cc0000", "q1": 5290192653, "tgt": 4871420876, "ann": 24623615592, "ub": 2236188182, "mp": [ 312000000, 251300000, 583500000 ], "mc": [ 196001807, 208677651, 369427692 ], "mg": [ 0, 0, 0 ], "dom": 0, "ovs": 0 }, "fscan": { "nm": "FSCAN 국내영업본부", "c": "#cc0000", "q1": 1920907150, "tgt": 1114000000, "ann": 6809000000, "ub": 1280788000, "mp": [ 1238900000, 628300000, 1101700000 ], "mc": [ 196001807, 208677651, 369427692 ], "mg": [ 0, 0, 0 ], "dom": 1634743000, "ovs": 286164150 }, "fscanovs": { "nm": "FSCAN 해외영업본부", "c": "#1565C0", "q1": 1284315509, "tgt": 1299144198, "ann": 4505397822, "ub": 0, "mp": [ 226277748, 0, 889670277 ], "mc": [ 0, 0, 78398496 ], "mg": [ 23950000, 45518988, 29700000 ], "dom": 25750000, "ovs": 1258565509 }, "xscan": { "nm": "XSCAN 영업본부", "c": "#2E7D32", "q1": 739012477, "tgt": 669663100, "ann": 6189663100, "ub": 427300000, "mp": [ 450365100, 109222110, 515000000 ], "mc": [ 63092810, 136094900, 140237557 ], "mg": [ 0, 0, 0 ], "dom": 471942500, "ovs": 267069977 }, "xscanovs": { "nm": "XSCAN 해외영업본부", "c": "#0D47A1", "q1": 183055482, "tgt": 567893578, "ann": 1969439954, "ub": 0, "mp": [ 0, 76692060, 106363422 ], "mc": [ 0, 0, 0 ], "mg": [ 0, 0, 0 ], "dom": 0, "ovs": 183055482 }, "battery": { "nm": "배터리 사업본부", "c": "#F57C00", "q1": 1107902035, "tgt": 1145800000, "ann": 5150114716, "ub": 435100000, "mp": [ 0, 438000000, 435000000 ], "mc": [ 58620650, 56272700, 163008685 ], "mg": [ 0, 0, 0 ], "dom": 1016019475, "ovs": 91882560 }, "newbiz": { "nm": "신사업본부", "c": "#7B1FA2", "q1": 55000000, "tgt": 0, "ann": 0, "ub": 93000000, "mp": [ 0, 0, 210000000 ], "mc": [ 0, 0, 0 ], "mg": [ 0, 0, 0 ], "dom": 55000000, "ovs": 0 } }, "ORDER_CAT": { "fscan": { "op": [ 644000000, 161000000, 405200000 ], "og": [ 0, 0, 0 ] }, "fscanovs": { "op": [ 44127400, 0, 713117356 ], "og": [ 0, 20500000, 18533392 ] }, "xscan": { "op": [ 192722750, 278000000, 569280250 ], "og": [ 0, 0, 0 ] }, "xscanovs": { "op": [ 166049000, 77236900, 0 ], "og": [ 30132900, 0, 0 ] }, "battery": { "op": [ 0, 5422644, 0 ], "og": [ 0, 0, 0 ] }, "newbiz": { "op": [ 0, 0, 210000000 ], "og": [ 0, 0, 0 ] } }, "CUSTS": { "fscan": [ { "nm": "주식회사 네추럴웨이", "gbn": "국내", "acc": "제품매출", "amt": 352000000, "ub": 350400000 }, { "nm": "XAVIS TECH (CS)", "gbn": "해외", "acc": "CS매출", "amt": 211242712, "ub": 0 }, { "nm": "상아생명과학 주식회사", "gbn": "국내", "acc": "제품매출", "amt": 113000000, "ub": 113000000 }, { "nm": "바틱그룹 주식회사", "gbn": "국내", "acc": "제품매출", "amt": 85000000, "ub": 85000000 }, { "nm": "㈜삼아벤처", "gbn": "국내", "acc": "제품매출", "amt": 65000000, "ub": 78000000 }, { "nm": "삼양스퀘어밀㈜", "gbn": "국내", "acc": "제품매출", "amt": 60000000, "ub": 30000000 }, { "nm": "㈜명성", "gbn": "국내", "acc": "제품매출", "amt": 46000000, "ub": 46000000 }, { "nm": "주식회사다정", "gbn": "국내", "acc": "제품매출", "amt": 44500000, "ub": 0 }, { "nm": "㈜빙그레", "gbn": "국내", "acc": "제품매출", "amt": 43500000, "ub": 33950000 }, { "nm": "삼우테크", "gbn": "국내", "acc": "제품매출", "amt": 43300000, "ub": 0 } ], "fscanovs": [ { "nm": "SCALE (인도)", "gbn": "해외", "acc": "제품매출", "amt": 408754094, "ub": 0 }, { "nm": "UNIPLAST (인도)", "gbn": "해외", "acc": "제품매출", "amt": 391004156, "ub": 0 }, { "nm": "XAVIS TECH", "gbn": "해외", "acc": "제품매출", "amt": 164307900, "ub": 0 }, { "nm": "NICHROME", "gbn": "해외", "acc": "제품매출", "amt": 145598937, "ub": 0 }, { "nm": "XAVIS TECH (CS)", "gbn": "해외", "acc": "CS매출", "amt": 78398496, "ub": 0 }, { "nm": "UNIPLAST (상품)", "gbn": "해외", "acc": "상품매출", "amt": 45518988, "ub": 0 }, { "nm": "복을만드는사람들", "gbn": "국내", "acc": "상품매출", "amt": 14750000, "ub": 0 }, { "nm": "주식회사 한웅메디칼", "gbn": "국내", "acc": "상품매출", "amt": 11000000, "ub": 0 } ], "xscanovs": [ { "nm": "LG INNOTEK", "gbn": "해외", "acc": "제품매출", "amt": 106363422, "ub": 0 }, { "nm": "TECHNO (베트남)", "gbn": "해외", "acc": "제품매출", "amt": 76692060, "ub": 0 } ], "xscan": [ { "nm": "에이에스이천안 (ASE Cheonan)", "gbn": "국내", "acc": "제품매출", "amt": 237000000, "ub": 189600000 }, { "nm": "BH SEMICON VINA", "gbn": "해외", "acc": "제품매출", "amt": 109222110, "ub": 0 }, { "nm": "TECHNO (CS)", "gbn": "해외", "acc": "CS매출", "amt": 70945425, "ub": 0 }, { "nm": "엘지이노텍㈜", "gbn": "국내", "acc": "CS매출", "amt": 57870000, "ub": 0 }, { "nm": "BEIJING XAVIS", "gbn": "해외", "acc": "제품매출", "amt": 53365100, "ub": 0 }, { "nm": "한국피아이엠㈜", "gbn": "국내", "acc": "CS매출", "amt": 50000000, "ub": 0 }, { "nm": "㈜바텍이엠엑스", "gbn": "국내", "acc": "CS매출", "amt": 44350000, "ub": 0 }, { "nm": "인탑스주식회사", "gbn": "국내", "acc": "CS매출", "amt": 23000000, "ub": 0 }, { "nm": "㈜유니온", "gbn": "국내", "acc": "CS매출", "amt": 22000000, "ub": 0 }, { "nm": "PIM VINA", "gbn": "해외", "acc": "CS매출", "amt": 17952000, "ub": 0 } ], "battery": [ { "nm": "㈜베스텍", "gbn": "국내", "acc": "제품매출", "amt": 873000000, "ub": 392100000 }, { "nm": "NDR INTERNATIONAL COMMERCIAL", "gbn": "해외", "acc": "CS매출", "amt": 91882560, "ub": 0 }, { "nm": "(주)엔트워크", "gbn": "국내", "acc": "CS매출", "amt": 43000000, "ub": 0 }, { "nm": "㈜엔트워크", "gbn": "국내", "acc": "CS매출", "amt": 43000000, "ub": 43000000 }, { "nm": "에스케이온 주식회사", "gbn": "국내", "acc": "CS매출", "amt": 32545575, "ub": 0 }, { "nm": "파테크", "gbn": "국내", "acc": "CS매출", "amt": 23000000, "ub": 0 }, { "nm": "㈜제이스텍", "gbn": "국내", "acc": "CS매출", "amt": 1200000, "ub": 0 } ], "newbiz": [ { "nm": "주식회사 성진디에스피", "gbn": "국내", "acc": "제품매출", "amt": 55000000, "ub": 0 } ] }, "RISK_ROWS": [ { "월": 3, "본": "배터리", "고": "㈜베스텍", "품": "IBC221(B)", "amt": 304500000 }, { "월": 1, "본": "XSCAN", "고": "에이에스이천안(ASE)", "품": "XSCAN-9800T", "amt": 189600000 }, { "월": 1, "본": "FSCAN국내", "고": "상아생명과학", "품": "FSCAN-2500PHE(T)", "amt": 113000000 }, { "월": 3, "본": "신사업", "고": "㈜에스엠티비전", "품": "XSCAN-1001BNST", "amt": 93000000 }, { "월": 2, "본": "배터리", "고": "㈜베스텍", "품": "IBC221(B)", "amt": 87600000 }, { "월": 3, "본": "FSCAN국내", "고": "주식회사 하림", "품": "FSCAN-4350GAC", "amt": 78400000 }, { "월": 3, "본": "XSCAN", "고": "에이티스마트(AT Smart)", "품": "FSCAN-4400", "amt": 77400000 }, { "월": 1, "본": "FSCAN국내", "고": "바틱그룹", "품": "FSCAN-6500DAC", "amt": 76500000 } ], "ORDER_DATA": { "monthly": [ { "month": "1월", "opp": 0, "opp60": 0, "actual": 10.77, "plan": 42.47, "bep": 31.12 }, { "month": "2월", "opp": 6.51, "opp60": 6.23, "actual": 5.26, "plan": 24.26, "bep": 31.12 }, { "month": "3월", "opp": 62.59, "opp60": 57.48, "actual": 13.03, "plan": 135.65, "bep": 31.12 }, { "month": "4월", "opp": 72.3, "opp60": 31.98, "actual": 0, "plan": 29.87, "bep": 31.12 }, { "month": "5월", "opp": 55.52, "opp60": 18.91, "actual": 0, "plan": 28.47, "bep": 31.12 }, { "month": "6월", "opp": 113.11, "opp60": 37.44, "actual": 0, "plan": 35.29, "bep": 31.12 } ], "divisions": { "fscan": { "nm": "FSCAN국내", "actual": [ 6.44, 1.61, 2.96, 0, 0, 0 ], "plan": [ 3.68, 4.21, 5.51, 5.57, 5.25, 7.98 ] }, "xscan": { "nm": "XSCAN국내", "actual": [ 1.93, 2.78, 3.58, 0, 0, 0 ], "plan": [ 4.2, 5.05, 5.7, 6.05, 4.5, 5.5 ] }, "ovsFscan": { "nm": "해외(FSCAN)", "actual": [ 0.44, 0.1, 4.94, 0, 0, 0 ], "plan": [ 3.35, 4.7, 10.48, 6.15, 3.28, 5.8 ] }, "ovsXscan": { "nm": "해외(XSCAN)", "actual": [ 1.96, 0.77, 0, 0, 0, 0 ], "plan": [ 2.64, 0.7, 4.76, 4, 7.44, 5.6 ] }, "battery": { "nm": "배터리", "actual": [ 0, 0, 0, 0, 0, 0 ], "plan": [ 28.6, 9.6, 62.8, 0, 0, 0 ], "opp": [ 0, 0, 34.68, 36.2, 36.1, 85.2 ], "opp60": [ 0, 0, 29.78, 5.74, 9.94, 25.2 ] }, "newbiz": { "nm": "신사업", "actual": [ 0, 0, 1.55, 0, 0, 0 ], "plan": [ 0, 0, 46.4, 8.1, 8, 10.4 ] } } }, "MODELS": { "sales": { "fscan": [ { "model": "FSCAN-2500PHE(T)", "amt": 930000000, "cnt": 8, "m": [ 465000000, 233000000, 232000000 ] }, { "model": "FSCAN-4280D", "amt": 502700000, "cnt": 13, "m": [ 121000000, 108000000, 273700000 ] }, { "model": "FSCAN-2500PHE", "amt": 190000000, "cnt": 3, "m": [ 0, 65000000, 125000000 ] }, { "model": "FSCAN-6500", "amt": 170000000, "cnt": 2, "m": [ 85000000, 0, 85000000 ] }, { "model": "FSCAN-4280", "amt": 168400000, "cnt": 4, "m": [ 126400000, 42000000, 0 ] } ], "fscanovs": [ { "model": "FSCAN-6350G(AC)", "amt": 319085233, "cnt": 2, "m": [ 0, 0, 319085233 ] }, { "model": "FSCAN-6350G2", "amt": 200245763, "cnt": 1, "m": [ 0, 0, 200245763 ] }, { "model": "FSCAN-2500PH", "amt": 119296000, "cnt": 1, "m": [ 0, 0, 119296000 ] }, { "model": "FSCAN-6280D(AC)", "amt": 102157170, "cnt": 1, "m": [ 0, 0, 102157170 ] }, { "model": "FSCAN-6500D(H,AC)", "amt": 79841900, "cnt": 1, "m": [ 79841900, 0, 0 ] } ], "xscan": [ { "model": "IBC221(B)", "amt": 873000000, "cnt": 2, "m": [ 0, 438000000, 435000000 ] }, { "model": "XSCAN-9800T", "amt": 474000000, "cnt": 2, "m": [ 237000000, 0, 237000000 ] }, { "model": "XSCAN-A130H", "amt": 355222110, "cnt": 4, "m": [ 160000000, 109222110, 86000000 ] }, { "model": "XSCAN-1001BNST", "amt": 155000000, "cnt": 1, "m": [ 0, 0, 155000000 ] }, { "model": "FSCAN-4400", "amt": 129000000, "cnt": 1, "m": [ 0, 0, 129000000 ] } ], "xscanovs": [ { "model": "XSCAN-A100R", "amt": 183055482, "cnt": 2, "m": [ 0, 76692060, 106363422 ] } ] }, "orders": { "fscan": [ { "model": "FSCAN-4280D", "amt": 269700000, "cnt": 7, "m": [ 71000000, 119000000, 79700000 ] }, { "model": "FSCAN-2500PHE(T)", "amt": 232000000, "cnt": 2, "m": [ 232000000, 0, 0 ] }, { "model": "FSCAN-4400D", "amt": 129000000, "cnt": 1, "m": [ 0, 129000000, 0 ] }, { "model": "FSCAN-2500PHE", "amt": 125000000, "cnt": 2, "m": [ 65000000, 0, 60000000 ] }, { "model": "FSCAN-4500DH", "amt": 114000000, "cnt": 2, "m": [ 114000000, 0, 0 ] } ], "fscanovs": [ { "model": "FSCAN-4350G(AC)2", "amt": 238147293, "cnt": 1, "m": [ 0, 0, 238147293 ] }, { "model": "FSCAN-4350G2", "amt": 136092075, "cnt": 1, "m": [ 0, 0, 136092075 ] }, { "model": "FSCAN-4350G(AC)", "amt": 125664000, "cnt": 1, "m": [ 0, 0, 125664000 ] }, { "model": "FSCAN-9500D", "amt": 114211185, "cnt": 1, "m": [ 0, 0, 114211185 ] }, { "model": "FSCAN-4280D(H,AC)", "amt": 63053952, "cnt": 1, "m": [ 0, 0, 63053952 ] } ], "xscan": [ { "model": "XSCAN-9800T(2.5D)", "amt": 448625100, "cnt": 2, "m": [ 0, 0, 448625100 ] }, { "model": "XSCAN-A130H", "amt": 399377900, "cnt": 4, "m": [ 192722750, 86000000, 120655150 ] }, { "model": "XSCAN-1001BNST", "amt": 155000000, "cnt": 1, "m": [ 0, 0, 155000000 ] }, { "model": "XSCAN-A150L", "amt": 63000000, "cnt": 1, "m": [ 0, 63000000, 0 ] }, { "model": "XSCAN-1001BWSJ", "amt": 55000000, "cnt": 1, "m": [ 0, 0, 55000000 ] } ], "xscanovs": [ { "model": "XSCAN-A100R", "amt": 148981900, "cnt": 2, "m": [ 71745000, 77236900, 0 ] }, { "model": "XSCAN-A130R", "amt": 94304000, "cnt": 1, "m": [ 94304000, 0, 0 ] } ] } }, "FORECAST": { "plan": [ 42.47, 24.26, 135.65, 29.87, 28.47, 35.29, 27.88, 27.46, 61.39, 44.04, 17.23, 25.16 ], "bep": 31.12, "actual": [ 10.77, 5.26, 13.03, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "annualPlanTotal": 499.17, "annualBepTotal": 373.4 } }