2024 546
( )
2024 7 15
...................................................................................................................
.............................................................................................
.............................................................................................
............................. 4
............................................................... 6
..................................................... 6
.............................................................. 12
............................................................ 12
.............................................................. 12
.............................................................. 14
................................................ 23
.............................................................. 24
.............................................................. 25
........................................................ 27
............................................ 28
...................................................... 29
.............................................. 30
............................................ 32
............................................ 34
................................................ 36
.............................. 37
.................................................. 38
.................................................. 39
2020 11 4 ... 40
............................................ 41
.................................... 43
1
2024 546
(
) (
)
2024 5 31
2024 5 31
10,758,846.48 88,939,331.95
-78,180,485.47
2
2024 5 31
32,040,000.00 (
) -78,180,485.47
110,220,485.47
2024 5 31 2025 5 30
3
2024 546
2024 5 31
( )
1. ( )
2. 88
2001
3.
4. 40,000.1
5. ( )
6. 91440300061436270G
7.
8.
3D 3D
3D
4
(
)
(
)
1-8
( )
)
1. ( )
2.
2 712
3.
4. 4,000
5.
6. 91440300MA5FK3W43C
7.
8.
(
)
1-8
)
2019 4 11 4,000
2,800 (
70%) ( ) 1,200 ( 30%)
)
5
2021 12 31 2022 12 31 2023 12 31
25,568,131.65 8,142,822.92 13,149,290.63 10,758,846.48
39,157,947.61 52,915,108.69 83,719,635.90 88,939,331.95
-13,589,815.96 -44,772,285.77 -70,570,345.27 -78,180,485.47
2021 2022 2023 2024 1-5
10,440.84 692,028.66 4,728,790.27 1,919,824.05
9,850.43 557,462.06 3,785,743.37 1,845,746.85
-34,145,378.69 -35,086,630.51 -30,407,777.25 -8,452,998.43
-34,145,378.69 -35,086,630.51 -30,407,777.25 -8,452,998.43
2021 2022
2023
)
2019 4 3D
3D TOF
( )
( )
2024 5 31
2024 5 31
10,758,846.48 88,939,331.95 -78,180,485.47
6
7,452,392.18
3,306,454.30
4,126,878.76 1,615,831.26
96,256.27
8,849.56
1,443,099.95
10,758,846.48
88,024,838.52
914,493.43
88,939,331.95
-78,180,485.47
( )
1,781,301.33
PCBA
4,126,878.76
1,615,831.26 , 421 ( ),
8,849.56
( )
1.
96,256.27 Allegro PCB Designer 17.4
PCB
87 1 26
(1)
1 TOF ZL201910678036.8 2021/8/3
2 ZL201910888943.5 2022/7/8
7
3 ZL201910888954.3 2022/5/27
4 ZL201910814078.X 2022/3/29
5 ZL201910930728.7 2022/3/15
6 ZL201910895772.9 2022/3/15
7 ZL201910895783.7 2022/3/15
8 ZL201910813659.1 2024/5/7
9 ZL201910813656.8 2022/3/29
10 ZL201910814076.0 2022/12/9
11 ZL201910990109.7 2022/5/27
12 ZL201910888949.2 2022/10/4
13 ZL201910888951.X 2023/3/14
14 ZL2019108894522 2022/3/4
15 ZL201910889455.6 2022/3/4
TDC
16 ZL201910888927.6 2022/6/14
17 ZL201910927160.3 2023/1/3
18 ZL201910975561.6 2022/10/21
19 ZL201911161398.6 2024/3/8
20 ZL202010093833.2 2022/5/27
21 ZL202010093832.8 2022/6/14
22 ZL202010311692.7 2024/5/3
23 ZL202010311685.7 2023/12/1
24 ZL202010311687.6 2023/5/16
25 ZL202010419014.2 2023/9/5
26 ZL202010500282.7 2023/2/24
27 ZL202010500293.5 2023/12/12
28 ZL202010537808.9 2022/4/26
8
29 ZL202010693349.3 2023/12/12
30 ZL202010694317.5 2023/10/27
31 ZL202010726629.X 2022/10/4
32 ZL202011133524.X 2023/12/12
33 ZL202011131250.0 2023/12/12
34 ZL202011362468.7 2023/7/4
35 ZL202011230152.2 2024/5/3
36 ZL202110121633.8 2023/10/31
37 ZL202110120017.0 2023/12/1
38 ZL202110120018.5 2023/12/1
39 ZL202110680076.3 2023/10/27
40 ZL202110679904.1 2024/3/12
41 ZL202110910264.0 2023/7/11
42 ZL201921032307.4 2020/6/30
43 ZL201921019069.3 2020/6/30
44 ZL201921019030.1 2020/6/30
45 ZL201921024356.3 2020/6/30
46 ZL201921344988.8 2020/6/30
47 ZL201921593219.1 2020/9/4
48 ZL201921631145.6 2020/7/31
49 ZL201921631142.2 2020/7/31
50 ZL201921630308.9 2020/9/4
51 ZL201921719072.6 2020/7/31
52 ZL201921746553.6 2020/9/4
53 ZL201922487432.0 2020/7/31
54 ZL202020591647.7 2021/1/12
9
55 ZL202020831853.0 2021/3/12
56 ZL202021004823.9 2021/4/30
57 ZL202022409762.0 2021/9/3
58 ZL202022441578.4 2021/9/3
59 ZL202120145104.7 2021/11/19
60 ZL202120849363.8 2021/12/10
61 ZL202121370803.8 2022/3/25
62 ZL202220089391.9 2022/7/29
63 ZL202123335378.1 2022/6/24
64 ZL202221934862.8 2022/12/27
65 ZL202221929757.5 2022/12/27
66 ZL202123340793.6 2022/8/16
67 ZL202221636601.8 2022/11/22
68 ZL202221963043.6 2022/12/9
69 ZL202222811869.7 2023/3/14
70 ZL202223211660.3 2023/7/4
71 ZL202222811894.5 2023/10/3
72 ZL202222811892.6 2023/6/30
73 ZL202320552660.5 2023/12/12
74 ZL202320602751.5 2023/12/12
75 ZL202320623122.0 2023/12/12
76 ZL202320552656.9 2023/12/12
77 ZL202320575776.0 2023/12/12
78 ZL202321712308.X 2024/1/12
79 ZL202322231266.4 2024/5/3
80 ZL202322993033.8 2024/5/31
81 ZL202130111546.5 2021/7/6
10
82 ZL202130484614.2 2022/1/25
83 ZL202130558591.5 2022/1/7
84 ZL202130664395.6 2022/6/10
85 ZL202230267426.9 2022/12/9
86 ZL202330032272.X 2023/5/5
87 ZL202330128851.4 2023/7/4
(2)
1 2022SR1615751 2022/9/22
270 V1.0 10569950
(3)
1 9 49127259 2021/3/28
2 10 49122345 2021/3/28
3 12 49143303 2021/5/28
4 28 49133431 2021/4/7
5 35 49132450 2021/6/7
6 37 49130992 2021/6/7
7 39 49140689 2021/3/28
8 42 49122029 2021/5/28
9 9 49143127 2021/6/7
10 28 49133426 2021/5/28
11 37 49129495 2021/3/28
12 39 49128945 2021/3/28
13 42 49128980 2021/3/28
14 9 49141909 ORADAR 2021/6/7
15 10 49130561 ORADAR 2021/7/28
16 12 49121977 ORADAR 2021/5/28
17 35 49133437 ORADAR 2021/5/28
18 37 49118533 ORADAR 2021/3/28
19 39 49118499 ORADAR 2021/3/28
20 42 49133483 ORADAR 2021/4/7
21 9 57380298 Ordarray 2022/1/21
22 9 57378499 LiCam 2022/1/21
23 9 71335127 MULTI PULSE STACKING 2023/11/28
24 10 71335127 MULTI PULSE STACKING 2023/11/28
25 12 71335127 MULTI PULSE STACKING 2023/11/28
26 42 71335127 MULTI PULSE STACKING 2023/11/28
( )
11
( )
1.
( )
2.
2024 5 31
( )
1.
2.
3.
( )
1.
2.
3.
4.
12
5.
6.
7.
8.
9.
10.
11.
12.
13.
14.
15.
16.
( )
1.
2. ( )
3.
4.
( )
1.
2.
3.
4.
5.
6.
7.
8.
13
9. iFinD
10. (LPR)
11.
12.
13.
( )
( )
14
= -
)
1.
2.
3.
4.
)
1.
- - -
- -
1)
15
A
a.
b.
B
a.
b.
c.
d.
C
16
2)
A
N n
B1 (0.85-1.15)
B2 (0.85-1.15)
B3 (0.85-1.15)
B4 (0.80-1.00)
B5 (0.85-1.15)
K=n/N B1 B2 B3 B4 B5 100%
B.
(K1) / 100%
3
4
2.
17
3.
4.
(1)
Allegro PCB Designer 17.4 PCB
87 1
26 ( )
(2)
Allegro PCB Designer 17.4 PCB
26
(3)
V
Ai i
r
n
18
5.
)
( )
)
1 (
)
2
3
)
( )
19
n
t
r
t t
n
)
2030
)
=
( )
)
1
(WACC)
WACC
T
D/E
20
LPR
CAPM
2
(1)
(CCDC)
10 30
(2)
iFinD
(3) Beta
iFinD
Beta = [1+(1-T) (D E)]( T
Beta Beta D E )
beta Beta
'
l = u × 1+ 1-t D/E Beta
(4) ERP
A ERP
21
300 A
B 2014 2023
C
300
300
D
E Rfi ERP
Rfi
F
ERP
(5) Rc
3
(1)
(2)
(LPR)
(3)
22
)
( ) ( )
75,076,300.00
)
( )
1.
2.
3.
4.
( )
1.
2.
3.
4.
23
5.
6.
7.
8.
( )
1.
2.
3.
4.
( )
1.
2.
3.
4.
5.
( )
1.
(1)
(2)
(3)
24
(4)
(5)
(6)
2.
(1)
(2)
(3)
(4)
(5)
1.
10,758,846.48 23,864,823.45
13,105,976.97 121.82%
25
88,939,331.95 88,939,331.95
-78,180,485.47 -65,074,508.50
13,105,976.97 16.76%
%
A B C=B-A D=C/A*100
7,452,392.18 7,418,976.68 -33,415.50 -0.45
3,306,454.30 16,445,846.77 13,139,392.47 397.39
1,615,831.26 2,364,680.00 748,848.74 46.34
8,849.56 8,849.56
96,256.27 12,486,800.00 12,390,543.73 12,872.45
1,443,099.95 1,443,099.95
10,758,846.48 23,864,823.45 13,105,976.97 121.82
88,024,838.52 88,024,838.52
914,493.43 914,493.43
88,939,331.95 88,939,331.95
-78,180,485.47 -65,074,508.50 13,105,976.97 16.76
2.
32,040,000.00
3.
-65,074,508.50
32,040,000.00 97,114,508.50
303.10%
26
32,040,000.00 (
)
1.
2. ( )
12
3.
4.
5.
( ) ( )
2023 7
( 17
364.78 760,084.80
) ( )2(G) 7 -2026 7
5%
01 12 16
27
2024 7
6.
7.
8.
9.
10.
11.
1.
2.
28