에스엠코어

007820 코스닥
5,800 50 (+0.87%)
기준 : 03/29 10:05
  • 시가총액
    1,152억
  • 주식수
    2,003만
  • PER
    -6.18배
  • PBR
    2.37배
  • ROE
    -38.33%
  • 결산월
    12월

23.4Q 업데이트 - 전체계정

  • 재무분석
  • 20년 재무제표
  • 손익계산서
자세히

손익계산서를 통해 매출액과 비용 그리고 이익(손실) 규모를 알 수 있습니다. 기업의 매출액에서 모든 비용을 제외하고 남는 돈을 순이익이라고 합니다. 순이익이 많을 수록 기업가치는 높아지게 됩니다.
손익계산서를 볼 때는 '많이 팔고 많이 남기는 회사'를 찾으면 됩니다. 경쟁 기업에 비해 매출액 규모가 크고, 순이익을 많이 남기면 경쟁우위에 있는 기업이라고 할 수 있습니다.

  • 데이터
  • 연결 재무제표
  • 국제회계
설정
연환산 연간 분기
세부항목 소수점
단위 : 억원
손익계산서 2023/12 2023/09 2023/06 2023/03 2022/12 2022/09 2022/06 2022/03 2021/12 2021/09 2021/06 2021/03 2020/12 2020/09 2020/06 2020/03 2019/12 2019/09 2019/06 2019/03 2018/12 2018/09 2018/06 2018/03 2017/12 2017/09 2017/06 2017/03 2016/12 2016/09 2016/06 2016/03 2015/12 2015/09 2015/06 2015/03 2014/12 2014/09 2014/06 2014/03 2013/12 2013/09 2013/06 2013/03 2012/12
매출액(수익) 1,7371,737.7 1,7511,751.0 1,4351,435.4 1,3361,336.8 1,1501,150.1
내수 822822.1 1,1711,171.5 1,1971,197.6 1,0431,043.7 797797.6
수출 541541.6 579579.5 237237.8 293293.1 352352.4
기타 1,7371,737.7 00.0 00.0 00.0 00.0
매출원가 1,8691,869.3 1,7801,780.2 1,4101,410.2 1,2691,269.8 1,0681,068.3
원재료 1,4391,439.4 1,3951,395.9 1,0521,052.7 947947.8 773773.9
재고자산의변동 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
기타원가 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
인건비 164164.4 166166.7 167167.5 160160.6 156156.5
감가상각비 1919.0 2020.6 2121.7 2222.2 2222.4
기타 246246.5 196196.8 168168.2 139139.1 115115.4
매출총이익 -131-131.6 -29-29.1 2525.1 6767.0 8181.7
판매비와관리비 5656.4 5656.8 6060.0 6161.1 6161.6
급여 2525.6 2626.7 2626.8 2727.6 2525.6
퇴직급여 22.1 22.2 22.3 22.6 22.7
복리후생비 33.7 33.1 33.3 33.3 33.5
임차료 0-0.4 0-0.3 0-0.3 0-0.3 0-0.2
수도광열비 11.3 11.3 11.3 11.3 11.3
전산처리비 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
지급수수료 99.7 88.4 88.5 88.8 88.7
용역비 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
수출비용 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
판매수수료 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
판매촉진비 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
광고선전비 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
애프터서비스비 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
운반비 N/AN/A 00.0 00.0 00.0 N/AN/A
포장비 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
연구개발비 33.1 55.0 66.2 66.0 88.7
개발비상각 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
대손상각비 0-0.9 00.0 00.0 00.0 00.0
감가상각비 33.0 22.8 33.1 33.1 33.2
무형자산상각비 0-0.6 0-0.7 0-0.7 0-0.7 0-0.7
기타 55.6 66.0 77.1 77.1 66.5
영업이익 -188-188.1 -85-85.9 -34-34.8 55.9 2020.0
EBITDA -159-159.2 -74-74.6 -14-14.2 4141.1 5454.3
금융손익 0-0.1 55.7 11.6 -2-2.6 -1-1.4
금융수익 55.4 88.2 99.5 66.6 66.4
이자수익 0-0.9 11.2 11.8 11.5 11.2
외환거래이익 44.5 77.0 77.7 55.1 55.1
외환차익 44.5 33.2 33.9 11.3 11.4
외화환산이익 00.0 33.7 33.7 33.8 33.7
기타 N/AN/A 33.2 33.9 11.3 11.4
배당금수익 N/AN/A N/AN/A N/AN/A 00.0 00.0
금융자산처분이익 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
금융자산평가이익 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
파생상품이익 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
기타 00.0 00.0 00.0 00.0 00.0
금융비용 55.3 22.5 77.8 99.3 77.8
이자비용 33.2 33.7 44.5 55.0 55.0
외환거래손실 22.0 -1-1.1 33.3 44.3 22.7
외환차손 11.5 22.0 22.0 11.3 0-0.9
외화환산손실 0-0.5 -3-3.2 11.2 22.9 11.8
기타 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
대손상각비 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
금융자산처분손실 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
금융자산평가손실 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
파생상품손실 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
기타 00.0 00.0 00.0 00.0 00.0
기타영업외손익 33.6 -21-21.1 -9-9.3 88.3 55.4
기타영업외수익 1919.5 0-0.2 1414.4 2626.6 2121.6
이자수익 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
외환거래이익 1717.0 0-0.2 1313.7 2525.4 2020.5
외환차익 1111.3 99.0 1313.6 1414.0 1212.2
외화환산이익 55.7 -9-9.2 0-0.1 1111.4 88.3
기타 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
수수료수익 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
배당금수익 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
임대료 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
로열티수익 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
투자부동산처분이익 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
투자자산처분이익 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
유형,리스자산처분이익 00.0 00.0 00.0 0-0.2 0-0.2
무형자산처분이익 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
기타자산처분이익 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
파생상품이익 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
자산손상차손환입 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
대손충당금환입 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
투자자산평가이익 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
지분법이익 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
채무면제이익 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
기타 22.4 0-0.5 0-0.5 0-0.8 0-0.8
기타영업외비용 1515.9 2121.3 2323.7 1818.2 1616.1
이자비용 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
외환거래손실 1414.4 1919.5 2121.4 1717.0 1414.9
외환차손 1111.8 1111.8 1212.1 88.1 66.6
외화환산손실 22.6 77.6 99.2 88.9 88.2
기타 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
기타대손상각비 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
기부금 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
투자부동산처분손실 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
투자자산처분손실 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
유형,리스자산처분손실 00.0 0-0.4 0-0.4 0-0.3 0-0.3
무형자산처분손실 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
기타자산처분손실 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
파생상품손실 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
자산손상차손 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
자산평가손실 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
지분법손실 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
사채상환손실 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
기타 11.4 11.4 11.9 0-0.8 0-0.8
종속기업및관계기업관련손익 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
지분법손익 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
지분법이익 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
지분법손실 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
지분법적용투자주식손상차손 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
기타 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
관계기업처분손익 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
관계기업처분이익 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
관계기업처분손실 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
관계기업손상차손 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
기타 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
종속기업관련손익 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
종속기업처분이익 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
종속기업처분손실 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
종속기업손상차손 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
기타 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
기타 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
법인세비용차감전계속사업이익 -184-184.3 -101-101.3 -42-42.5 1111.5 2424.0
법인세비용 22.1 -2-2.7 -1-1.3 -1-1.5 0-0.6
중단사업이익 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
당기순이익 -186-186.5 -98-98.5 -41-41.1 1313.1 2424.7
지배지분 순이익 -186-186.5 -98-98.5 -41-41.1 1313.1 2424.7
비지배지분 순이익 N/AN/A 00.0 00.0 00.0 N/AN/A
기타포괄이익 0-0.1 1313.7 1414.0 1414.1 1414.0
금융자산평가손익 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
매도가능금융자산평가손익 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
관계기업등기타포괄이익 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
해외사업환산손익 00.0 0-0.3 00.0 0-0.2 0-0.1
현금흐름위험회피적립금 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
재평가손익 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
기타포괄이익관련법인세 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
기타 0-0.2 1414.0 1313.9 1313.8 1313.9
총포괄이익 -186-186.7 -84-84.8 -27-27.1 2727.1 3838.7
지배지분 총포괄이익 -186-186.7 -84-84.8 -27-27.1 2727.1 3838.7
비지배지분 총포괄이익 N/AN/A 00.0 00.0 00.0 N/AN/A
주당순이익 -931-931.0 -491-491.9 -205-205.5 6565.3 123123.2
시가총액 1,0871,087.8 1,1451,145.9 1,3441,344.2 1,3701,370.3 1,1411,141.9
주가 5,4305,430.0 5,7205,720.0 6,7106,710.0 6,8406,840.0 5,7005,700.0
주가수익배수 -5.83-5.83 -11.63-11.63 -32.65-32.65 104.64104.64 46.2446.24

20년 재무제표를 한번에! 실적시즌 혜택! 지금 회원가입하면 종목 재무분석 매일 3건 무료! 회원가입

실적시즌! 종목 재무분석 매일 3건 무료! 회원가입