검색 결과가 없습니다

AMD 어드밴스드 마이크로 디바이시스(AMD) Advanced Micro Devices Inc

110.48

2.92

2.71%

일일 변동폭

52주 변동폭

108.15
111.4
106.5
227.29

Advanced Micro Devices Inc

인덱스 섹터 산업 그룹
S&P 500
Nasdaq 100
Russell 1000
Information Technology Semiconductors & Semiconductor Equipment
"해당종목은 12월 결산법인 이며, 단위는 백만달러 혹은 백만주 입니다."
해당연도 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2013
매출 25,785 22,680 23,601 16,434 9,763 6,731 6,475 5,253 4,272 3,991 5,506 5,299 5,422
매출증감율 +13.69% -3.9% +43.61% +68.33% +45.05% +3.95% +23.26% +22.96% +7.04% -27.52% +3.91% -2.27% -2.27%
매출원가
?

COGS 혹은 COS로 표현됨. 제품의 생산에 필요한 모든 비용의 합 혹은 물품 매입에 필요한 모든 비용

13,060 12,220 12,998 8,505 5,416 3,863 4,028 3,466 3,274 2,911 3,667 3,321 4,187
매출원가 증감율 +6.87% -5.99% +52.83% +57.03% +40.2% -4.1% +16.21% +5.86% +12.47% -20.62% +10.42% -20.68% -20.68%
매출총이익
?

매출 - 매출원가

12,725 10,460 10,603 7,929 4,347 2,868 2,447 1,787 998 1,080 1,839 1,978 1,235
매출총이익 증감율 +21.65% -1.35% +33.72% +82.4% +51.57% +17.2% +36.93% +79.06% -7.59% -41.27% -7.03% +60.16% +60.16%
매출총이익률 49.35% 46.12% 44.93% 48.25% 44.53% 42.61% 37.79% 34.02% 23.36% 27.06% 33.40% 37.33% 22.78%
총 영업비용
?

연구개발비 + 판관비 로 구성된다

10,687 10,093 9,441 4,293 2,978 2,297 1,996 1,712 1,468 1,415 1,696 1,891 2,191
판관비 (판매관리비)
?

selling, general and administrative expenses - SGA 혹은 SG&A 라고 표현한다

2,783 2,352 2,336 1,448 995 750 562 516 460 475 607 674 823
연구개발비 (R&D) 6,456 5,872 5,005 2,845 1,983 1,547 1,434 1,196 1,008 937 1,075 1,199 1,354
총 영업비용 증감율 +5.89% +6.91% +119.92% +44.16% +29.65% +15.08% +16.59% +16.62% +3.75% -16.57% -10.31% -13.69% -13.69%
영업이익 (EBIT)
?

Earnings Before Interest and Tax. 순이익에 이자와 세금을 더한 것으로 영업이익과 거의 같은 값으로 볼수 있다

2,038 367 1,162 3,636 1,369 571 451 75 -470 -335 143 87 -956
영업이익 (EBIT) 증감율 +455.31% -68.42% -68.04% +165.6% +139.75% +26.61% +501.33% +115.96% -40.3% -334.27% +64.37% +109.1% +109.1%
영업이익률 7.90% 1.62% 4.92% 22.12% 14.02% 8.48% 6.97% 1.43% -11.00% -8.39% 2.60% 1.64% -17.63%
이자수익+이자비용 92 99 -85 30 -39 -80 -106 -123 -153 -180 -171 -176 -167
기타영업외수익비용 -3 -8 5 -2 -1 -3 -3 0 145 -2 -5 -2 10
세전이익
?

영업이익 - (이자수익 + 이자비용) - 기타영업외수익비용

1,989 492 1,184 3,669 1,275 372 330 -8 -448 -646 -398 -74 -1,217
법인세비용 381 -346 -122 513 -1,210 44 -22 1,148 39 14 5 9 -34
당기순이익
?

세전이익 - 법인세비용

1,641 854 1,320 3,162 2,490 341 337 -33 -497 -660 -403 -83 -1,183
총 당기순이익 증감율 +92.15% -35.3% -58.25% +26.99% +630.21% +1.19% +1121.21% +93.36% +24.7% -63.77% -385.54% +92.98% +92.98%
희석발행주식수
?

잠재적으로 주식으로 전환될 가능성이 있는 것들 (스톡옵션, 전환사채 등)까지 포함한 주식 수

1,637 1,625 1,571 1,229 1,207 1,120 1,064 952 835 783 768 754 741
희석EPS
?

당기순이익 / 희석발행주식수

1 0.53 0.84 2.57 2.06 0.29 0.33 -0.03 -0.6 -0.84 -0.52 -0.11 -1.6
희석EPS 증감율 +88.68% -36.9% -67.32% +24.76% +610.34% -12.12% +1200% +95% +28.57% -61.54% -372.73% +93.11% +93.11%
세후순이익 1,608 838 1,306 3,156 2,485 328 352 -1,156 -487 -660 -403 -83 -1,183
해당분기 2024 Q4
(2024-12-28~2024-09-29)
2024 Q3
(2024-09-28~2024-06-30)
2024 Q2
(2024-06-29~2024-03-31)
2024 Q1
(2024-03-30~2023-12-31)
2023 Q4
(2023-12-30~2023-10-01)
2023 Q3
(2023-09-30~2023-07-02)
2023 Q2
(2023-07-01~2023-04-02)
2023 Q1
(2023-04-01~2023-01-01)
2022 Q4
(2022-12-31~2022-09-25)
2022 Q3
(2022-09-24~2022-06-26)
2022 Q2
(2022-06-25~2022-03-27)
2022 Q1
(2022-03-26~2021-12-26)
2021 Q4
(2021-12-25~2021-09-26)
2021 Q3
(2021-09-25~2021-06-27)
2021 Q2
(2021-06-26~2021-03-28)
2021 Q1
(2021-03-27~2020-12-27)
2020 Q4
(2020-12-26~2020-09-27)
2020 Q3
(2020-09-26~2020-06-28)
2020 Q2
(2020-06-27~2020-03-29)
2020 Q1
(2020-03-28~2019-12-29)
2019 Q4
(2019-12-28~2019-09-29)
2019 Q3
(2019-09-28~2019-06-30)
2019 Q2
(2019-06-29~2019-03-31)
2019 Q1
(2019-03-30~2018-12-30)
2018 Q4
(2018-12-29~2018-09-30)
2018 Q3
(2018-09-29~2018-07-01)
2018 Q2
(2018-06-30~2018-04-01)
2018 Q1
(2018-03-31~2017-12-31)
2017 Q4
(2017-12-30~2017-10-01)
2017 Q3
(2017-09-30~2017-07-02)
2017 Q2
(2017-07-01~2017-04-02)
2017 Q1
(2017-04-01~2017-01-01)
2016 Q4
(2016-12-31~2016-09-25)
2016 Q3
(2016-09-24~2016-06-26)
2016 Q2
(2016-06-25~2016-03-27)
2016 Q1
(2016-03-26~2015-12-27)
2015 Q4
(2015-12-26~2015-09-27)
2015 Q3
(2015-09-26~2015-06-28)
2015 Q2
(2015-06-27~2015-03-29)
2015 Q1
(2015-03-28~2014-12-28)
2014 Q4
(2014-12-27~2014-09-28)
2014 Q3
(2014-09-27~2014-06-29)
2014 Q2
(2014-06-28~2014-03-30)
2014 Q1
(2014-03-29~2013-12-29)
2013 Q4
(2013-12-28~2013-09-29)
2013 Q3
(2013-09-28~2013-06-30)
2013 Q2
(2013-06-29~2013-03-31)
2013 Q2
(2013-03-30~2012-12-30)
2013 Q2
(2012-12-29~2012-09-30)
2013 Q2
(2012-09-29~2012-07-01)
2013 Q2
(2012-06-30~)
매출 7,658 6,819 5,835 5,473 6,168 5,800 5,359 5,353 5,599 5,565 6,550 5,887 4,826 4,313 3,850 3,445 3,244 2,801 1,932 1,786 2,127 1,801 1,531 1,272 1,419 1,653 1,756 1,647 1,340 1,584 1,151 1,178 1,106 1,307 1,027 832 958 1,061 942 1,030 1,239 1,429 1,441 1,397 1,589 1,461 1,161 1,088 1,155 1,269 1,413
매출증감율 +12.3% +16.86% +6.61% -11.27% +6.34% +8.23% +0.11% -4.39% +0.61% -15.04% +11.26% +21.99% +11.89% +12.03% +11.76% +6.2% +15.82% +44.98% +8.17% -16.03% +18.1% +17.64% +20.36% -10.36% -14.16% -5.87% +6.62% +22.91% -15.4% +37.62% -2.29% +6.51% -15.38% +27.26% +23.44% -13.15% -9.71% +12.63% -8.54% -16.87% -13.3% -0.83% +3.15% -12.08% +8.76% +25.84% +6.71% -5.8% -8.98% -10.19% -10.19%
매출원가
?

COGS 혹은 COS로 표현됨. 제품의 생산에 필요한 모든 비용의 합 혹은 물품 매입에 필요한 모든 비용

3,776 3,400 2,971 2,913 3,257 3,053 2,916 2,994 3,196 3,211 3,522 3,069 2,400 2,227 2,020 1,858 1,793 1,571 1,084 968 1,178 1,024 910 751 882 992 1,104 1,050 888 1,013 765 800 755 1,248 708 563 675 822 710 704 879 935 943 910 1,036 940 702 643 977 877 775
매출원가 증감율 +11.06% +14.44% +1.99% -10.56% +6.68% +4.7% -2.61% -6.32% -0.47% -8.83% +14.76% +27.88% +7.77% +10.25% +8.72% +3.63% +14.13% +44.93% +11.98% -17.83% +15.04% +12.53% +21.17% -14.85% -11.09% -10.14% +5.14% +18.24% -12.34% +32.42% -4.38% +5.96% -39.5% +76.27% +25.75% -16.59% -17.88% +15.77% +0.85% -19.91% -5.99% -0.85% +3.63% -12.16% +10.21% +33.9% +9.18% -34.19% +11.4% +13.16% +13.16%
매출총이익
?

매출 - 매출원가

3,882 3,419 2,864 2,560 2,911 2,747 2,443 2,359 2,403 2,354 3,028 2,818 2,426 2,086 1,830 1,587 1,451 1,230 848 818 949 777 621 521 537 661 652 597 452 571 386 378 351 59 319 269 283 239 232 326 360 494 498 487 553 521 459 445 178 392 638
매출총이익 증감율 +13.54% +19.38% +11.88% -12.06% +5.97% +12.44% +3.56% -1.83% +2.08% -22.26% +7.45% +16.16% +16.3% +13.99% +15.31% +9.37% +17.97% +45.05% +3.67% -13.8% +22.14% +25.12% +19.19% -2.98% -18.76% +1.38% +9.21% +32.08% -20.84% +47.93% +2.12% +7.69% +494.92% -81.5% +18.59% -4.95% +18.41% +3.02% -28.83% -9.44% -27.13% -0.8% +2.26% -11.93% +6.14% +13.51% +3.15% +150% -54.59% -38.56% -38.56%
매출총이익률 50.69% 50.14% 49.08% 46.78% 47.20% 47.36% 45.59% 44.07% 42.92% 42.30% 46.23% 47.87% 50.27% 48.37% 47.53% 46.07% 44.73% 43.91% 43.89% 45.80% 44.62% 43.14% 40.56% 40.96% 37.84% 39.99% 37.13% 36.25% 33.73% 36.05% 33.54% 32.09% 31.74% 4.51% 31.06% 32.33% 29.54% 22.53% 24.63% 31.65% 29.06% 34.57% 34.56% 34.86% 34.80% 35.66% 39.53% 40.90% 15.41% 30.89% 45.15%
총 영업비용
?

연구개발비 + 판관비 로 구성된다

2,836 2,709 2,605 2,537 2,575 2,533 2,471 2,514 2,557 2,426 2,508 1,950 1,223 1,141 1,000 929 881 781 675 641 601 591 562 543 509 511 499 477 454 452 412 394 385 376 360 347 333 344 365 373 396 430 434 436 465 447 483 496 510 520 561
판관비 (판매관리비)
?

selling, general and administrative expenses - SGA 혹은 SG&A 라고 표현한다

792 721 650 620 644 576 547 585 590 557 592 597 412 376 341 319 308 273 215 199 206 185 189 170 138 148 142 134 134 132 127 123 121 117 117 105 107 106 132 130 149 149 154 155 169 155 171 179 193 188 212
연구개발비 (R&D) 1,712 1,636 1,583 1,525 1,511 1,507 1,443 1,411 1,366 1,279 1,300 1,060 811 765 659 610 573 508 460 442 395 406 373 373 371 363 357 343 320 320 285 271 264 259 243 242 226 238 233 240 243 278 276 278 292 287 308 0 0 0 0
총 영업비용 증감율 +4.69% +3.99% +2.68% -1.48% +1.66% +2.51% -1.71% -1.68% +5.4% -3.27% +28.62% +59.44% +7.19% +14.1% +7.64% +5.45% +12.8% +15.7% +5.3% +6.66% +1.69% +5.16% +3.5% +6.68% -0.39% +2.4% +4.61% +5.07% +0.44% +9.71% +4.57% +2.34% +2.39% +4.44% +3.75% +4.2% -3.2% -5.75% -2.14% -5.81% -7.91% -0.92% -0.46% -6.24% +4.03% -7.45% -2.62% -2.75% -1.92% -7.31% -7.31%
영업이익 (EBIT)
?

Earnings Before Interest and Tax. 순이익에 이자와 세금을 더한 것으로 영업이익과 거의 같은 값으로 볼수 있다

1,046 710 259 23 336 214 -28 -155 -154 -72 520 868 1,203 945 830 658 570 449 173 177 348 186 59 -22 28 150 153 120 -2 119 -26 -16 -34 -317 -41 -78 -50 -105 -133 -47 -36 64 64 51 88 74 -24 -51 -332 -128 77
영업이익 (EBIT) 증감율 +47.32% +174.13% +1026.09% -93.15% +57.01% +864.29% +81.94% -0.65% -113.89% -113.85% -40.09% -27.85% +27.3% +13.86% +26.14% +15.44% +26.95% +159.54% -2.26% -49.14% +87.1% +215.25% +368.18% -178.57% -81.33% -1.96% +27.5% +6100% -101.68% +557.69% -62.5% +52.94% +89.27% -673.17% +47.44% -56% +52.38% +21.05% -182.98% -30.56% -156.25% - +25.49% -42.05% +18.92% +408.33% +52.94% +84.64% -159.38% -266.23% -266.23%
영업이익률 13.66% 10.41% 4.44% 0.42% 5.45% 3.69% -0.52% -2.90% -2.75% -1.29% 7.94% 14.74% 24.93% 21.91% 21.56% 19.10% 17.57% 16.03% 8.95% 9.91% 16.36% 10.33% 3.85% -1.73% 1.97% 9.07% 8.71% 7.29% -0.15% 7.51% -2.26% -1.36% -3.07% -24.25% -3.99% -9.38% -5.22% -9.90% -14.12% -4.56% -2.91% 4.48% 4.44% 3.65% 5.54% 5.07% -2.07% -4.69% -28.74% -10.09% 5.45%
이자수익+이자비용 -19 -23 -25 -25 -27 -26 -28 -25 -24 -34 -35 -57 0 -7 -10 -9 -1 -11 -14 -13 -17 -25 -26 -27 -30 -30 -31 -33 -31 -33 -33 -32 -34 -41 -41 -40 -46 -46 -44 -44 -31 -45 -46 -49 -44 -46 -41 -44 -43 -42 -41
기타영업외수익비용 37 36 55 53 49 59 46 43 30 25 7 8 -28 87 0 3 -7 1 1 4 2 5 4 1 17 -6 1 3 14 -1 -2 -5 -5 -2 150 150 -2 2 -3 1 65 65 -50 -20 -1 1 -1 -2 -4 16 -5
세전이익
?

영업이익 - (이자수익 + 이자비용) - 기타영업외수익비용

889 737 299 64 364 257 -2 -127 -136 -73 497 896 1,203 1,003 821 642 546 401 160 168 205 126 37 4 3 114 123 90 -31 85 -36 -26 -44 -397 101 -108 -92 -197 -180 -177 -367 19 -32 -18 90 51 -71 -144 -469 -157 31
법인세비용 419 -27 41 -52 -297 -39 -23 13 -154 -135 54 113 229 82 113 89 -1,232 12 4 6 48 7 2 -13 -48 12 6 8 1,118 22 3 5 5 4 29 1 10 0 1 3 -3 2 4 2 1 3 3 2 4 0 -6
당기순이익
?

세전이익 - 법인세비용

482 771 265 123 667 299 27 -139 21 66 447 786 974 923 710 555 1,781 390 157 162 170 120 35 16 38 102 116 81 -19 61 -42 -33 -51 -406 69 -109 -102 -197 -181 -180 -364 17 -36 -20 89 48 -74 -146 -473 -157 37
총 당기순이익 증감율 -37.48% +190.94% +115.45% -81.56% +123.08% +1007.41% +119.42% -761.9% -68.18% -85.23% -43.13% -19.3% +5.53% +30% +27.93% -68.84% +356.67% +148.41% -3.09% -4.71% +41.67% +242.86% +118.75% -57.89% -62.75% -12.07% +43.21% +526.32% -131.15% +245.24% -27.27% +35.29% +87.44% -688.41% +163.3% -6.86% +48.22% -8.84% -0.56% +50.55% -2241.18% +147.22% -80% -122.47% +85.42% +164.86% +49.32% +69.13% -201.27% -524.32% -524.32%
희석발행주식수
?

잠재적으로 주식으로 전환될 가능성이 있는 것들 (스톡옵션, 전환사채 등)까지 포함한 주식 수

1,634 1,636 1,637 1,639 1,625 1,629 1,627 1,611 1,619 1,625 1,632 1,410 1,223 1,230 1,232 1,231 1,226 1,215 1,227 1,224 1,159 1,117 1,109 1,094 1,082 1,076 1,147 1,039 967 1,042 945 939 937 815 821 793 791 785 778 777 776 785 764 761 757 764 752 749 747 745 755
희석EPS
?

당기순이익 / 희석발행주식수

0.29 0.47 0.16 0.08 0.41 0.18 0.02 -0.09 0.01 0.04 0.27 0.56 0.8 0.75 0.58 0.45 1.45 0.32 0.13 0.14 0.14 0.11 0.03 0.01 0.05 0.09 0.1 0.08 -0.01 0.06 -0.04 -0.04 -0.05 -0.5 0.08 -0.14 -0.13 -0.25 -0.23 -0.23 -0.47 0.02 -0.05 -0.03 0.12 0.06 -0.1 -0.19 -0.63 -0.21 0.05
희석EPS 증감율 -38.3% +193.75% +100% -80.49% +127.78% +800% +122.22% -1000% -75% -85.19% -51.79% -30% +6.67% +29.31% +28.89% -68.97% +353.13% +146.15% -7.14% - +27.27% +266.67% +200% -80% -44.44% -10% +25% +900% -116.67% +250% - +20% +90% -725% +157.14% -7.69% +48% -8.7% - +51.06% -2450% +140% -66.67% -125% +100% +160% +47.37% +69.99% -200.47% -530.02% -530.02%
세후순이익 470 764 258 116 661 296 21 -140 18 62 443 783 974 921 708 553 1,778 389 156 162 157 119 35 17 51 102 117 82 -1,149 63 -39 -31 -49 -401 72 -109 -102 -197 -181 -180 -364 17 -36 -20 89 48 -74 -146 -473 -157 37
해당분기 2024 Q4
(2024-12-28~2024-09-29)
2024 Q3
(2024-09-28~2024-06-30)
2024 Q2
(2024-06-29~2024-03-31)
2024 Q1
(2024-03-30~2023-12-31)
2023 Q4
(2023-12-30~2023-10-01)
2023 Q3
(2023-09-30~2023-07-02)
2023 Q2
(2023-07-01~2023-04-02)
2023 Q1
(2023-04-01~2023-01-01)
2022 Q4
(2022-12-31~2022-09-25)
2022 Q3
(2022-09-24~2022-06-26)
2022 Q2
(2022-06-25~2022-03-27)
2022 Q1
(2022-03-26~2021-12-26)
2021 Q4
(2021-12-25~2021-09-26)
2021 Q3
(2021-09-25~2021-06-27)
2021 Q2
(2021-06-26~2021-03-28)
2021 Q1
(2021-03-27~2020-12-27)
2020 Q4
(2020-12-26~2020-09-27)
2020 Q3
(2020-09-26~2020-06-28)
2020 Q2
(2020-06-27~2020-03-29)
2020 Q1
(2020-03-28~2019-12-29)
2019 Q4
(2019-12-28~2019-09-29)
2019 Q3
(2019-09-28~2019-06-30)
2019 Q2
(2019-06-29~2019-03-31)
2019 Q1
(2019-03-30~2018-12-30)
2018 Q4
(2018-12-29~2018-09-30)
2018 Q3
(2018-09-29~2018-07-01)
2018 Q2
(2018-06-30~2018-04-01)
2018 Q1
(2018-03-31~2017-12-31)
2017 Q4
(2017-12-30~2017-10-01)
2017 Q3
(2017-09-30~2017-07-02)
2017 Q2
(2017-07-01~2017-04-02)
2017 Q1
(2017-04-01~2017-01-01)
2016 Q4
(2016-12-31~2016-09-25)
2016 Q3
(2016-09-24~2016-06-26)
2016 Q2
(2016-06-25~2016-03-27)
2016 Q1
(2016-03-26~2015-12-27)
2015 Q4
(2015-12-26~2015-09-27)
2015 Q3
(2015-09-26~2015-06-28)
2015 Q2
(2015-06-27~2015-03-29)
2015 Q1
(2015-03-28~2014-12-28)
2014 Q4
(2014-12-27~2014-09-28)
2014 Q3
(2014-09-27~2014-06-29)
2014 Q2
(2014-06-28~2014-03-30)
2014 Q1
(2014-03-29~2013-12-29)
2013 Q4
(2013-12-28~2013-09-29)
2013 Q3
(2013-09-28~2013-06-30)
2013 Q2
(2013-06-29~2013-03-31)
2013 Q2
(2013-03-30~2012-12-30)
2013 Q2
(2012-12-29~2012-09-30)
2013 Q2
(2012-09-29~2012-07-01)
2013 Q2
(2012-06-30~2012-04-01)
2013 Q2
(2012-03-31~)
매출 25,785 24,295 23,276 22,800 22,680 22,111 21,876 23,067 23,601 22,828 21,576 18,876 16,434 14,852 13,340 11,422 9,763 8,646 7,646 7,245 6,731 6,023 5,875 6,100 6,475 6,396 6,327 5,722 5,253 5,019 4,742 4,618 4,272 4,124 3,878 3,793 3,991 4,272 4,640 5,139 5,506 5,856 5,888 5,608 5,299 4,865 4,673 4,925 5,422 5,958 6,379 6,540
매출증감율 +6.13% +4.38% +2.09% +0.53% +2.57% +1.07% -5.16% -2.26% +3.39% +5.8% +14.3% +14.86% +10.65% +11.33% +16.79% +16.99% +12.92% +13.08% +5.53% +7.64% +11.75% +2.52% -3.69% -5.79% +1.24% +1.09% +10.57% +8.93% +4.66% +5.84% +2.69% +8.1% +3.59% +6.34% +2.24% -4.96% -6.58% -7.93% -9.71% -6.67% -5.98% -0.54% +4.99% +5.83% +8.92% +4.11% -5.12% -9.17% -9% -6.6% -2.46% -2.46%
매출원가
?

COGS 혹은 COS로 표현됨. 제품의 생산에 필요한 모든 비용의 합 혹은 물품 매입에 필요한 모든 비용

13,060 12,541 12,194 12,139 12,220 12,159 12,317 12,923 12,998 12,202 11,218 9,716 8,505 7,898 7,242 6,306 5,416 4,801 4,254 4,080 3,863 3,567 3,535 3,729 4,028 4,034 4,055 3,716 3,466 3,333 3,568 3,511 3,274 3,194 2,768 2,770 2,911 3,115 3,228 3,461 3,667 3,824 3,829 3,588 3,321 3,262 3,199 3,272 4,187 4,128 4,185 4,264
매출원가 증감율 +4.14% +2.85% +0.45% -0.66% +0.5% -1.28% -4.69% -0.58% +6.52% +8.77% +15.46% +14.24% +7.69% +9.06% +14.84% +16.43% +12.81% +12.86% +4.26% +5.62% +8.3% +0.91% -5.2% -7.42% -0.15% -0.52% +9.12% +7.21% +3.99% -6.59% +1.62% +7.24% +2.5% +15.39% -0.07% -4.84% -6.55% -3.5% -6.73% -5.62% -4.11% -0.13% +6.72% +8.04% +1.81% +1.97% -2.23% -21.85% +1.43% -1.36% -1.85% -1.85%
매출총이익
?

매출 - 매출원가

12,725 11,754 11,082 10,661 10,460 9,952 9,559 10,144 10,603 10,626 10,358 9,160 7,929 6,954 6,098 5,116 4,347 3,845 3,392 3,165 2,868 2,456 2,340 2,371 2,447 2,362 2,272 2,006 1,787 1,686 1,174 1,107 998 930 1,110 1,023 1,080 1,157 1,412 1,678 1,839 2,032 2,059 2,020 1,978 1,603 1,474 1,653 1,235 1,830 2,194 2,276
매출총이익 증감율 +8.26% +6.06% +3.95% +1.92% +5.1% +4.11% -5.77% -4.33% -0.22% +2.59% +13.08% +15.53% +14.02% +14.04% +19.19% +17.69% +13.06% +13.35% +7.17% +10.36% +16.78% +4.96% -1.31% -3.11% +3.6% +3.96% +13.26% +12.26% +5.99% +43.61% +6.05% +10.92% +7.31% -16.22% +8.5% -5.28% -6.66% -18.06% -15.85% -8.75% -9.5% -1.31% +1.93% +2.12% +23.39% +8.75% -10.83% +33.85% -32.51% -16.59% -3.6% -3.6%
매출총이익률 49.35% 48.38% 47.61% 46.76% 46.12% 45.01% 43.70% 43.98% 44.93% 46.55% 48.01% 48.53% 48.25% 46.82% 45.71% 44.79% 44.53% 44.47% 44.36% 43.69% 42.61% 40.78% 39.83% 38.87% 37.79% 36.93% 35.91% 35.06% 34.02% 33.59% 24.76% 23.97% 23.36% 22.55% 28.62% 26.97% 27.06% 27.08% 30.43% 32.65% 33.40% 34.70% 34.97% 36.02% 37.33% 32.95% 31.54% 33.56% 22.78% 30.72% 34.39% 34.80%
총 영업비용
?

연구개발비 + 판관비 로 구성된다

10,687 10,426 10,250 10,116 10,093 10,075 9,968 10,005 9,441 8,107 6,822 5,314 4,293 3,951 3,591 3,266 2,978 2,698 2,508 2,395 2,297 2,205 2,125 2,062 1,996 1,941 1,882 1,795 1,712 1,643 1,567 1,515 1,468 1,421 1,394 1,403 1,415 1,478 1,564 1,633 1,696 1,765 1,782 1,831 1,891 1,936 2,009 2,087 2,190 2,284 2,382 2,436
판관비 (판매관리비)
?

selling, general and administrative expenses - SGA 혹은 SG&A 라고 표현한다

2,783 2,635 2,490 2,387 2,352 2,298 2,279 2,324 2,336 2,158 1,977 1,726 1,448 1,344 1,241 1,115 995 893 805 779 750 682 645 598 562 558 542 527 516 503 488 478 460 446 435 450 475 517 560 582 607 627 633 650 674 698 731 772 823 873 934 961
연구개발비 (R&D) 6,456 6,255 6,126 5,986 5,872 5,727 5,499 5,356 5,005 4,450 3,936 3,295 2,845 2,607 2,350 2,151 1,983 1,805 1,703 1,616 1,547 1,523 1,480 1,464 1,434 1,383 1,340 1,268 1,196 1,140 1,079 1,037 1,008 970 949 939 937 954 994 1,037 1,075 1,124 1,133 1,165 1,199 1,220 1,261 1,298 1,354 1,399 1,432 1,454
총 영업비용 증감율 +2.5% +1.72% +1.32% +0.23% +0.18% +1.07% -0.37% +5.97% +16.45% +18.84% +28.38% +23.78% +8.66% +10.03% +9.95% +9.67% +10.38% +7.58% +4.72% +4.27% +4.17% +3.76% +3.06% +3.31% +2.83% +3.13% +4.85% +4.85% +4.2% +4.85% +3.43% +3.2% +3.31% +1.94% -0.64% -0.85% -4.26% -5.5% -4.23% -3.71% -3.91% -0.95% -2.68% -3.17% -2.32% -3.63% -3.74% -4.7% -4.12% -4.11% -2.22% -2.22%
영업이익 (EBIT)
?

Earnings Before Interest and Tax. 순이익에 이자와 세금을 더한 것으로 영업이익과 거의 같은 값으로 볼수 있다

2,038 1,328 832 545 367 -123 -409 139 1,162 2,519 3,536 3,846 3,636 3,003 2,507 1,850 1,369 1,147 884 770 571 251 215 309 451 421 390 211 75 43 -393 -408 -470 -491 -284 -380 -335 -321 -152 45 143 267 277 189 87 -333 -535 -434 -955 -454 -188 -160
영업이익 (EBIT) 증감율 +53.46% +59.62% +52.66% +48.5% +398.37% +69.93% -394.24% -88.04% -53.87% -28.76% -8.06% +5.78% +21.08% +19.78% +35.51% +35.14% +19.35% +29.75% +14.81% +34.85% +127.49% +16.74% -30.42% -31.49% +7.13% +7.95% +84.83% +181.33% +74.42% +110.94% +3.68% +13.19% +4.28% -72.89% +25.26% -13.43% -4.36% -111.18% -437.78% -68.53% -46.44% -3.61% +46.56% +117.24% +126.13% +37.76% -23.27% +54.55% -110.35% -141.49% -17.5% -17.5%
영업이익률 7.90% 5.47% 3.57% 2.39% 1.62% -0.56% -1.87% 0.60% 4.92% 11.03% 16.39% 20.38% 22.12% 20.22% 18.79% 16.20% 14.02% 13.27% 11.56% 10.63% 8.48% 4.17% 3.66% 5.07% 6.97% 6.58% 6.16% 3.69% 1.43% 0.86% -8.29% -8.83% -11.00% -11.91% -7.32% -10.02% -8.39% -7.51% -3.28% 0.88% 2.60% 4.56% 4.70% 3.37% 1.64% -6.84% -11.45% -8.81% -17.61% -7.62% -2.95% -2.45%
이자수익+이자비용 -92 -100 -103 -106 -106 -103 -111 -118 -150 -126 -99 -74 -26 -27 -31 -35 -39 -55 -69 -81 -95 -108 -113 -118 -124 -125 -128 -130 -129 -132 -140 -148 -156 -163 -163 -162 -180 -165 -164 -166 -171 -184 -185 -180 -175 -174 -170 -170 -167 -165 -162 -166
기타영업외수익비용 181 193 216 207 197 178 144 105 70 12 74 67 62 83 -3 -2 -1 8 12 15 12 27 16 13 15 12 17 14 6 -8 -9 143 148 146 150 -3 -2 65 63 16 -5 -71 -70 -21 -3 -6 9 5 6 -197 -220 -211
세전이익
?

영업이익 - (이자수익 + 이자비용) - 기타영업외수익비용

1,989 1,464 984 683 492 -8 -338 161 1,184 2,523 3,599 3,923 3,669 3,012 2,410 1,749 1,275 934 659 536 372 170 158 244 330 296 267 108 -8 -21 -503 -366 -448 -496 -296 -577 -646 -921 -705 -557 -398 59 91 52 -74 -633 -841 -739 -1,217 -925 -676 -643
법인세비용 381 -335 -347 -411 -346 -203 -299 -222 -122 261 478 537 513 -948 -1,018 -1,127 -1,210 70 65 63 44 -52 -47 -43 -22 1,144 1,154 1,151 1,148 35 17 43 39 44 40 12 14 1 3 6 5 9 10 9 9 12 9 0 -34 -42 -47 -38
당기순이익
?

세전이익 - 법인세비용

1,641 1,826 1,354 1,116 854 208 -25 395 1,320 2,273 3,130 3,393 3,162 3,969 3,436 2,883 2,490 879 609 487 341 209 191 272 337 280 239 81 -33 -65 -532 -421 -497 -548 -339 -589 -660 -922 -708 -563 -403 50 81 43 -83 -645 -850 -739 -1,183 -887 -633 -609
총 당기순이익 증감율 -10.13% +34.86% +21.33% +30.68% +310.58% +932% -106.33% -70.08% -41.93% -27.38% -7.75% +7.31% -20.33% +15.51% +19.18% +15.78% +183.28% +44.33% +25.05% +42.82% +63.16% +9.42% -29.78% -19.29% +20.36% +17.15% +195.06% +345.45% +49.23% +87.78% -26.37% +15.29% +9.31% -61.65% +42.44% +10.76% +28.42% -30.23% -25.75% -39.7% -906% -38.27% +88.37% +151.81% +87.13% +24.12% -15.02% +37.53% -33.37% -40.13% -3.94% -3.94%
희석발행주식수
?

잠재적으로 주식으로 전환될 가능성이 있는 것들 (스톡옵션, 전환사채 등)까지 포함한 주식 수

1,634 1,636 1,637 1,639 1,625 1,629 1,627 1,611 1,619 1,625 1,632 1,410 1,223 1,230 1,232 1,231 1,226 1,215 1,227 1,224 1,159 1,117 1,109 1,094 1,082 1,076 1,147 1,039 967 1,042 945 939 937 815 821 793 791 785 778 777 776 785 764 761 757 764 752 749 747 745 755 734
희석EPS
?

당기순이익 / 희석발행주식수

1 1.12 0.83 0.69 0.52 0.12 -0.02 0.23 0.81 1.39 1.91 2.4 2.58 3.23 2.8 2.35 2.04 0.73 0.49 0.39 0.29 0.2 0.18 0.25 0.32 0.26 0.2 0.07 -0.03 -0.07 -0.56 -0.44 -0.53 -0.69 -0.41 -0.75 -0.84 -1.18 -0.91 -0.73 -0.53 0.06 0.1 0.05 -0.11 -0.86 -1.13 -0.98 -1.58 -1.19 -0.84 -0.83
희석EPS 증감율 -10.71% +34.94% +20.29% +32.69% +333.33% +700% -108.7% -71.6% -41.73% -27.23% -20.42% -6.98% -20.12% +15.36% +19.15% +15.2% +179.45% +48.98% +25.64% +34.48% +45% +11.11% -28% -21.88% +23.08% +30% +185.71% +333.33% +57.14% +87.5% -27.27% +16.98% +23.19% -68.29% +45.33% +10.71% +28.81% -29.67% -24.66% -37.74% -983.33% -40% +100% +145.45% +87.21% +23.89% -15.31% +38.12% -33.01% -42.01% -1.05% -1.05%
세후순이익 1,608 1,799 1,331 1,094 838 195 -39 383 1,306 2,262 3,121 3,386 3,156 3,960 3,428 2,876 2,485 864 594 473 328 222 205 287 352 -848 -887 -1,043 -1,156 -56 -520 -409 -487 -540 -336 -589 -660 -922 -708 -563 -403 50 81 43 -83 -645 -850 -739 -1,183 -883 -629 -605
Move to scroll
기업의 주가는 기업의 미래 수익에 대한 기대감이 반영되기 때문에
기업의 미래 매출, 순이익 성장성은 주가의 향방에 큰 영향을 미칩니다.
또한 한 기업의 주가는 기업 자체의 실적만이 아니라 상대적으로 섹터나 시장,
유사기업의 실적에 비해 어느 정도의 위치에 있는지에 따라 움직임이 결정됩니다.
세상에 공개되는 너무나도 많은 정보들로 자신만의 기준을 세우는 일은 매우 어려운 일입니다. 마이셀프스탁 적정주가
이러한 어려움 속에서 여러분이 최소한의 기준점을 세워볼 수 있도록
도와주는 하나의 툴입니다.
그 어떤 다른 지표나 의견, 목표주가 등과 마찬가지로
마이셀프스탁 적정주가가 결코 절대적인 기준이 될 수는 없지만 자신만의 흔들리지 않는 기준점을 잡아가는 여정에서 나쁘지 않은 길잡이가 될 수 있을 것이라고 생각합니다.
마이셀프스탁 적정주가를 활용하시기 전 꼭 아래 강의 영상을 보시고 활용하시기 바랍니다.

감사합니다.