검색 결과가 없습니다

QCOM 퀄컴 Qualcomm Inc

160.42

-2.99

-1.83%

일일 변동폭

52주 변동폭

159.75
162.94
122.66
230.63

Qualcomm Inc

인덱스 섹터 산업 그룹
S&P 500
나스닥 100
Russell 1000
Information Technology Semiconductors & Semiconductor Equipment

개장 전 162.155 +1.74 (+1.08%)

"해당종목은 9월 결산법인 이며, 단위는 백만달러 혹은 백만주 입니다."
해당연도 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2013
매출 35,820 44,200 33,566 21,731 19,573 22,611 22,258 23,554 25,281 26,487 24,866 19,121
매출증감율 -18.96% +31.68% +54.46% +11.03% -13.44% +1.59% -5.5% -6.83% -4.55% +6.52% +30.05% +30.05%
매출원가
?

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

15,869 18,635 14,262 9,255 8,599 10,244 9,792 9,315 10,106 10,435 9,820 7,096
매출원가 증감율 -14.84% +30.66% +54.1% +7.63% -16.06% +4.62% +5.12% -7.83% -3.15% +6.26% +38.39% +38.39%
매출총이익
?

매출 - 매출원가

19,951 25,565 19,304 12,476 10,974 12,367 12,466 14,239 15,175 16,052 15,046 12,025
매출총이익 증감율 -21.96% +32.43% +54.73% +13.69% -11.26% -0.79% -12.45% -6.17% -5.46% +6.69% +25.12% +25.12%
매출총이익률 55.70% 57.84% 57.51% 57.41% 56.07% 54.69% 56.01% 60.45% 60.03% 60.60% 60.51% 62.89%
총 영업비용
?

연구개발비 + 판관비 로 구성된다

11,301 10,764 9,515 8,049 7,593 8,593 8,143 7,710 8,786 8,196 7,485 6,239
판관비 (판매관리비)
?

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

2,483 2,570 2,339 2,074 2,195 2,986 2,658 2,213 2,272 2,265 2,518 2,324
연구개발비 (R&D) 8,818 8,194 7,176 5,975 5,398 5,625 5,485 5,141 5,476 5,447 4,967 3,915
총 영업비용 증감율 +4.99% +13.13% +18.21% +6.01% -11.64% +5.53% +5.62% -12.25% +7.2% +9.5% +19.97% +19.97%
영업이익 (EBIT)
?

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

8,650 14,801 9,789 4,427 3,381 3,774 4,323 6,529 6,389 7,856 7,561 5,786
영업이익 (EBIT) 증감율 -41.56% +51.2% +121.12% +30.94% -10.41% -12.7% -33.79% +2.19% -18.67% +3.9% +30.68% +30.68%
영업이익률 24.15% 33.49% 29.16% 20.37% 17.27% 16.69% 19.42% 27.72% 25.27% 29.66% 30.41% 30.26%
이자수익+이자비용 -199 -815 518 -131 -51 -154 583 510 908 1,402 1,037 963
기타영업외수익비용 -14 -14 -14 -14 -14 -14 -14 -14 -14 -14 1 -0
세전이익
?

영업이익 - (이자수익 + 이자비용) - 기타영업외수익비용

7,443 14,998 10,274 5,719 7,481 392 2,987 6,833 6,487 8,778 8,194 6,562
법인세비용 104 2,012 1,231 521 3,095 4,913 543 1,131 1,219 1,244 1,349 1,279
당기순이익
?

세전이익 - 법인세비용

7,232 12,936 9,043 5,198 4,386 -4,964 2,445 5,705 5,271 7,967 6,853 6,109
총 당기순이익 증감율 -44.09% +43.05% +73.97% +18.51% +188.36% -303.03% -57.14% +8.23% -33.84% +16.26% +12.18% +12.18%
희석발행주식수
?

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

1,126 1,137 1,149 1,149 1,220 1,463 1,490 1,498 1,639 1,714 1,754 1,741
희석EPS
?

당기순이익 / 희석발행주식수

6.42 11.37 7.87 4.52 3.6 -3.39 1.64 3.81 3.22 4.64 3.91 3.51
희석EPS 증감율 -43.54% +44.47% +74.12% +25.56% +206.19% -306.71% -56.96% +18.32% -30.6% +18.67% +11.43% +11.43%
세후순이익 7,339 12,986 9,043 5,198 4,386 -4,521 2,444 5,702 5,268 7,534 6,845 5,283
해당분기 2024 Q4
(2024-09-29~2024-06-24)
2024 Q3
(2024-06-23~2024-03-25)
2024 Q2
(2024-03-24~2023-12-25)
2024 Q1
(2023-12-24~2023-09-25)
2023 Q4
(2023-09-24~2023-06-26)
2023 Q3
(2023-06-25~2023-03-28)
2023 Q2
(2023-03-27~2022-12-26)
2023 Q1
(2022-12-25~2022-09-26)
2022 Q4
(2022-09-25~2022-06-27)
2022 Q3
(2022-06-26~2022-03-28)
2022 Q2
(2022-03-27~2021-12-27)
2022 Q1
(2021-12-26~2021-09-27)
2021 Q4
(2021-09-26~2021-06-28)
2021 Q3
(2021-06-27~2021-03-29)
2021 Q2
(2021-03-28~2020-12-28)
2021 Q1
(2020-12-27~2020-09-28)
2020 Q4
(2020-09-27~2020-06-29)
2020 Q3
(2020-06-28~2020-03-30)
2020 Q2
(2020-03-29~2019-12-30)
2020 Q1
(2019-12-29~2019-09-30)
2019 Q4
(2019-09-29~2019-07-01)
2019 Q3
(2019-06-30~2019-04-01)
2019 Q2
(2019-03-31~2018-12-31)
2019 Q1
(2018-12-30~2018-10-01)
2018 Q4
(2018-09-30~2018-06-25)
2018 Q3
(2018-06-24~2018-03-26)
2018 Q2
(2018-03-25~2017-12-25)
2018 Q1
(2017-12-24~2017-09-25)
2017 Q4
(2017-09-24~2017-06-26)
2017 Q3
(2017-06-25~2017-03-27)
2017 Q2
(2017-03-26~2016-12-26)
2017 Q1
(2016-12-25~2016-09-26)
2016 Q4
(2016-09-25~2016-06-27)
2016 Q3
(2016-06-26~2016-03-28)
2016 Q2
(2016-03-27~2015-12-28)
2016 Q1
(2015-12-27~2015-09-28)
2015 Q4
(2015-09-27~2015-06-29)
2015 Q3
(2015-06-28~2015-03-30)
2015 Q2
(2015-03-29~2014-12-29)
2015 Q1
(2014-12-28~2014-09-29)
2014 Q4
(2014-09-28~2014-06-30)
2014 Q3
(2014-06-29~2014-03-31)
2014 Q2
(2014-03-30~2013-12-30)
2014 Q1
(2013-12-29~2013-09-30)
2013 Q4
(2013-09-29~2013-07-01)
2013 Q3
(2013-06-30~2013-04-01)
2013 Q3
(2013-03-31~2012-12-31)
2013 Q3
(2012-12-30~2012-10-01)
2013 Q3
(2012-09-30~2012-06-25)
2013 Q3
(2012-06-24~)
매출 10,244 9,393 9,389 9,935 8,631 8,451 9,275 9,463 11,395 10,936 11,164 10,705 9,336 8,060 7,935 8,235 6,546 4,893 5,216 5,077 4,814 4,935 4,982 4,842 5,778 5,577 5,220 6,035 5,871 5,371 5,016 5,999 6,184 6,044 5,551 5,775 5,456 5,832 6,894 7,099 6,692 6,806 6,367 6,622 6,481 6,243 6,124 6,018 4,871 4,626
매출증감율 +9.06% +0.04% -5.5% +15.11% +2.13% -8.88% -1.99% -16.95% +4.2% -2.04% +4.29% +14.66% +15.83% +1.58% -3.64% +25.8% +33.78% -6.19% +2.74% +5.46% -2.45% -0.94% +2.89% -16.2% +3.6% +6.84% -13.5% +2.79% +9.31% +7.08% -16.39% -2.99% +2.32% +8.88% -3.88% +5.85% -6.45% -15.4% -2.89% +6.08% -1.67% +6.89% -3.85% +2.18% +3.81% +1.94% +1.76% +23.55% +5.3% +5.3%
매출원가
?

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

4,467 4,174 4,106 4,312 3,880 3,792 4,153 4,044 4,868 4,816 4,648 4,303 3,937 3,404 3,432 3,489 2,766 2,080 2,297 2,113 2,118 2,018 2,080 2,085 2,850 2,364 2,137 2,557 2,652 2,349 2,102 2,359 2,450 2,435 2,036 2,394 2,164 2,396 2,565 2,980 2,692 2,678 2,420 2,645 2,714 2,497 2,372 2,237 1,840 1,719
매출원가 증감율 +7.02% +1.66% -4.78% +11.13% +2.32% -8.69% +2.7% -16.93% +1.08% +3.61% +8.02% +9.3% +15.66% -0.82% -1.63% +26.14% +32.98% -9.45% +8.71% -0.24% +4.96% -2.98% -0.24% -26.84% +20.56% +10.62% -16.43% -3.58% +12.9% +11.75% -10.89% -3.71% +0.62% +19.6% -14.95% +10.63% -9.68% -6.59% -13.93% +10.7% +0.52% +10.66% -8.51% -2.54% +8.69% +5.27% +6.03% +21.58% +7.04% +7.04%
매출총이익
?

매출 - 매출원가

5,777 5,219 5,283 5,623 4,751 4,659 5,122 5,419 6,527 6,120 6,516 6,402 5,399 4,656 4,503 4,746 3,780 2,813 2,919 2,964 2,696 2,917 2,902 2,757 2,928 3,213 3,083 3,478 3,219 3,022 2,914 3,640 3,734 3,609 3,515 3,381 3,292 3,436 4,329 4,119 4,000 4,128 3,947 3,977 3,767 3,746 3,752 3,781 3,031 2,907
매출총이익 증감율 +10.69% -1.21% -6.05% +18.35% +1.97% -9.04% -5.48% -16.98% +6.65% -6.08% +1.78% +18.58% +15.96% +3.4% -5.12% +25.56% +34.38% -3.63% -1.52% +9.94% -7.58% +0.52% +5.26% -5.84% -8.87% +4.22% -11.36% +8.05% +6.52% +3.71% -19.95% -2.52% +3.46% +2.67% +3.96% +2.7% -4.19% -20.63% +5.1% +2.98% -3.1% +4.59% -0.75% +5.57% +0.56% -0.16% -0.77% +24.74% +4.27% +4.27%
매출총이익률 56.39% 55.56% 56.27% 56.60% 55.05% 55.13% 55.22% 57.27% 57.28% 55.96% 58.37% 59.80% 57.83% 57.77% 56.75% 57.63% 57.75% 57.49% 55.96% 58.38% 56.00% 59.11% 58.25% 56.94% 50.67% 57.61% 59.06% 57.63% 54.83% 56.27% 58.09% 60.68% 60.38% 59.71% 63.32% 58.55% 60.34% 58.92% 62.79% 58.02% 59.77% 60.65% 61.99% 60.06% 58.12% 60.00% 61.27% 62.83% 62.23% 62.84%
총 영업비용
?

연구개발비 + 판관비 로 구성된다

3,060 2,923 2,943 2,723 2,764 2,839 2,824 2,874 2,861 2,707 2,658 2,538 2,497 2,461 2,337 2,220 2,133 2,031 1,951 1,934 1,990 1,917 1,873 1,787 4,076 2,049 2,055 2,098 2,139 2,022 1,932 1,838 2,157 1,847 1,877 1,827 2,034 1,972 2,879 1,903 1,933 2,002 1,867 1,943 2,006 1,911 1,875 1,693 1,796 1,518
판관비 (판매관리비)
?

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

761 664 707 627 629 618 614 623 683 655 624 608 618 597 557 567 551 511 483 528 549 538 566 519 689 635 655 697 741 633 558 530 527 581 578 526 628 557 532 555 539 576 533 616 657 613 661 587 682 544
연구개발비 (R&D) 2,302 2,259 2,236 2,096 2,135 2,222 2,210 2,251 2,178 2,052 2,034 1,930 1,879 1,864 1,780 1,653 1,582 1,520 1,468 1,406 1,441 1,379 1,307 1,268 1,388 1,414 1,400 1,418 1,398 1,388 1,374 1,308 1,226 1,266 1,299 1,349 1,354 1,404 1,372 1,348 1,360 1,426 1,334 1,327 1,349 1,298 0 0 0 0
총 영업비용 증감율 +4.69% -0.68% +8.08% -1.48% -2.64% +0.53% -1.74% +0.45% +5.69% +1.84% +4.73% +1.64% +1.46% +5.31% +5.27% +4.08% +5.02% +4.1% +0.88% -2.81% +3.81% +2.35% +4.81% -56.16% +98.93% -0.29% -2.05% -1.92% +5.79% +4.66% +5.11% -14.79% +16.78% -1.6% +2.74% -10.18% +3.14% -31.5% +51.29% -1.55% -3.45% +7.23% -3.91% -3.14% +4.97% +1.92% +10.75% -5.73% +18.31% +18.31%
영업이익 (EBIT)
?

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

2,717 2,296 2,340 2,900 1,987 1,820 2,298 2,545 3,666 3,413 3,858 3,864 2,902 2,195 2,166 2,526 1,647 782 968 1,030 706 1,000 1,029 970 -1,148 1,164 1,028 1,380 1,080 1,000 982 1,802 1,577 1,762 1,638 1,554 1,258 1,464 1,450 2,216 2,067 2,126 2,080 2,034 1,761 1,835 1,877 2,088 1,235 1,389
영업이익 (EBIT) 증감율 +18.34% -1.88% -19.31% +45.95% +9.18% -20.8% -9.71% -30.58% +7.41% -11.53% -0.16% +33.15% +32.21% +1.34% -14.25% +53.37% +110.61% -19.21% -6.02% +45.89% -29.4% -2.82% +6.08% +184.49% -198.63% +13.23% -25.51% +27.78% +8% +1.83% -45.5% +14.27% -10.5% +7.57% +5.41% +23.53% -14.07% +0.97% -34.57% +7.21% -2.78% +2.21% +2.26% +15.5% -4.03% -2.24% -10.11% +69.07% -11.09% -11.09%
영업이익률 26.52% 24.44% 24.92% 29.19% 23.02% 21.54% 24.78% 26.89% 32.17% 31.21% 34.56% 36.10% 31.08% 27.23% 27.30% 30.67% 25.16% 15.98% 18.56% 20.29% 14.67% 20.26% 20.65% 20.03% -19.87% 20.87% 19.69% 22.87% 18.40% 18.62% 19.58% 30.04% 25.50% 29.15% 29.51% 26.91% 23.06% 25.10% 21.03% 31.22% 30.89% 31.24% 32.67% 30.72% 27.17% 29.39% 30.65% 34.70% 25.35% 30.03%
이자수익+이자비용 53 58 202 53 20 -51 -90 -80 -190 -213 -415 2 392 69 -22 79 -90 98 -128 -83 -62 226 -74 -142 -87 50 -72 -47 115 100 133 235 190 134 98 88 150 218 241 299 269 429 403 301 279 239 271 249 309 220
기타영업외수익비용 -26 5 6 -7 2 4 -18 -18 -18 -18 -18 -18 -18 -18 -18 -18 -18 -18 -18 -18 -18 -18 -18 -18 -18 -18 -18 -18 -18 -18 -18 -18 -18 -18 -18 -18 -18 -18 -18 -18 -18 -18 -18 -18 -18 -18 0 1 1 1
세전이익
?

영업이익 - (이자수익 + 이자비용) - 기타영업외수익비용

2,596 2,279 2,498 2,962 1,420 1,757 1,895 2,371 3,470 4,239 3,423 3,865 3,285 2,257 2,129 2,604 3,306 868 598 947 614 5,501 806 559 -801 934 317 -60 401 858 857 870 1,960 1,693 1,470 1,710 1,251 1,398 1,539 2,298 2,252 2,497 2,272 1,757 1,822 1,910 2,136 2,327 1,526 1,581
법인세비용 -319 171 223 151 -209 22 193 98 547 509 489 466 487 230 367 149 346 23 130 22 108 3,352 143 -509 -292 -149 -3 5,356 253 -7 108 189 361 250 306 214 190 215 487 327 358 260 314 313 321 332 273 424 287 375
당기순이익
?

세전이익 - 법인세비용

2,920 2,129 2,326 2,767 1,490 1,803 1,704 2,235 2,873 3,730 2,934 3,399 2,798 2,027 1,762 2,455 2,960 845 468 925 506 2,149 663 1,068 -513 1,202 330 -5,983 148 866 749 682 1,599 1,444 1,164 1,498 1,062 1,184 1,053 1,972 1,894 2,238 1,959 1,875 1,501 1,580 1,866 1,906 1,271 1,207
총 당기순이익 증감율 +37.15% -8.47% -15.94% +85.7% -17.36% +5.81% -23.76% -22.21% -22.98% +27.13% -13.68% +21.48% +38.04% +15.04% -28.23% -17.06% +250.3% +80.56% -49.41% +82.81% -76.45% +224.13% -37.92% +308.19% -142.68% +264.24% +105.52% -4142.57% -82.91% +15.62% +9.82% -57.35% +10.73% +24.05% -22.3% +41.05% -10.3% +12.44% -46.6% +4.12% -15.37% +14.24% +4.48% +24.92% -5% -15.33% -2.1% +49.96% +5.3% +5.3%
희석발행주식수
?

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

1,130 1,134 1,130 1,127 1,126 1,124 1,123 1,131 1,131 1,134 1,140 1,142 1,143 1,145 1,151 1,156 1,146 1,139 1,151 1,159 1,208 1,231 1,217 1,223 1,415 1,487 1,494 1,477 1,487 1,491 1,489 1,495 1,492 1,486 1,498 1,517 1,573 1,629 1,667 1,686 1,702 1,714 1,719 1,722 1,736 1,765 1,763 1,751 1,745 1,758
희석EPS
?

당기순이익 / 희석발행주식수

2.58 1.86 2.05 2.45 1.32 1.6 1.52 1.97 2.54 3.29 2.57 2.98 2.45 1.77 1.53 2.12 2.58 0.74 0.41 0.8 0.42 1.75 0.54 0.87 -0.36 0.8 0.21 -4.05 0.1 0.58 0.5 0.46 1.07 0.97 0.78 0.99 0.68 0.73 0.63 1.17 1.11 1.31 1.14 1.08 0.86 0.9 1.06 1.09 0.73 0.69
희석EPS 증감율 +38.71% -9.27% -16.33% +85.61% -17.5% +5.26% -22.84% -22.44% -22.8% +28.02% -13.76% +21.63% +38.42% +15.69% -27.83% -17.83% +248.65% +80.49% -48.75% +90.48% -76% +224.07% -37.93% +341.67% -145% +280.95% +105.19% -4150% -82.76% +16% +8.7% -57.01% +10.31% +24.36% -21.21% +45.59% -6.85% +15.87% -46.15% +5.41% -15.27% +14.91% +5.56% +25.58% -4.44% -15.09% -2.62% +49.45% +6.09% +6.09%
세후순이익 2,915 2,108 2,275 2,811 1,629 1,735 1,702 2,273 2,923 3,730 2,934 3,399 2,798 2,027 1,762 2,455 2,960 845 468 925 506 2,149 663 1,068 -509 1,083 320 -5,416 148 865 749 681 1,599 1,443 1,164 1,496 1,061 1,183 1,052 1,971 1,894 2,237 1,958 1,444 1,501 1,578 1,863 1,903 1,239 1,206
해당분기 2024 Q4
(2024-09-29~2024-06-24)
2024 Q3
(2024-06-23~2024-03-25)
2024 Q2
(2024-03-24~2023-12-25)
2024 Q1
(2023-12-24~2023-09-25)
2023 Q4
(2023-09-24~2023-06-26)
2023 Q3
(2023-06-25~2023-03-28)
2023 Q2
(2023-03-27~2022-12-26)
2023 Q1
(2022-12-25~2022-09-26)
2022 Q4
(2022-09-25~2022-06-27)
2022 Q3
(2022-06-26~2022-03-28)
2022 Q2
(2022-03-27~2021-12-27)
2022 Q1
(2021-12-26~2021-09-27)
2021 Q4
(2021-09-26~2021-06-28)
2021 Q3
(2021-06-27~2021-03-29)
2021 Q2
(2021-03-28~2020-12-28)
2021 Q1
(2020-12-27~2020-09-28)
2020 Q4
(2020-09-27~2020-06-29)
2020 Q3
(2020-06-28~2020-03-30)
2020 Q2
(2020-03-29~2019-12-30)
2020 Q1
(2019-12-29~2019-09-30)
2019 Q4
(2019-09-29~2019-07-01)
2019 Q3
(2019-06-30~2019-04-01)
2019 Q2
(2019-03-31~2018-12-31)
2019 Q1
(2018-12-30~2018-10-01)
2018 Q4
(2018-09-30~2018-06-25)
2018 Q3
(2018-06-24~2018-03-26)
2018 Q2
(2018-03-25~2017-12-25)
2018 Q1
(2017-12-24~2017-09-25)
2017 Q4
(2017-09-24~2017-06-26)
2017 Q3
(2017-06-25~2017-03-27)
2017 Q2
(2017-03-26~2016-12-26)
2017 Q1
(2016-12-25~2016-09-26)
2016 Q4
(2016-09-25~2016-06-27)
2016 Q3
(2016-06-26~2016-03-28)
2016 Q2
(2016-03-27~2015-12-28)
2016 Q1
(2015-12-27~2015-09-28)
2015 Q4
(2015-09-27~2015-06-29)
2015 Q3
(2015-06-28~2015-03-30)
2015 Q2
(2015-03-29~2014-12-29)
2015 Q1
(2014-12-28~2014-09-29)
2014 Q4
(2014-09-28~2014-06-30)
2014 Q3
(2014-06-29~2014-03-31)
2014 Q2
(2014-03-30~2013-12-30)
2014 Q1
(2013-12-29~2013-09-30)
2013 Q4
(2013-09-29~2013-07-01)
2013 Q3
(2013-06-30~2013-04-01)
2013 Q3
(2013-03-31~2012-12-31)
2013 Q3
(2012-12-30~2012-10-01)
2013 Q3
(2012-09-30~2012-06-25)
2013 Q3
(2012-06-24~2012-03-26)
2013 Q3
(2012-03-25~)
매출 38,961 37,348 36,406 36,292 35,820 38,584 41,069 42,958 44,200 42,141 39,265 36,036 33,566 30,776 27,609 24,890 21,732 20,000 20,042 19,808 19,573 20,537 21,179 21,417 22,610 22,703 22,497 22,293 22,257 22,570 23,243 23,778 23,554 22,826 22,614 23,957 25,281 26,517 27,491 26,964 26,487 26,276 25,713 25,470 24,866 23,256 21,639 20,458 19,121 18,367 17,364
매출증감율 +4.32% +2.59% +0.31% +1.32% -7.16% -6.05% -4.4% -2.81% +4.89% +7.32% +8.96% +7.36% +9.07% +11.47% +10.92% +14.53% +8.66% -0.21% +1.18% +1.2% -4.69% -3.03% -1.11% -5.28% -0.41% +0.92% +0.92% +0.16% -1.39% -2.9% -2.25% +0.95% +3.19% +0.94% -5.61% -5.24% -4.66% -3.54% +1.95% +1.8% +0.8% +2.19% +0.95% +2.43% +6.92% +7.47% +5.77% +6.99% +4.11% +5.78% +5.78%
매출원가
?

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

17,059 16,472 16,090 16,137 15,869 16,857 17,881 18,376 18,635 17,704 16,292 15,076 14,262 13,091 11,767 10,632 9,256 8,608 8,546 8,329 8,301 9,033 9,379 9,436 9,908 9,710 9,695 9,660 9,462 9,260 9,346 9,280 9,315 9,029 8,990 9,519 10,105 10,633 10,915 10,770 10,435 10,457 10,276 10,228 9,820 8,946 8,168 7,579 7,096 6,753 6,312
매출원가 증감율 +3.56% +2.37% -0.29% +1.69% -5.86% -5.73% -2.69% -1.39% +5.26% +8.67% +8.07% +5.71% +8.95% +11.25% +10.68% +14.87% +7.53% +0.73% +2.61% +0.34% -8.1% -3.69% -0.6% -4.76% +2.04% +0.15% +0.36% +2.09% +2.18% -0.92% +0.71% -0.38% +3.17% +0.43% -5.56% -5.8% -4.97% -2.58% +1.35% +3.21% -0.21% +1.76% +0.47% +4.15% +9.77% +9.52% +7.77% +6.81% +5.08% +6.99% +6.99%
매출총이익
?

매출 - 매출원가

21,902 20,876 20,316 20,155 19,951 21,727 23,188 24,582 25,565 24,437 22,973 20,960 19,304 17,685 15,842 14,258 12,476 11,392 11,496 11,479 11,272 11,504 11,800 11,981 12,702 12,993 12,802 12,633 12,795 13,310 13,897 14,498 14,239 13,797 13,624 14,438 15,176 15,884 16,576 16,194 16,052 15,819 15,437 15,242 15,046 14,310 13,471 12,879 12,025 11,614 11,052
매출총이익 증감율 +4.91% +2.76% +0.8% +1.02% -8.17% -6.3% -5.67% -3.85% +4.62% +6.37% +9.6% +8.58% +9.15% +11.63% +11.11% +14.28% +9.52% -0.9% +0.15% +1.84% -2.02% -2.51% -1.51% -5.68% -2.24% +1.49% +1.34% -1.27% -3.87% -4.22% -4.15% +1.82% +3.2% +1.27% -5.64% -4.86% -4.46% -4.17% +2.36% +0.88% +1.47% +2.47% +1.28% +1.3% +5.14% +6.23% +4.6% +7.1% +3.54% +5.09% +5.09%
매출총이익률 56.22% 55.90% 55.80% 55.54% 55.70% 56.31% 56.46% 57.22% 57.84% 57.99% 58.51% 58.16% 57.51% 57.46% 57.38% 57.28% 57.41% 56.96% 57.36% 57.95% 57.59% 56.02% 55.72% 55.94% 56.18% 57.23% 56.91% 56.67% 57.49% 58.97% 59.79% 60.97% 60.45% 60.44% 60.25% 60.27% 60.03% 59.90% 60.30% 60.06% 60.60% 60.20% 60.04% 59.84% 60.51% 61.53% 62.25% 62.95% 62.89% 63.23% 63.65%
총 영업비용
?

연구개발비 + 판관비 로 구성된다

11,649 11,353 11,269 11,150 11,301 11,398 11,266 11,100 10,764 10,400 10,154 9,833 9,515 9,151 8,721 8,335 8,049 7,906 7,792 3,618 7,567 9,653 9,785 9,967 10,278 8,341 8,314 8,191 7,931 7,949 7,774 7,719 7,708 7,585 7,710 8,712 8,788 8,687 8,717 7,705 7,745 7,818 7,727 7,735 7,485 7,275 6,882 6,556 6,239 5,825 5,539
판관비 (판매관리비)
?

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

2,759 2,627 2,581 2,488 2,484 2,538 2,575 2,585 2,570 2,505 2,447 2,380 2,339 2,272 2,186 2,112 2,073 2,071 2,098 2,181 2,172 2,312 2,409 2,498 2,676 2,728 2,726 2,629 2,462 2,248 2,196 2,216 2,212 2,313 2,289 2,243 2,272 2,183 2,202 2,203 2,264 2,382 2,419 2,547 2,518 2,543 2,474 2,408 2,324 2,173 2,104
연구개발비 (R&D) 8,893 8,726 8,689 8,663 8,818 8,861 8,691 8,515 8,194 7,895 7,707 7,453 7,176 6,879 6,535 6,223 5,976 5,835 5,694 5,533 5,395 5,342 5,377 5,470 5,620 5,630 5,604 5,578 5,468 5,296 5,174 5,099 5,140 5,268 5,406 5,479 5,478 5,484 5,506 5,468 5,447 5,436 5,308 5,188 4,967 4,732 4,408 4,148 3,915 3,652 3,435
총 영업비용 증감율 +2.61% +0.75% +1.07% -1.34% -0.85% +1.17% +1.5% +3.12% +3.5% +2.42% +3.26% +3.34% +3.98% +4.93% +4.63% +3.55% +1.81% +1.46% +115.37% -52.19% -21.61% -1.35% -1.83% -3.03% +23.22% +0.32% +1.5% +3.28% -0.23% +2.25% +0.71% +0.14% +1.62% -1.62% -11.5% -0.86% +1.16% -0.34% +13.13% -0.52% -0.93% +1.18% -0.1% +3.34% +2.89% +5.71% +4.97% +5.08% +7.11% +5.16% +5.16%
영업이익 (EBIT)
?

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

10,253 9,523 9,047 9,005 8,650 10,329 11,922 13,482 14,801 14,037 12,819 11,127 9,789 8,534 7,121 5,923 4,427 3,486 3,704 7,861 3,705 1,851 2,015 2,014 2,424 4,652 4,488 4,442 4,864 5,361 6,123 6,779 6,531 6,212 5,914 5,726 6,388 7,197 7,859 8,489 8,307 8,001 7,710 7,507 7,561 7,035 6,589 6,323 5,786 5,789 5,513
영업이익 (EBIT) 증감율 +7.67% +5.26% +0.47% +4.1% -16.26% -13.36% -11.57% -8.91% +5.44% +9.5% +15.21% +13.67% +14.71% +19.84% +20.23% +33.79% +26.99% -5.89% -52.88% +112.17% +100.16% -8.14% +0.05% -16.91% -47.89% +3.65% +1.04% -8.68% -9.27% -12.44% -9.68% +3.8% +5.14% +5.04% +3.28% -10.36% -11.24% -8.42% -7.42% +2.19% +3.82% +3.77% +2.7% -0.71% +7.48% +6.77% +4.21% +9.28% -0.05% +5.01% +5.01%
영업이익률 26.32% 25.50% 24.85% 24.81% 24.15% 26.77% 29.03% 31.38% 33.49% 33.31% 32.65% 30.88% 29.16% 27.73% 25.79% 23.80% 20.37% 17.43% 18.48% 39.69% 18.93% 9.01% 9.51% 9.40% 10.72% 20.49% 19.95% 19.93% 21.85% 23.75% 26.34% 28.51% 27.73% 27.21% 26.15% 23.90% 25.27% 27.14% 28.59% 31.48% 31.36% 30.45% 29.98% 29.47% 30.41% 30.25% 30.45% 30.91% 30.26% 31.52% 31.75%
이자수익+이자비용 366 333 224 -68 -201 -411 -573 -898 -816 -234 48 441 518 36 65 -41 -203 -175 -47 7 -52 -77 -253 -251 -156 46 96 301 583 658 692 657 510 470 554 697 908 1,027 1,238 1,400 1,402 1,412 1,222 1,090 1,038 1,068 1,049 1,022 963 768 719
기타영업외수익비용 -22 6 5 -19 -12 -14 -18 -18 -18 -18 -18 -18 -18 -18 -18 -18 -18 -18 -18 -18 -18 -18 -18 -18 -18 -18 -18 -18 -18 -18 -18 -18 -18 -18 -18 -18 -18 -18 -18 -18 -18 -18 -18 -18 -18 -18 13 1 1 1 1
세전이익
?

영업이익 - (이자수익 + 이자비용) - 기타영업외수익비용

10,335 9,159 8,637 8,034 7,443 9,493 11,975 13,503 14,997 14,812 12,830 11,536 10,275 10,296 8,907 7,376 5,719 3,027 7,660 7,868 7,480 6,065 1,498 1,009 390 1,592 1,516 2,056 2,986 4,545 5,380 5,993 6,833 6,124 5,829 5,898 6,486 7,487 8,586 9,319 8,778 8,348 7,761 7,625 8,195 7,899 7,570 7,168 6,562 6,362 6,055
법인세비용 226 336 187 157 104 860 1,347 1,643 2,011 1,951 1,672 1,550 1,233 1,092 885 648 521 283 3,612 3,625 3,094 2,694 -807 -953 4,912 5,457 5,599 5,710 543 651 908 1,106 1,131 960 925 1,106 1,219 1,387 1,432 1,259 1,245 1,208 1,280 1,239 1,350 1,316 1,359 1,382 1,279 1,263 1,177
당기순이익
?

세전이익 - 법인세비용

10,142 8,712 8,386 7,764 7,232 8,615 10,542 11,772 12,936 12,861 11,158 9,986 9,042 9,204 8,022 6,728 5,198 2,744 4,048 4,243 4,386 3,367 2,420 2,087 -4,964 -4,303 -4,639 -4,220 2,445 3,896 4,474 4,889 5,705 5,168 4,908 4,797 5,271 6,103 7,157 8,063 7,966 7,573 6,915 6,822 6,853 6,623 6,250 6,614 6,109 5,894 5,722
총 당기순이익 증감율 +16.41% +3.89% +8.01% +7.36% -16.05% -18.28% -10.45% -9% +0.58% +15.26% +11.74% +10.44% -1.76% +14.73% +19.23% +29.43% +89.43% -32.21% -4.6% -3.26% +30.26% +39.13% +15.96% +142.04% -15.36% +7.24% -9.93% -272.6% -37.24% -12.92% -8.49% -14.3% +10.39% +5.3% +2.31% -8.99% -13.63% -14.73% -11.24% +1.22% +5.19% +9.52% +1.36% -0.45% +3.47% +5.97% -5.5% +8.27% +3.65% +3.01% +3.01%
희석발행주식수
?

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

1,130 1,134 1,130 1,127 1,126 1,124 1,123 1,131 1,131 1,134 1,140 1,142 1,143 1,145 1,151 1,156 1,146 1,139 1,151 1,159 1,208 1,231 1,217 1,223 1,415 1,487 1,494 1,477 1,487 1,491 1,489 1,495 1,492 1,486 1,498 1,517 1,573 1,629 1,667 1,686 1,702 1,714 1,719 1,722 1,736 1,765 1,763 1,751 1,745 1,758 1,743
희석EPS
?

당기순이익 / 희석발행주식수

8.97 7.68 7.42 6.88 6.42 7.65 9.4 10.4 11.42 11.34 9.77 8.73 7.91 8.03 6.97 5.82 4.53 2.4 3.51 3.66 3.63 2.73 1.98 1.7 -3.5 -2.89 -3.1 -2.85 1.64 2.61 3 3.28 3.81 3.47 3.27 3.16 3.35 3.74 4.29 4.78 4.68 4.41 4.02 3.96 3.94 3.77 3.56 3.78 3.5 3.35 3.28
희석EPS 증감율 +16.8% +3.5% +7.85% +7.17% -16.08% -18.62% -9.62% -8.93% +0.71% +16.07% +11.91% +10.37% -1.49% +15.21% +19.76% +28.48% +88.75% -31.62% -4.1% +0.83% +32.97% +37.88% +16.47% +148.57% -21.11% +6.77% -8.77% -273.78% -37.16% -13% -8.54% -13.91% +9.8% +6.12% +3.48% -5.67% -10.43% -12.82% -10.25% +2.14% +6.12% +9.7% +1.52% +0.51% +4.51% +5.9% -5.75% +7.9% +4.42% +2.13% +2.13%
세후순이익 10,109 8,823 8,450 7,877 7,339 8,633 10,628 11,860 12,986 12,861 11,158 9,986 9,042 9,204 8,022 6,728 5,198 2,744 4,048 4,243 4,386 3,371 2,305 1,962 -4,522 -3,865 -4,083 -3,654 2,443 3,894 4,472 4,887 5,702 5,164 4,904 4,792 5,267 6,100 7,154 8,060 7,533 7,140 6,481 6,386 6,845 6,583 6,211 5,786 5,283 5,099 4,878
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.