검색 결과가 없습니다
* 오늘은 휴장입니다.
  • 원달러 미국USD 1,435.52 ▲ 2.41 (+0.17%)

검색 결과가 없습니다
* 오늘은 휴장입니다.
  • 원달러 미국USD 1,435.52 ▲ 2.41 (+0.17%)

TFX 텔레플렉스 Teleflex Inc

180.14 ▼

-3.17

-1.73%

일일 변동폭

52주 변동폭

179.82
184.37
182.8
257.85

Teleflex Inc

인덱스 섹터 산업 그룹
S&P 500
Russell 1000
 Health Care Health Care Equipment & Supplies
"해당종목은 12월 결산법인 이며, 단위는 백만달러 혹은 백만주 입니다."
해당연도 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2013
매출 2,974 2,791 2,810 2,537 2,595 2,448 2,146 1,868 1,810 1,840 1,696 1,551
매출증감율 +6.57% -0.66% +10.73% -2.24% +6% +14.08% +14.9% +3.22% -1.64% +8.46% +9.37% +9.37%
매출원가
?

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

 1,328 1,260 1,260 1,212 1,104 1,064 975 872 865 897 857 803
매출원가 증감율 +5.37% - +3.93% +9.83% +3.75% +9.17% +11.78% +0.75% -3.58% +4.68% +6.79% +6.79%
매출총이익
?

매출 - 매출원가

 1,647 1,531 1,550 1,325 1,492 1,384 1,172 996 944 942 839 748
매출총이익 증감율 +7.57% -1.19% +16.96% -11.18% +7.74% +18.14% +17.63% +5.48% +0.21% +12.34% +12.12% +12.12%
매출총이익률 55.37% 54.86% 55.15% 52.22% 57.47% 56.54% 54.60% 53.33% 52.19% 51.22% 49.45% 48.24%
총 영업비용
?

연구개발비 + 판관비 로 구성된다

 1,084 1,018 991 827 1,048 985 775 622 621 640 567 511
판관비 (판매관리비)
?

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

 930 864 860 707 934 879 690 563 569 579 502 455
연구개발비 (R&D) 154 154 131 120 114 106 85 59 52 61 65 56
총 영업비용 증감율 +6.55% +2.69% +19.88% -21.13% +6.41% +27.16% +24.55% +0.13% -2.91% +12.76% +11.06% +11.06%
영업이익 (EBIT)
?

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

 563 514 559 498 443 400 397 374 323 303 272 237
영업이익 (EBIT) 증감율 +9.58% -8.08% +12.12% +12.38% +10.99% +0.58% +6.12% +15.77% +6.77% +11.45% +14.45% +14.45%
영업이익률 18.92% 18.40% 19.88% 19.64% 17.08% 16.32% 18.51% 20.04% 17.86% 16.46% 16.02% 15.31%
이자수익+이자비용 -72 -53 -56 -65 -79 -102 -82 -55 -61 -65 -56 -68
기타영업외수익비용 -2 -2 -2 -2 -2 -2 -2 -2 -2 -2 -0 -5
세전이익
?

영업이익 - (이자수익 + 이자비용) - 기타영업외수익비용

 434 446 559 358 340 220 285 246 245 220 176 -165
법인세비용 76 83 74 22 -122 23 22 8 8 29 24 16
당기순이익
?

세전이익 - 법인세비용

 356 363 485 335 462 201 153 237 245 188 151 -190
총 당기순이익 증감율 -1.88% -25.18% +44.76% -27.35% +129.83% +31.67% -35.76% -3.06% +30.47% +24.39% +179.38% +179.38%
희석발행주식수
?

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

 47 47 47 47 47 47 47 48 48 47 44 41
희석EPS
?

당기순이익 / 희석발행주식수

 7.53 7.67 10.23 7.1 9.81 4.29 3.26 4.98 5.09 4.03 3.46 -4.65
희석EPS 증감율 -1.84% -25% +44.07% -27.62% +128.67% +31.6% -34.54% -2.16% +26.3% +16.47% +174.44% +174.44%
세후순이익 358 363 485 336 462 196 263 238 237 192 152 -182
해당분기 2024 Q3
(2024-09-29~2024-07-01)		 2024 Q2
(2024-06-30~2024-04-01)		 2024 Q1
(2024-03-31~2024-01-01)		 2023 Q4
(2023-12-31~2023-10-02)		 2023 Q3
(2023-10-01~2023-07-03)		 2023 Q2
(2023-07-02~2023-04-03)		 2023 Q1
(2023-04-02~2023-01-01)		 2022 Q4
(2022-12-31~2022-09-26)		 2022 Q3
(2022-09-25~2022-06-27)		 2022 Q2
(2022-06-26~2022-03-28)		 2022 Q1
(2022-03-27~2022-01-01)		 2021 Q4
(2021-12-31~2021-09-27)		 2021 Q3
(2021-09-26~2021-06-28)		 2021 Q2
(2021-06-27~2021-03-29)		 2021 Q1
(2021-03-28~2021-01-01)		 2020 Q4
(2020-12-31~2020-09-28)		 2020 Q3
(2020-09-27~2020-06-29)		 2020 Q2
(2020-06-28~2020-03-30)		 2020 Q1
(2020-03-29~2020-01-01)		 2019 Q4
(2019-12-31~2019-09-30)		 2019 Q3
(2019-09-29~2019-07-01)		 2019 Q2
(2019-06-30~2019-04-01)		 2019 Q1
(2019-03-31~2019-01-01)		 2018 Q4
(2018-12-31~2018-10-01)		 2018 Q3
(2018-09-30~2018-07-02)		 2018 Q2
(2018-07-01~2018-04-02)		 2018 Q1
(2018-04-01~2018-01-01)		 2017 Q4
(2017-12-31~2017-10-02)		 2017 Q3
(2017-10-01~2017-07-03)		 2017 Q2
(2017-07-02~2017-04-03)		 2017 Q1
(2017-04-02~2017-01-01)		 2016 Q4
(2016-12-31~2016-09-26)		 2016 Q3
(2016-09-25~2016-06-27)		 2016 Q2
(2016-06-26~2016-03-28)		 2016 Q1
(2016-03-27~2016-01-01)		 2015 Q4
(2015-12-31~2015-09-28)		 2015 Q3
(2015-09-27~2015-06-29)		 2015 Q2
(2015-06-28~2015-03-30)		 2015 Q1
(2015-03-29~2015-01-01)		 2014 Q4
(2014-12-31~2014-09-29)		 2014 Q3
(2014-09-28~2014-06-30)		 2014 Q2
(2014-06-29~2014-03-31)		 2014 Q1
(2014-03-30~2014-01-01)		 2013 Q4
(2013-12-31~2013-09-30)		 2013 Q3
(2013-09-29~2013-07-01)		 2013 Q2
(2013-06-30~2013-04-01)		 2013 Q2
(2013-03-31~2013-01-01)		 2013 Q2
(2012-12-31~2012-10-01)		 2013 Q2
(2012-09-30~2012-07-02)		 2013 Q2
(2012-07-01~)
매출 764 750 738 774 746 743 711 758 687 705 642 762 700 713 634 711 628 567 631 681 648 653 614 642 610 610 587 595 535 529 488 514 456 474 425 485 444 452 429 476 457 468 439 451 414 420 412 419 368 383
매출증감율 +1.96% +1.6% -4.66% +3.69% +0.42% +4.55% -6.21% +10.37% -2.52% +9.79% -15.78% +8.81% -1.85% +12.55% -10.87% +13.19% +10.81% -10.09% -7.4% +5.04% -0.64% +6.34% -4.36% +5.23% -0.03% +3.87% -1.33% +11.3% +1.15% +8.34% -5.06% +12.8% -3.8% +11.46% -12.3% +9.2% -1.84% +5.26% -9.79% +4.11% -2.33% +6.75% -2.66% +8.87% -1.5% +1.99% -1.72% +13.85% -3.97% -3.97%
매출원가
?

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

 334 333 322 342 330 335 320 336 313 316 295 342 312 316 289 328 299 289 297 283 273 300 290 276 267 265 256 264 240 238 232 241 214 217 200 224 216 219 207 235 221 224 217 226 210 211 211 220 188 199
매출원가 증감율 +0.29% +3.58% -6.07% +3.76% -1.6% +4.97% -4.88% +7.38% -0.91% +6.85% -13.65% +9.51% -1.09% +9.16% -11.66% +9.57% +3.57% -2.79% +5.06% +3.71% -9.22% +3.69% +5% +3.26% +0.75% +3.55% -3.18% +10.4% +0.5% +2.58% -3.57% +12.57% -1.47% +8.76% -10.93% +4.04% -1.51% +5.8% -12% +6.33% -1.34% +3.04% -3.63% +7.53% -0.38% -0.38% -3.87% +17.28% -5.78% -5.78%
매출총이익
?

매출 - 매출원가

 430 416 416 431 416 408 391 422 374 389 346 420 388 398 345 384 329 278 334 398 376 352 324 366 343 345 331 331 295 290 256 273 242 256 225 260 228 233 223 241 236 244 221 225 204 210 201 199 181 184
매출총이익 증감율 +3.29% +0.08% -3.54% +3.63% +2.08% +4.2% -7.27% +12.87% -3.83% +12.3% -17.51% +8.24% -2.46% +15.4% -10.19% +16.49% +18.28% -16.55% -16.24% +6.02% +6.67% +8.7% -11.43% +6.77% -0.64% +4.07% +0.18% +12.03% +1.69% +13.58% -6.41% +13.04% -5.77% +13.9% -13.52% +14.07% -2.14% +4.76% -7.63% +2.03% -3.24% +10.35% -1.65% +10.25% -2.63% +4.49% +0.65% +10.3% -2.06% -2.06%
매출총이익률 56.28% 55.55% 56.40% 55.75% 55.78% 54.87% 55.05% 55.68% 54.45% 55.19% 53.95% 55.09% 55.38% 55.72% 54.35% 53.94% 52.41% 49.10% 52.90% 58.49% 57.95% 53.98% 52.80% 57.01% 56.19% 56.53% 56.42% 55.57% 55.21% 54.92% 52.39% 53.14% 53.03% 54.14% 52.98% 53.73% 51.43% 51.59% 51.84% 50.63% 51.66% 52.15% 50.44% 49.92% 49.30% 49.87% 48.68% 47.53% 49.06% 48.11%
총 영업비용
?

연구개발비 + 판관비 로 구성된다

 286 292 280 297 251 263 274 276 247 254 240 263 237 257 233 285 176 237 129 272 258 243 234 246 241 256 241 237 185 180 173 160 155 158 149 162 151 156 153 171 153 162 154 162 131 133 142 139 129 120
판관비 (판매관리비)
?

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

 247 251 243 261 213 223 233 233 210 217 204 228 205 224 203 251 147 208 101 241 230 216 207 219 215 230 215 212 164 160 155 144 140 143 136 148 139 142 140 153 138 147 140 144 115 116 127 123 114 106
연구개발비 (R&D) 39 41 37 36 38 39 41 43 38 37 36 36 32 33 30 34 29 29 27 31 28 28 27 28 26 26 26 26 21 20 18 16 15 16 12 13 13 13 13 17 15 15 14 18 16 17 0 0 0 0
총 영업비용 증감율 -1.97% +4.14% -5.52% +18.24% -4.56% -4.17% -0.7% +11.62% -2.51% +5.6% -8.77% +11.13% -7.94% +10.44% -18.1% +61.52% -25.65% +84.01% -52.59% +5.35% +6.13% +3.85% -4.99% +2.07% -5.71% +6.05% +1.86% +28.19% +2.72% +4.05% +8.2% +3.16% -2.21% +6.45% -7.86% +6.67% -2.76% +2.03% -10.5% +11.37% -5.38% +4.86% -4.58% +23.53% -1.36% -6.48% +2.16% +7.59% +7.94% +7.94%
영업이익 (EBIT)
?

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

 144 125 136 135 166 145 117 146 127 135 106 156 151 140 111 99 153 41 205 127 118 109 90 120 101 89 90 94 110 110 83 113 87 98 76 99 77 78 70 71 83 82 67 63 73 77 59 60 51 65
영업이익 (EBIT) 증감율 +15.6% -8.29% +0.81% -18.5% +14.11% +23.78% -19.69% +15.3% -6.3% +27.5% -32.24% +3.7% +7.61% +25.78% +12.53% -35.34% +270.7% -79.84% +61.98% +7.39% +7.88% +21.47% -24.77% +17.97% +13.95% -1.11% -4.16% -15.04% - +33.66% -27.03% +30.41% -11.43% +28.27% -22.67% +28.48% -0.77% +10.71% -0.85% -14.94% +0.73% +23.35% +5.53% -13.41% -4.82% +31.06% -2.66% +17.12% -20.56% -20.56%
영업이익률 18.86% 16.64% 18.43% 17.43% 22.18% 19.52% 16.48% 19.25% 18.43% 19.17% 16.51% 20.52% 21.53% 19.64% 17.57% 13.92% 24.37% 7.28% 32.49% 18.58% 18.17% 16.74% 14.65% 18.63% 16.61% 14.58% 15.31% 15.76% 20.65% 20.89% 16.93% 22.03% 19.05% 20.69% 17.98% 20.39% 17.33% 17.15% 16.30% 14.83% 18.15% 17.60% 15.23% 14.05% 17.67% 18.28% 14.23% 14.36% 13.96% 16.88%
이자수익+이자비용 -19 -19 -21 -22 -16 -17 -17 -19 -13 -11 -10 -12 -12 -16 -16 -19 -16 -16 -15 -17 -19 -20 -22 -23 -27 -27 -26 -24 -21 -20 -18 -16 -13 -12 -14 -14 -14 -16 -17 -17 -17 -16 -15 -14 -14 -14 -14 -14 -18 -18
기타영업외수익비용 -0 -0 -0 -0 -0 -0 -0 -0 -0 -0 -0 -0 -0 -0 -0 -0 -0 -0 -0 -0 -0 -0 -0 -0 -0 -0 -0 -0 -0 -0 -0 -0 -0 -0 -0 -0 -0 -0 -0 -0 -1 0 1 -0 11 31 31 -2 -2 -2
세전이익
?

영업이익 - (이자수익 + 이자비용) - 기타영업외수익비용

 131 97 -26 60 150 127 97 109 119 124 93 143 229 100 87 77 116 23 142 101 99 87 53 96 55 7 61 67 89 91 38 51 74 67 54 83 62 51 49 53 65 59 44 40 51 50 35 44 32 47
법인세비용 20 17 -42 29 12 16 20 31 17 18 16 16 30 16 12 0 -1 12 11 -7 -130 4 11 9 -1 10 6 2 10 12 -3 -10 8 8 3 -8 1 5 9 0 10 10 9 5 5 6 8 14 7 -0
당기순이익
?

세전이익 - 법인세비용

 111 80 15 31 137 111 77 79 102 106 77 128 199 83 75 76 117 12 131 108 229 83 41 91 57 -3 56 -43 77 78 40 61 66 59 51 101 61 45 38 51 55 47 35 35 47 42 27 29 22 43
총 당기순이익 증감율 +38.69% +423.5% -50.85% -77.32% +23.18% +45.07% -2.34% -22.87% -3.43% +36.78% -39.77% -35.7% +139.26% +11.15% -1.58% -34.73% +913.91% -91.23% +21.14% -52.69% +174.46% +103.91% -54.86% +60.35% +2360% -104.45% +231.62% -155.45% -1.28% +94.03% -34.21% -7.84% +11.8% +16.96% -49.85% +66.28% +36.32% +16.15% -24.11% -7.66% +15.86% +35.14% +0.57% -25.32% +9.91% +57.04% -7.85% +35.02% -49.06% -49.06%
희석발행주식수
?

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

 47 47 47 47 47 47 47 47 47 47 47 47 47 47 47 47 47 47 47 47 47 47 47 47 47 46 47 45 47 47 47 47 47 47 49 48 49 48 47 47 47 46 46 45 43 43 43 42 42 41
희석EPS
?

당기순이익 / 희석발행주식수

 2.36 1.69 0.33 0.66 2.91 2.35 1.63 1.65 2.16 2.23 1.63 2.69 4.2 1.76 1.58 1.62 2.46 0.24 2.78 2.28 4.85 1.77 0.89 1.93 1.21 -0.06 1.2 -0.94 1.65 1.67 0.87 1.29 1.4 1.25 1.05 2.09 1.27 0.93 0.83 1.07 1.18 1.01 0.77 0.78 1.07 0.97 0.64 0.7 0.52 1.04
희석EPS 증감율 +39.39% +409.63% -49.62% -77.35% +23.63% +44.02% -1.17% -23.27% -3.31% +36.59% -39.29% -36.06% +139.46% +11.13% -2.47% -34.15% +925% -91.37% +21.93% -52.99% +174.01% +98.88% -53.89% +59.5% +2116.67% -105% +227.66% -156.97% -1.2% +91.95% -32.56% -7.86% +12% +19.05% -49.76% +64.57% +36.56% +12.05% -22.43% -9.32% +16.83% +31.17% -1.28% -27.1% +10.31% +51.56% -8.48% +33.73% -49.55% -49.55%
세후순이익 111 80 16 31 138 111 77 78 102 106 77 127 200 83 75 77 117 11 131 108 229 83 42 88 57 -3 55 65 79 78 40 61 66 59 51 91 62 45 39 52 55 49 35 35 46 43 28 31 25 47
해당분기 2024 Q3
(2024-09-29~2024-07-01)		 2024 Q2
(2024-06-30~2024-04-01)		 2024 Q1
(2024-03-31~2024-01-01)		 2023 Q4
(2023-12-31~2023-10-02)		 2023 Q3
(2023-10-01~2023-07-03)		 2023 Q2
(2023-07-02~2023-04-03)		 2023 Q1
(2023-04-02~2023-01-01)		 2022 Q4
(2022-12-31~2022-09-26)		 2022 Q3
(2022-09-25~2022-06-27)		 2022 Q2
(2022-06-26~2022-03-28)		 2022 Q1
(2022-03-27~2022-01-01)		 2021 Q4
(2021-12-31~2021-09-27)		 2021 Q3
(2021-09-26~2021-06-28)		 2021 Q2
(2021-06-27~2021-03-29)		 2021 Q1
(2021-03-28~2021-01-01)		 2020 Q4
(2020-12-31~2020-09-28)		 2020 Q3
(2020-09-27~2020-06-29)		 2020 Q2
(2020-06-28~2020-03-30)		 2020 Q1
(2020-03-29~2020-01-01)		 2019 Q4
(2019-12-31~2019-09-30)		 2019 Q3
(2019-09-29~2019-07-01)		 2019 Q2
(2019-06-30~2019-04-01)		 2019 Q1
(2019-03-31~2019-01-01)		 2018 Q4
(2018-12-31~2018-10-01)		 2018 Q3
(2018-09-30~2018-07-02)		 2018 Q2
(2018-07-01~2018-04-02)		 2018 Q1
(2018-04-01~2018-01-01)		 2017 Q4
(2017-12-31~2017-10-02)		 2017 Q3
(2017-10-01~2017-07-03)		 2017 Q2
(2017-07-02~2017-04-03)		 2017 Q1
(2017-04-02~2017-01-01)		 2016 Q4
(2016-12-31~2016-09-26)		 2016 Q3
(2016-09-25~2016-06-27)		 2016 Q2
(2016-06-26~2016-03-28)		 2016 Q1
(2016-03-27~2016-01-01)		 2015 Q4
(2015-12-31~2015-09-28)		 2015 Q3
(2015-09-27~2015-06-29)		 2015 Q2
(2015-06-28~2015-03-30)		 2015 Q1
(2015-03-29~2015-01-01)		 2014 Q4
(2014-12-31~2014-09-29)		 2014 Q3
(2014-09-28~2014-06-30)		 2014 Q2
(2014-06-29~2014-03-31)		 2014 Q1
(2014-03-30~2014-01-01)		 2013 Q4
(2013-12-31~2013-09-30)		 2013 Q3
(2013-09-29~2013-07-01)		 2013 Q2
(2013-06-30~2013-04-01)		 2013 Q2
(2013-03-31~2013-01-01)		 2013 Q2
(2012-12-31~2012-10-01)		 2013 Q2
(2012-09-30~2012-07-02)		 2013 Q2
(2012-07-01~2012-04-02)		 2013 Q2
(2012-04-01~)
매출 3,026 3,008 3,001 2,974 2,959 2,899 2,860 2,791 2,795 2,808 2,817 2,810 2,759 2,687 2,540 2,537 2,507 2,527 2,612 2,595 2,556 2,517 2,475 2,448 2,402 2,327 2,246 2,146 2,065 1,986 1,931 1,868 1,839 1,827 1,805 1,810 1,801 1,815 1,831 1,840 1,814 1,771 1,723 1,696 1,665 1,619 1,582 1,551 1,535 1,530 1,528
매출증감율 +0.6% +0.21% +0.9% +0.54% +2.06% +1.35% +2.48% -0.14% -0.48% -0.32% +0.28% +1.84% +2.68% +5.77% +0.13% +1.2% -0.79% -3.27% +0.66% +1.54% +1.53% +1.72% +1.08% +1.94% +3.22% +3.62% +4.63% +3.93% +3.98% +2.85% +3.37% +1.6% +0.65% +1.2% -0.25% +0.47% -0.74% -0.88% -0.49% +1.41% +2.45% +2.79% +1.57% +1.89% +2.82% +2.33% +2.02% +1.05% +0.35% +0.14% +0.14%
매출원가
?

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

 1,332 1,328 1,330 1,328 1,321 1,304 1,284 1,260 1,266 1,266 1,266 1,260 1,245 1,232 1,205 1,212 1,167 1,141 1,153 1,145 1,138 1,133 1,098 1,064 1,053 1,025 998 975 951 926 904 872 855 857 858 865 876 882 887 897 888 877 863 857 852 829 818 803 796 796 797
매출원가 증감율 +0.31% -0.17% +0.16% +0.5% +1.32% +1.54% +1.91% -0.49% +0.03% -0.02% +0.48% +1.17% +1.09% +2.26% -0.63% +3.85% +2.31% -1.01% +0.65% +0.61% +0.49% +3.21% +3.16% +1.08% +2.69% +2.68% +2.43% +2.47% +2.76% +2.33% +3.74% +1.95% -0.18% -0.19% -0.82% -1.23% -0.62% -0.59% -1.18% +1.06% +1.28% +1.55% +0.7% +0.67% +2.69% +1.42% +1.86% +0.83% +0.05% -0.1% -0.1%
매출총이익
?

매출 - 매출원가

 1,694 1,680 1,672 1,647 1,638 1,595 1,576 1,531 1,529 1,543 1,551 1,550 1,513 1,455 1,336 1,325 1,340 1,386 1,460 1,450 1,418 1,385 1,377 1,385 1,349 1,302 1,248 1,172 1,114 1,061 1,027 996 983 970 947 944 925 933 944 943 926 894 860 839 813 790 765 748 739 734 731
매출총이익 증감율 +0.82% +0.52% +1.5% +0.57% +2.66% +1.2% +2.95% +0.15% -0.9% -0.56% +0.11% +2.39% +4.02% +8.92% +0.82% -1.1% -3.35% -5.06% +0.66% +2.29% +2.39% +0.54% -0.53% +2.6% +3.64% +4.37% +6.46% +5.17% +5.05% +3.3% +3.06% +1.3% +1.38% +2.45% +0.26% +2.09% -0.86% -1.15% +0.15% +1.74% +3.6% +4.03% +2.47% +3.16% +2.96% +3.28% +2.19% +1.27% +0.68% +0.41% +0.41%
매출총이익률 55.99% 55.86% 55.70% 55.37% 55.35% 55.03% 55.11% 54.86% 54.70% 54.93% 55.06% 55.15% 54.86% 54.15% 52.58% 52.22% 53.44% 54.85% 55.88% 55.88% 55.47% 55.00% 55.65% 56.55% 56.18% 55.95% 55.55% 54.60% 53.95% 53.40% 53.17% 53.33% 53.49% 53.10% 52.45% 52.18% 51.36% 51.42% 51.56% 51.23% 51.06% 50.49% 49.89% 49.45% 48.84% 48.78% 48.33% 48.24% 48.14% 47.98% 47.85%
총 영업비용
?

연구개발비 + 판관비 로 구성된다

 1,154 1,119 1,090 1,084 1,064 1,060 1,051 1,018 1,005 994 998 991 1,012 951 931 827 814 895 901 1,007 981 965 978 985 975 919 843 775 697 668 646 622 624 620 617 621 630 632 638 640 631 609 580 567 544 543 530 511 496 480 482
판관비 (판매관리비)
?

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

 1,001 967 940 930 903 899 893 864 858 854 861 860 883 825 809 707 697 780 787 893 871 856 870 879 872 820 750 690 623 599 582 563 567 566 566 569 574 574 578 579 569 546 516 502 481 480 470 455 443 429 433
연구개발비 (R&D) 153 152 150 154 161 161 159 154 147 141 137 131 129 126 122 120 117 116 114 114 111 109 107 106 104 99 93 85 75 69 64 59 56 54 52 52 56 58 60 61 62 63 64 65 63 63 60 56 53 51 49
총 영업비용 증감율 +3.15% +2.66% +0.55% +1.92% +0.32% +0.86% +3.33% +1.27% +1.04% -0.37% +0.73% -2.1% +6.39% +2.2% +12.62% +1.59% -9.12% -0.67% -10.45% +2.59% +1.72% -1.32% -0.74% +0.96% +6.15% +9.02% +8.83% +11.06% +4.48% +3.33% +3.88% -0.27% +0.56% +0.44% -0.61% -1.43% -0.27% -0.96% -0.27% +1.39% +3.65% +5.02% +2.19% +4.19% +0.33% +2.47% +3.58% +3.06% +3.42% -0.56% -0.56%
영업이익 (EBIT)
?

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

 540 561 582 563 574 535 525 514 524 548 553 559 501 504 405 498 526 491 558 443 436 420 400 400 374 383 405 397 417 393 381 374 360 350 330 323 295 301 306 303 296 286 280 272 269 247 235 237 243 254 249
영업이익 (EBIT) 증감율 -3.8% -3.5% +3.34% -1.92% +7.29% +1.9% +2.19% -1.99% -4.42% -0.91% -0.98% +11.44% -0.46% +24.41% -18.76% -5.23% +7.2% -12.16% +25.94% +1.6% +3.93% +5.08% - +6.87% -2.38% -5.32% +1.84% -4.66% +6.01% +3.26% +1.66% +4% +2.83% +6.22% +1.98% +9.56% -2.03% -1.6% +1.06% +2.47% +3.47% +2% +3.02% +1.15% +8.79% +5.15% -0.76% -2.43% -4.53% +2.25% +2.25%
영업이익률 17.84% 18.66% 19.38% 18.92% 19.39% 18.45% 18.35% 18.40% 18.75% 19.52% 19.63% 19.88% 18.17% 18.74% 15.93% 19.64% 20.97% 19.41% 21.37% 17.08% 17.07% 16.68% 16.15% 16.32% 15.57% 16.46% 18.01% 18.51% 20.17% 19.79% 19.71% 20.04% 19.58% 19.17% 18.26% 17.86% 16.38% 16.59% 16.71% 16.46% 16.29% 16.13% 16.25% 16.02% 16.14% 15.25% 14.84% 15.26% 15.80% 16.61% 16.27%
이자수익+이자비용 -82 -79 -76 -72 -69 -66 -61 -53 -46 -45 -50 -56 -62 -67 -67 -65 -64 -66 -71 -79 -85 -93 -99 -102 -103 -97 -90 -82 -75 -66 -58 -55 -52 -53 -58 -61 -64 -67 -67 -65 -62 -59 -58 -56 -57 -61 -64 -68 -72 -73 -71
기타영업외수익비용 -0 -0 -0 -0 -0 -0 -0 -0 -0 -0 -0 -0 -0 -0 -0 -0 -0 -0 -0 -0 -0 -0 -0 -0 -0 -0 -0 -0 -0 -0 -0 -0 -0 -0 -0 -0 -0 -0 -0 -0 14 2 2 3 17 31 31 -13 -13 -13 -13
세전이익
?

영업이익 - (이자수익 + 이자비용) - 기타영업외수익비용

 262 281 311 434 483 453 450 446 480 590 566 559 493 379 303 358 383 365 429 340 335 292 211 220 191 225 309 285 268 253 230 246 278 267 250 245 214 217 225 220 207 194 184 176 180 161 158 -165 -165 -154 -161
법인세비용 24 17 15 76 79 84 87 83 68 80 78 74 59 28 23 22 15 -114 -122 -122 -107 22 28 23 17 28 31 22 9 7 3 8 11 4 1 8 16 25 29 29 33 28 24 24 33 35 28 16 6 8 17
당기순이익
?

세전이익 - 법인세비용

 237 264 295 356 404 369 363 363 413 510 488 485 433 351 279 335 368 480 552 462 444 271 186 201 68 88 169 153 256 246 227 237 277 272 257 245 194 188 191 188 172 164 159 151 145 120 121 -190 -52 -30 -38
총 당기순이익 증감율 -9.92% -10.61% -17.25% -11.76% +9.56% +1.6% -0.11% -11.99% -19.08% +4.57% +0.46% +11.99% +23.54% +25.71% -16.79% -8.76% -23.4% -13.03% +19.57% +3.99% +63.52% +46.31% -7.62% +197.48% -23.3% -47.77% +10.49% -40.5% +4.36% +8.24% -4.42% -14.42% +2.02% +5.72% +5.02% +25.98% +3.18% -1.41% +1.81% +9.19% +5.01% +3.09% +5.31% +3.79% +20.68% -0.17% +163.44% -268.41% -74.32% +22.31% +22.31%
희석발행주식수
?

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

 47 47 47 47 47 47 47 47 47 47 47 47 47 47 47 47 47 47 47 47 47 47 47 47 47 46 47 45 47 47 47 47 47 47 49 48 49 48 47 47 47 46 46 45 43 43 43 42 42 41 41
희석EPS
?

당기순이익 / 희석발행주식수

 5.04 5.56 6.22 7.53 8.55 7.8 7.67 7.67 8.73 10.75 10.28 10.23 9.13 7.42 5.9 7.1 7.76 10.15 11.68 9.79 9.4 5.77 3.95 4.29 1.44 1.92 3.6 3.38 5.5 5.23 4.86 5.04 5.85 5.76 5.27 5.07 4 3.91 4.04 3.98 3.68 3.52 3.47 3.35 3.35 2.77 2.8 -4.54 -1.24 -0.72 -0.93
희석EPS 증감율 -9.29% -10.61% -17.4% -11.97% +9.68% +1.63% +0.03% -12.13% -18.82% +4.61% +0.51% +12.03% +23.12% +25.69% -16.9% -8.51% -23.55% -13.1% +19.31% +4.15% +62.91% +46.08% -7.93% +197.92% -25% -46.67% +6.51% -38.55% +5.16% +7.61% -3.57% -13.85% +1.56% +9.3% +3.94% +26.75% +2.3% -3.22% +1.51% +8.15% +4.55% +1.44% +3.58% - +20.94% -1.07% +161.71% -264.89% -72.64% +22.88% +22.88%
세후순이익 238 265 296 358 405 369 363 363 412 510 488 485 434 351 280 336 367 479 551 462 442 269 183 196 174 197 278 263 259 246 227 238 268 263 249 237 198 192 195 191 175 165 160 152 148 126 130 -182 -171 -162 -178
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 적정주가는
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.