보로노이

310210 코스닥
175,800 4,800 (+2.81%)
기준 : 07/07
  • 시가총액
    31,500억
  • 주식수
    1,840만
  • PER
    -62.25배
  • PBR
    34.29배
  • ROE
    -55.09%
  • 결산월
    12월

26.1Q 업데이트 - 전체계정

  • 재무분석
  • 20년 재무제표
  • 현금흐름표
자세히

현금흐름표를 통해 기업에 현금이 얼마나 들어오고 나갔는지, 또 현재 현금을 얼마나 보유하고 있는지를 알 수 있습니다. 기업의 현금흐름은 크게 영업활동 현금흐름, 투자활동 현금흐름, 재무활동 현금흐름 3가지로 나누어 집니다. 일반적으로 영업활동 현금흐름은 플러스(+), 투자활동 현금흐름은 마이너스(-), 재무활동 현금흐름은 마이너스(-)를 나타내는 기업이 좋은 기업입니다.

  • 데이터
  • 연결 재무제표
  • 국제회계
설정
연환산 연간 분기
세부항목 소수점
단위 : 억원
현금흐름표 2026/03 2025/12 2025/09 2025/06 2025/03 2024/12 2024/09 2024/06 2024/03 2023/12 2023/09 2023/06 2023/03 2022/12 2022/09
영업활동으로인한현금흐름 -754-754.9 -720-720.9 -450-450.0 -394-394.0 -355-355.5
당기순이익 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
법인세비용차감전계속사업이익 -585-585.2 -506-506.3 -472-472.9 -429-429.2 -401-401.8
현금유출이 없는 비용(가산) 191191.3 155155.1 102102.4 7676.4 5050.4
유형자산감가상각비 1919.0 1717.5 1717.9 1818.3 1818.8
개발비상각 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
무형자산상각비 00.3 00.2 00.2 00.1 00.1
대손상각비 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
금융비용 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
이자비용 4040.1 2626.4 1111.6 11.6 33.7
외환거래손실 33.4 22.4 11.7 44.7 11.7
충당부채전입액 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
법인세비용 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
기타 128128.4 108108.3 7070.8 5151.4 2626.0
현금유입이 없는 수익(차감) 107107.6 9292.4 3434.8 2929.3 3636.7
지분법이익 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
금융자산평가이익 88.7 33.0 77.6 44.7 77.5
투자자산평가이익 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
파생상품이익 6565.4 6464.8 00.6 N/AN/A N/AN/A
금융수익 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
이자수익 2626.0 1919.6 1818.0 1818.5 2222.6
외환거래이익 44.8 22.1 44.9 22.6 33.3
기타 22.6 22.8 33.6 33.4 33.2
영업자산·부채 변동 -276-276.3 -295-295.3 -61-61.6 -26-26.7 1212.0
영업활동자산의감소 -272-272.4 -268-268.6 -43-43.2 0-0.8 -2-2.0
매출채권감소 00.0 0-0.2 N/AN/A N/AN/A N/AN/A
재고자산의감소 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
선급금 감소 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
선급비용 감소 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
매각예정자산 감소 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
기타 -272-272.4 -268-268.4 -43-43.2 0-0.8 -2-2.0
영업활동부채의증가 -3-3.8 -26-26.7 -18-18.3 -25-25.8 1414.1
매입채무 증가 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
선수금 증가 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
선수수익 증가 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
예수금의증가 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
미지급비용 증가 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
충당부채의증가 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
퇴직금관련 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
기타 -3-3.8 -26-26.7 -18-18.3 -25-25.8 1414.1
정부보조금등변동 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
기타운전자본변동 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
*영업에서창출된현금흐름 -777-777.9 -739-739.0 -466-466.9 -408-408.9 -376-376.1
이자수취 2323.2 1717.3 1616.0 1717.6 2222.1
이자지급 0-0.8 0-0.6 0-0.4 0-0.4 0-0.5
배당금수입 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
배당금지급 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
법인세환입 11.3 11.3 22.1 0-0.2 N/AN/A
법인세납부 0-0.7 N/AN/A 0-0.7 -2-2.1 -1-1.0
중단사업관련현금흐름 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
투자활동으로인한현금흐름 -483-483.8 -324-324.6 -122-122.5 449449.2 297297.7
투자활동현금유입액 1,0901,090.4 896896.5 720720.5 727727.3 672672.9
유동금융자산의감소 9595.1 00.0 3030.0 4040.0 -9-9.9
매도가능금융자산 감소 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
지분법 주식 감소 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
기타 995995.3 896896.5 690690.5 687687.3 682682.9
투자활동현금유출액 1,5741,574.2 1,2211,221.1 843843.0 278278.1 375375.2
유동금융자산 증가 -19-19.0 00.0 305305.2 7070.2 4040.2
매도가능금융자산 증가 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
지분법 주식 증가 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
유형자산의증가 2424.1 1616.5 2020.1 1919.2 1818.9
토지의증가 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
건물및부속설비의증가 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
구축물의증가 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
기계장치의증가 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
중장비의 증가 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
선박의 증가 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
항공기의 증가 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
건설중인자산의증가 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
기타 2424.1 1616.5 2020.1 1919.2 1818.9
무형자산의증가 00.1 00.3 11.2 11.2 11.2
기타 1,5691,569.2 1,2041,204.6 517517.6 258258.8 356356.3
이자수취 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
이자지급 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
배당금수입 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
배당금지급 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
법인세환입 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
법인세납부 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
중단사업관련현금흐름 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
재무활동으로인한현금흐름 1,2911,291.2 1,3011,301.9 504504.5 2424.4 2828.6
재무활동현금유입액(가산) 1,3201,320.1 1,3231,323.5 512512.6 3232.5 3636.6
단기차입금의증가 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
장기차입금의증가 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
사채의증가 859859.8 859859.8 500500.0 N/AN/A N/AN/A
유동성장기부채의증가 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
상환우선주의 증가 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
자본금 및 자본잉여금 증가 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
자기주식의처분 455455.5 455455.5 N/AN/A N/AN/A N/AN/A
기타 44.7 88.1 1212.6 3232.5 3636.6
재무활동현금유출액(차감) 2828.8 2121.6 88.1 88.1 88.0
단기차입금의감소 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
장기차입금의감소 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
사채의감소 N/AN/A N/AN/A 00.0 00.0 00.0
유동성장기부채의감소 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
상환우선주의 감소 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
자본금 및 자본잉여금 감소 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
자기주식의취득 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
기타 2828.8 2121.6 88.1 88.1 88.0
이자수취 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
이자지급 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
배당금수입 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
배당금지급 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
법인세환입 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
법인세납부 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
중단사업관련현금흐름 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
기타 00.7 0-0.4 22.2 -1-1.6 00.1
기타현금흐름 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
연결범위변동 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
환율변동효과 00.7 0-0.4 22.2 -1-1.6 00.1
기타 00.0 00.0 00.0 00.0 00.0
현금의 증감 5353.2 255255.8 -65-65.8 7777.9 -28-28.9
기초의 현금 674674.3 418418.5 484484.3 406406.4 435435.3
기말의 현금 727727.5 674674.3 418418.5 484484.3 406406.4
잉여현금흐름 -806-806.1 -739-739.2 -553-553.4 -469-469.5 -418-418.3
시가총액 56,46856,468.1 40,00540,005.0 29,88629,886.0 20,13520,135.3 19,50819,508.7
주가 307,000307,000.0 217,500217,500.0 162,500162,500.0 109,500109,500.0 106,200106,200.0
주가현금흐름배수 -74.80-74.80 -55.49-55.49 -66.40-66.40 -51.09-51.09 -54.87-54.87
주식수(만주) 1,840 1,839 1,839 1,839 1,839 1,837 1,836 1,780 1,778 1,740 1,715 1,534 1,534 1,534 1,534

20년 재무제표를 한번에! 프리미엄 서비스를 무제한으로 이용하세요. 프리미엄 55% 평생할인

밸류라인 서비스를 무제한 이용하세요 프리미엄