엠로

058970 코스닥
39,500 150 (+0.38%)
기준 : 02/13
  • 시가총액
    4,883억
  • 주식수
    1,235만
  • PER
    86.54배
  • PBR
    5.18배
  • ROE
    5.98%
  • 결산월
    12월

25.4Q 업데이트 - 잠정실적

  • 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 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 2022/06 2022/03 2021/12 2021/09 2021/06 2021/03 2020/12
매출액(수익) 839839.8 864864.0 883883.1 854854.5 794794.5
내수 N/AN/A 619619.3 846846.0 825825.4 764764.7
수출 N/AN/A 3131.7 3737.0 2929.1 2929.8
기타 N/AN/A 864864.0 00.0 00.0 00.0
매출원가 N/AN/A 532532.3 522522.5 502502.5 469469.2
원재료 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
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 N/AN/A 252252.9 232232.5 224224.0 206206.9
감가상각비 N/AN/A 77.3 99.1 1010.4 1212.5
기타 N/AN/A 272272.0 280280.8 267267.9 249249.8
매출총이익 N/AN/A 331331.6 360360.5 352352.0 325325.3
판매비와관리비 N/AN/A 293293.0 281281.1 256256.6 239239.2
급여 N/AN/A 8080.6 7474.2 7171.7 6666.7
퇴직급여 N/AN/A 88.4 88.3 88.2 77.0
복리후생비 N/AN/A 2121.4 2020.8 2020.1 1919.0
임차료 N/AN/A 00.7 00.7 00.7 00.6
수도광열비 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
전산처리비 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
지급수수료 N/AN/A 2828.1 2424.6 2020.7 1818.6
용역비 N/AN/A 3030.3 3232.0 2626.0 1919.8
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 22.5 22.6 22.8 22.7
애프터서비스비 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
운반비 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
포장비 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
연구개발비 N/AN/A 5858.1 5252.1 4848.8 4242.9
개발비상각 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
대손상각비 N/AN/A 00.4 00.6 00.9 00.7
감가상각비 N/AN/A 1717.0 1515.8 1515.1 1414.4
무형자산상각비 N/AN/A 44.0 22.8 22.5 22.0
기타 N/AN/A 4141.2 4646.0 3838.7 4444.3
영업이익 99.0 3838.6 7979.3 9595.3 8686.0
EBITDA N/AN/A 6666.6 135135.3 227227.5 230230.4
금융손익 N/AN/A 55.4 3131.6 102102.8 112112.1
금융수익 N/AN/A 88.0 3535.4 112112.6 125125.6
이자수익 N/AN/A 66.8 66.8 55.6 44.5
외환거래이익 N/AN/A 11.0 00.7 11.0 11.2
외환차익 N/AN/A 00.8 00.6 00.9 11.1
외화환산이익 N/AN/A 00.1 00.1 00.1 00.1
기타 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
금융자산처분이익 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
금융자산평가이익 N/AN/A 00.1 00.1 00.0 N/AN/A
파생상품이익 N/AN/A N/AN/A 2727.7 105105.8 119119.8
기타 N/AN/A 00.0 00.0 00.0 00.0
금융비용 N/AN/A 22.5 33.8 99.8 1313.4
이자비용 N/AN/A 11.4 22.5 66.2 1010.1
외환거래손실 N/AN/A 11.0 11.2 00.7 00.5
외환차손 N/AN/A 00.8 00.8 00.7 00.5
외화환산손실 N/AN/A 00.1 00.3 00.0 N/AN/A
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 00.0 00.0 22.7 22.7
파생상품손실 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
기타 N/AN/A 00.0 00.0 00.0 00.0
기타영업외손익 N/AN/A 0-0.5 00.7 00.5 -2-2.4
기타영업외수익 N/AN/A 00.8 00.8 11.2 11.0
이자수익 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
외환거래이익 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
외환차익 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
외화환산이익 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
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 N/AN/A N/AN/A N/AN/A N/AN/A 00.0
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 00.0 00.0 00.0 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 N/AN/A 00.8 00.8 11.2 00.9
기타영업외비용 N/AN/A 11.3 00.1 00.6 33.4
이자비용 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
외환거래손실 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
외환차손 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
외화환산손실 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
기타대손상각비 N/AN/A N/AN/A 0-0.1 0-0.1 N/AN/A
기부금 N/AN/A 00.0 00.1 00.0 00.0
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 N/AN/A 00.1 00.1 00.4 33.1
무형자산처분손실 N/AN/A N/AN/A N/AN/A 00.0 00.0
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 11.1 00.0 00.2 00.2
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 N/AN/A 00.0 00.0 00.0 00.0
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 N/AN/A 4343.5 111111.7 198198.8 195195.8
법인세비용 N/AN/A -9-9.5 1414.3 88.6 99.8
중단사업이익 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
당기순이익 2525.3 5353.1 9797.4 190190.1 185185.9
지배지분 순이익 N/AN/A 5656.4 9898.7 190190.4 186186.0
비지배지분 순이익 N/AN/A -3-3.2 -1-1.3 0-0.2 0-0.1
기타포괄이익 N/AN/A -5-5.0 -7-7.6 -16-16.2 -13-13.1
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 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
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 N/AN/A -5-5.0 -7-7.6 -16-16.2 -13-13.1
총포괄이익 N/AN/A 4848.1 8989.7 173173.9 172172.8
지배지분 총포괄이익 N/AN/A 5151.5 9191.2 174174.1 173173.0
비지배지분 총포괄이익 N/AN/A -3-3.3 -1-1.4 0-0.2 0-0.1
주당순이익 N/AN/A 464464.8 835835.7 1,6491,649.6 1,6181,618.8
시가총액 N/AN/A 5,0685,068.4 6,5136,513.0 6,3746,374.3 7,8407,840.5
주가 N/AN/A 41,05041,050.0 52,80052,800.0 52,20052,200.0 64,50064,500.0
주가수익배수 N/AN/A 89.8489.84 65.9465.94 33.4733.47 42.1342.13
주식수(만주) N/A 1,235 1,234 1,221 1,216 1,185 1,121 1,121 1,121 1,121 1,121 1,121 1,121 1,121 1,121 N/A N/A N/A N/A N/A N/A

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

밸류라인 서비스를 무제한 이용하세요 프리미엄