한솔아이원스

114810 코스닥
13,740 610 (-4.25%)
기준 : 02/04 11:20
  • 시가총액
    4,103억
  • 주식수
    2,859만
  • PER
    13.88배
  • PBR
    1.98배
  • ROE
    14.28%
  • 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 2020/09 2020/06 2020/03 2019/12 2019/09
매출액(수익) 1,9881,988.3 1,9081,908.1 1,7611,761.3 1,6861,686.5 1,5711,571.3
내수 N/AN/A 793793.3 739739.8 733733.3 757757.2
수출 N/AN/A 1,1141,114.7 1,0211,021.5 953953.1 814814.1
기타 N/AN/A 00.0 00.0 00.0 00.0
매출원가 N/AN/A 1,2731,273.9 1,1831,183.8 1,1371,137.7 1,0951,095.3
원재료 N/AN/A 284284.5 263263.8 243243.8 229229.8
재고자산의변동 N/AN/A -51-51.2 -35-35.8 -17-17.0 -38-38.7
기타원가 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
인건비 N/AN/A 372372.9 365365.5 353353.6 343343.1
감가상각비 N/AN/A 7575.6 7575.2 7575.1 7575.5
기타 N/AN/A 592592.0 515515.0 482482.1 485485.5
매출총이익 N/AN/A 634634.1 577577.5 548548.7 476476.0
판매비와관리비 N/AN/A 268268.2 258258.5 248248.0 245245.3
급여 N/AN/A 113113.1 109109.8 106106.0 100100.8
퇴직급여 N/AN/A 1010.5 99.6 99.3 99.0
복리후생비 N/AN/A 1414.9 1515.0 1313.9 1414.7
임차료 N/AN/A 11.8 11.7 11.6 11.3
수도광열비 N/AN/A 44.0 00.4 -1-1.8 -1-1.8
전산처리비 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
지급수수료 N/AN/A 3333.7 3636.8 3939.2 4545.7
용역비 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
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 11.2 00.7 00.3 N/AN/A
광고선전비 N/AN/A N/AN/A 00.0 00.0 00.0
애프터서비스비 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
운반비 N/AN/A 55.6 33.8 33.0 22.1
포장비 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
연구개발비 N/AN/A 2020.0 2121.8 2020.0 2020.6
개발비상각 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
대손상각비 N/AN/A 00.0 00.0 00.0 00.1
감가상각비 N/AN/A 99.4 99.2 99.3 99.4
무형자산상각비 N/AN/A 44.3 44.2 44.1 44.0
기타 N/AN/A 4949.3 4444.7 4242.6 3939.1
영업이익 333333.1 365365.8 319319.0 300300.7 230230.6
EBITDA N/AN/A 455455.8 416416.9 470470.7 447447.9
금융손익 N/AN/A 1717.7 1919.6 2121.8 1515.1
금융수익 N/AN/A 1717.7 1919.6 2121.8 2222.6
이자수익 N/AN/A 1717.7 1919.6 2121.8 2222.6
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
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 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
기타 N/AN/A 00.0 00.0 00.0 00.0
금융비용 N/AN/A 00.7 22.2 44.5 77.4
이자비용 N/AN/A 00.7 22.2 44.5 77.4
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
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 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
기타 N/AN/A 00.0 00.0 00.0 00.0
기타영업외손익 N/AN/A 00.3 88.9 8181.2 128128.1
기타영업외수익 N/AN/A 3535.5 4343.3 110110.6 155155.7
이자수익 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
외환거래이익 N/AN/A 2222.7 2121.7 1818.3 1717.4
외환차익 N/AN/A 2121.8 2020.7 1818.0 1717.1
외화환산이익 N/AN/A 00.8 00.9 00.3 00.2
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 11.0 11.0 11.3 11.7
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 00.8 00.8 00.7 00.1
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 44.7 1010.8 0-0.3 00.0
자산손상차손환입 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
대손충당금환입 N/AN/A 22.5 22.5 22.5 3333.5
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 33.6 66.3 8787.9 102102.9
기타영업외비용 N/AN/A 3535.1 3434.4 2929.4 2727.5
이자비용 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
외환거래손실 N/AN/A 2626.0 2828.3 2121.8 1919.4
외환차손 N/AN/A 2424.4 2626.9 2020.4 1717.6
외화환산손실 N/AN/A 11.5 11.3 11.4 11.7
기타 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
기타대손상각비 N/AN/A 11.6 N/AN/A N/AN/A N/AN/A
기부금 N/AN/A 00.1 00.1 00.1 00.1
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 11.2 11.2 00.0 00.6
무형자산처분손실 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
기타자산처분손실 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
파생상품손실 N/AN/A 55.2 44.4 77.1 77.0
자산손상차손 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
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 00.9 00.2 00.2 00.3
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 383383.2 345345.3 399399.2 373373.9
법인세비용 N/AN/A 8787.7 7272.0 6565.5 6363.2
중단사업이익 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
당기순이익 284284.3 295295.5 273273.2 333333.7 310310.7
지배지분 순이익 N/AN/A 295295.5 273273.2 333333.7 310310.7
비지배지분 순이익 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
기타포괄이익 N/AN/A -15-15.2 -16-16.2 -15-15.7 -15-15.0
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 00.4 0-0.1 00.4 00.4
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 -15-15.6 -16-16.1 -16-16.1 -15-15.4
총포괄이익 N/AN/A 280280.2 256256.9 318318.0 295295.7
지배지분 총포괄이익 N/AN/A 280280.2 256256.9 318318.0 295295.7
비지배지분 총포괄이익 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
주당순이익 N/AN/A 1,0211,021.9 941941.3 1,1451,145.0 1,0631,063.6
시가총액 N/AN/A 3,7143,714.2 2,6192,619.1 2,1482,148.5 1,8661,866.1
주가 N/AN/A 12,99012,990.0 9,1609,160.0 7,3807,380.0 6,4106,410.0
주가수익배수 N/AN/A 12.5712.57 9.599.59 6.446.44 6.016.01
주식수(만주) N/A 2,859 2,859 2,911 2,911 2,911 2,911 2,935 2,935 2,935 2,935 2,935 2,935 2,935 2,935 2,935 2,550 2,550 2,550 2,550 2,550 2,550 2,550 2,550 N/A N/A

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

밸류라인 서비스를 무제한 이용하세요 프리미엄