메타케어

118000 코스피
257 52 (-16.83%)
기준 : 03/09
  • 시가총액
    441억
  • 주식수
    17,178만
  • PER
    39.14배
  • PBR
    0.36배
  • ROE
    0.91%
  • 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 2019/06 2019/03 2018/12 2018/09 2018/06 2018/03 2017/12 2017/09 2017/06 2017/03 2016/12 2016/09 2016/06 2016/03 2015/12 2015/09 2015/06 2015/03 2014/12 2014/09 2014/06 2014/03 2013/12
매출액(수익) 328328.2 281281.0 222222.1 213213.1 202202.0
내수 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
수출 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
기타 N/AN/A 281281.0 222222.1 213213.1 202202.0
매출원가 N/AN/A 183183.2 131131.2 129129.0 125125.3
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 -1-1.7 00.6 2929.6 6060.8
인건비 N/AN/A 00.0 00.0 00.0 00.0
감가상각비 N/AN/A 66.8 44.8 33.1 11.2
기타 N/AN/A 178178.1 125125.7 9696.2 6363.2
매출총이익 N/AN/A 9797.8 9090.8 8484.1 7676.7
판매비와관리비 N/AN/A 7575.3 6767.5 6767.3 6161.6
급여 N/AN/A 2626.7 2121.9 2121.3 2020.3
퇴직급여 N/AN/A 22.1 11.7 11.6 11.5
복리후생비 N/AN/A 33.9 33.1 22.6 22.4
임차료 N/AN/A 00.3 00.1 00.1 00.1
수도광열비 N/AN/A 00.0 00.0 00.0 00.0
전산처리비 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
지급수수료 N/AN/A 1111.7 1111.5 1212.8 1111.8
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 N/AN/A N/AN/A N/AN/A N/AN/A
광고선전비 N/AN/A 00.0 N/AN/A N/AN/A N/AN/A
애프터서비스비 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
운반비 N/AN/A 00.8 00.8 00.8 00.8
포장비 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
연구개발비 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
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 00.0
감가상각비 N/AN/A 33.2 33.4 33.0 22.6
무형자산상각비 N/AN/A 2020.3 1818.5 1818.5 1818.5
기타 N/AN/A 55.9 55.9 66.0 33.2
영업이익 1313.2 2222.4 2323.3 1616.8 1515.0
EBITDA N/AN/A 5757.3 3939.6 -90-90.7 5050.4
금융손익 N/AN/A -13-13.9 -8-8.9 -117-117.5 -37-37.9
금융수익 N/AN/A 1616.0 1919.9 -60-60.9 1010.4
이자수익 N/AN/A 33.0 66.6 1111.6 1010.4
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 55.7 44.1 00.0 N/AN/A
금융자산평가이익 N/AN/A 77.2 99.1 00.2 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 -72-72.9 00.0
금융비용 N/AN/A 3030.0 2828.8 5656.6 4848.3
이자비용 N/AN/A 2020.1 1414.8 99.1 33.9
외환거래손실 N/AN/A 00.0 N/AN/A N/AN/A N/AN/A
외환차손 N/AN/A 00.0 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 00.2 44.1 1616.3 1616.3
금융자산평가손실 N/AN/A 99.4 99.6 3131.1 2727.9
파생상품손실 N/AN/A 00.1 00.1 N/AN/A N/AN/A
기타 N/AN/A 00.0 00.0 00.0 00.0
기타영업외손익 N/AN/A 66.2 55.6 22.8 6565.3
기타영업외수익 N/AN/A 66.9 66.6 33.9 6969.8
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 N/AN/A
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 N/AN/A N/AN/A N/AN/A 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 00.0 N/AN/A 5555.5 5555.5
채무면제이익 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
기타 N/AN/A 66.9 66.6 -51-51.6 1414.2
기타영업외비용 N/AN/A 00.6 11.0 11.0 44.4
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 N/AN/A 00.0 00.0
기부금 N/AN/A N/AN/A 11.0 11.0 22.0
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 00.2 N/AN/A N/AN/A N/AN/A
무형자산처분손실 N/AN/A 00.4 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 N/AN/A N/AN/A N/AN/A N/AN/A
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 00.0 00.0 00.0 22.4
종속기업및관계기업관련손익 N/AN/A -4-4.8 -15-15.5 -15-15.0 -15-15.7
지분법손익 N/AN/A N/AN/A -7-7.7 N/AN/A N/AN/A
지분법이익 N/AN/A N/AN/A -7-7.7 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 -4-4.8 -15-15.5 -22-22.8 -23-23.5
관계기업처분이익 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
관계기업처분손실 N/AN/A -15-15.7 -15-15.7 -15-15.7 -15-15.7
관계기업손상차손 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
기타 N/AN/A -4-4.8 -15-15.5 -22-22.8 -23-23.5
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 77.7 77.7
법인세비용차감전계속사업이익 N/AN/A 99.8 44.5 -112-112.9 2626.7
법인세비용 N/AN/A 0-0.3 N/AN/A 00.7 N/AN/A
중단사업이익 N/AN/A -1-1.1 -1-1.1 7171.4 5656.9
당기순이익 11.2 99.0 33.4 -42-42.3 8383.7
지배지분 순이익 N/AN/A 1111.2 33.1 -43-43.3 9292.7
비지배지분 순이익 N/AN/A -2-2.2 00.2 11.0 -9-9.0
기타포괄이익 N/AN/A 22.5 22.6 33.1 22.8
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 22.5 22.6 33.1 22.8
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 N/AN/A N/AN/A N/AN/A N/AN/A
총포괄이익 N/AN/A 1111.6 66.1 -39-39.2 8686.5
지배지분 총포괄이익 N/AN/A 1313.8 55.8 -40-40.5 9595.2
비지배지분 총포괄이익 N/AN/A -2-2.2 00.2 11.3 -8-8.7
주당순이익 N/AN/A 66.4 11.8 -26-26.9 6161.4
시가총액 N/AN/A 559559.9 552552.0 497497.6 464464.6
주가 N/AN/A 326326.0 335335.0 302302.0 282282.0
주가수익배수 N/AN/A 49.6449.64 176.88176.88 -11.47-11.47 5.015.01
주식수(만주) N/A 17,178 17,178 16,478 16,478 16,478 14,278 14,278 14,278 12,285 9,285 8,470 8,470 8,470 8,470 N/A N/A N/A N/A 5,678 5,678 5,678 4,308 4,045 3,958 2,805 2,737 2,737 2,737 2,737 2,428 2,428 2,428 2,263 2,263 2,076 2,076 2,076 1,975 1,975 1,446 1,412 1,412 1,129 1,129 1,064 N/A N/A N/A

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

밸류라인 서비스를 무제한 이용하세요 프리미엄