삼기

122350 코스닥
1,411 325 (+29.93%)
기준 : 06/25
  • 시가총액
    416억
  • 주식수
    3,834만
  • PER
    -3.60배
  • PBR
    0.43배
  • ROE
    -11.96%
  • 결산월
    12월

26.1Q 업데이트 - 전체계정

  • 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 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 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 2013/09 2013/06 2013/03 2012/12
매출액(수익) 5,8435,843.7 5,7055,705.3 5,6255,625.0 5,5115,511.6 N/AN/A
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 5,8435,843.7 5,7055,705.3 5,6255,625.0 5,5115,511.6 5,4405,440.6
매출원가 5,3165,316.8 5,1135,113.4 4,9934,993.7 4,9244,924.3 N/AN/A
원재료 2,8502,850.7 2,7782,778.4 2,7632,763.1 2,7272,727.5 N/AN/A
재고자산의변동 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
기타원가 -44-44.0 -61-61.7 -116-116.1 -131-131.5 N/AN/A
인건비 534534.0 522522.9 508508.1 513513.3 N/AN/A
감가상각비 524524.1 524524.8 518518.1 507507.8 N/AN/A
기타 1,4511,451.8 1,3491,349.0 1,3201,320.3 1,3071,307.1 N/AN/A
매출총이익 526526.9 591591.9 631631.3 587587.3 N/AN/A
판매비와관리비 518518.6 509509.1 467467.2 459459.1 N/AN/A
급여 109109.7 101101.9 9090.2 9292.5 N/AN/A
퇴직급여 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
복리후생비 44.8 44.6 44.2 44.1 N/AN/A
임차료 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
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 4343.9 4646.3 4444.8 4141.5 N/AN/A
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 N/AN/A 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 109109.3 107107.8 108108.3 109109.7 N/AN/A
포장비 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
연구개발비 8989.9 9797.7 9292.0 8989.5 N/AN/A
개발비상각 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
대손상각비 44.5 33.0 0-0.5 00.8 N/AN/A
감가상각비 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
무형자산상각비 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
기타 156156.2 147147.6 128128.1 120120.8 N/AN/A
영업이익 88.3 8282.7 164164.0 128128.2 N/AN/A
EBITDA 490490.3 535535.3 705705.6 633633.3 N/AN/A
금융손익 -232-232.6 -237-237.3 -127-127.6 -162-162.7 -117-117.2
금융수익 128128.4 129129.5 144144.8 131131.5 N/AN/A
이자수익 77.1 88.7 88.4 88.6 N/AN/A
외환거래이익 3333.6 3333.6 5959.5 4646.1 N/AN/A
외환차익 3030.0 3030.0 3636.6 3535.1 N/AN/A
외화환산이익 33.5 33.5 2222.9 1010.9 N/AN/A
기타 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
배당금수익 00.0 00.0 00.0 00.0 N/AN/A
금융자산처분이익 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
금융자산평가이익 00.4 00.3 88.1 88.1 N/AN/A
파생상품이익 8787.1 8686.8 6868.5 6868.5 N/AN/A
기타 00.0 00.0 00.0 00.0 N/AN/A
금융비용 361361.0 366366.9 272272.4 294294.3 N/AN/A
이자비용 169169.2 171171.7 166166.8 174174.9 N/AN/A
외환거래손실 4040.0 4040.0 3232.7 5151.2 N/AN/A
외환차손 3838.5 3838.5 3939.1 3737.5 N/AN/A
외화환산손실 11.5 11.5 -6-6.3 1313.6 N/AN/A
기타 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
대손상각비 11.0 11.0 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 1010.9 1010.9 N/AN/A
파생상품손실 2323.8 2323.8 1616.3 1616.3 N/AN/A
기타 126126.8 130130.1 4545.5 4040.8 N/AN/A
기타영업외손익 2222.7 -2-2.7 -11-11.2 -9-9.5 N/AN/A
기타영업외수익 2323.2 66.0 55.0 55.7 N/AN/A
이자수익 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
외환거래이익 1717.2 N/AN/A N/AN/A N/AN/A N/AN/A
외환차익 0-0.2 N/AN/A N/AN/A N/AN/A N/AN/A
외화환산이익 1717.5 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 00.0 00.0 00.0 00.0 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 22.7 22.7 11.8 22.4 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 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 33.2 33.2 33.1 33.2 N/AN/A
기타영업외비용 00.4 88.8 1616.3 1515.3 N/AN/A
이자비용 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
외환거래손실 -4-4.7 N/AN/A N/AN/A N/AN/A N/AN/A
외환차손 -4-4.9 N/AN/A N/AN/A N/AN/A N/AN/A
외화환산손실 00.2 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 N/AN/A N/AN/A
기부금 22.2 22.8 22.8 22.9 N/AN/A
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 22.2 22.2 11.4 11.6 N/AN/A
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 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 00.7 33.7 1212.0 1010.8 N/AN/A
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 -201-201.5 -157-157.3 2525.1 -44-44.1 N/AN/A
법인세비용 -54-54.3 -53-53.9 -1-1.7 99.3 N/AN/A
중단사업이익 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
당기순이익 -147-147.2 -103-103.4 2626.8 -53-53.4 N/AN/A
지배지분 순이익 -115-115.5 -66-66.4 1313.0 -49-49.2 N/AN/A
비지배지분 순이익 -31-31.6 -36-36.9 1313.8 -4-4.1 N/AN/A
기타포괄이익 3131.4 -4-4.7 00.2 -57-57.5 N/AN/A
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 1919.0 -17-17.1 4141.3 -16-16.7 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 1212.4 1212.3 -41-41.1 -40-40.7 N/AN/A
총포괄이익 -115-115.7 -108-108.1 2727.1 -110-110.9 N/AN/A
지배지분 총포괄이익 -91-91.4 -63-63.7 1818.8 -89-89.7 N/AN/A
비지배지분 총포괄이익 -24-24.3 -44-44.4 88.3 -21-21.2 N/AN/A
주당순이익 -301-301.4 -173-173.3 3434.0 -128-128.5 N/AN/A
시가총액 548548.2 484484.2 502502.2 432432.8 427427.4
주가 1,4301,430.0 1,2631,263.0 1,3101,310.0 1,1291,129.0 1,1151,115.0
주가수익배수 -4.74-4.74 -7.29-7.29 38.5138.51 -8.78-8.78 -9.35-9.35
주식수(만주) 3,834 3,834 3,834 3,834 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A 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