엠브레인

169330 코스닥
1,366 106 (+8.41%)
기준 : 08/14
  • 시가총액
    250억
  • 주식수
    1,832만
  • PER
    67.98배
  • PBR
    0.95배
  • ROE
    1.39%
  • 결산월
    6월

26.2Q 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 2026/06 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
매출액(수익) 588588.9 596596.5 609609.2 594594.5 561561.6
내수 N/AN/A 591591.9 604604.0 589589.7 561561.6
수출 N/AN/A 2222.1 2222.6 2222.2 1717.4
기타 N/AN/A 44.6 55.1 44.7 00.0
매출원가 N/AN/A 472472.1 483483.7 489489.6 475475.2
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 230230.9 231231.9 236236.6 236236.1
감가상각비 N/AN/A 1818.8 1818.8 1818.9 1818.9
기타 N/AN/A 222222.3 232232.8 234234.1 220220.0
매출총이익 N/AN/A 124124.4 125125.4 104104.8 8686.3
판매비와관리비 N/AN/A 121121.9 123123.4 112112.8 9898.9
급여 N/AN/A 2828.6 2828.4 2626.9 2525.1
퇴직급여 N/AN/A 33.0 33.0 33.2 33.0
복리후생비 N/AN/A 1212.0 1212.2 1111.9 1111.5
임차료 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
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 4848.5 5050.1 4141.1 3030.4
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 88.4 77.7 66.2 55.1
애프터서비스비 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
운반비 N/AN/A 00.1 00.1 00.1 00.0
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 11.0 11.0 11.8 11.8
감가상각비 N/AN/A 77.9 88.0 88.1 88.1
무형자산상각비 N/AN/A 11.9 22.0 22.1 22.2
기타 N/AN/A 1010.2 1010.5 1111.0 1111.3
영업이익 2727.0 22.4 11.9 -8-8.0 -12-12.5
EBITDA N/AN/A 3333.5 3232.2 2323.7 1818.8
금융손익 N/AN/A 00.4 00.0 11.2 11.0
금융수익 N/AN/A 33.2 22.5 33.0 33.6
이자수익 N/AN/A 11.3 11.4 11.6 11.7
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 00.7 00.6 11.3 11.2
금융자산평가이익 N/AN/A 11.1 00.3 00.1 00.5
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 22.8 22.5 11.8 22.6
이자비용 N/AN/A 22.4 22.4 22.5 22.5
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 00.4 00.0 0-0.7 00.0
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 00.1 0-0.4 0-0.3 0-0.4
기타영업외수익 N/AN/A 11.9 11.5 11.5 11.4
이자수익 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
외환거래이익 N/AN/A 11.5 11.3 11.4 11.2
외환차익 N/AN/A 11.3 11.0 00.8 00.7
외화환산이익 N/AN/A 00.2 00.2 00.5 00.5
기타 N/AN/A 00.2 00.2 00.5 00.5
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 00.0 00.0 00.0 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 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 N/AN/A 00.3 00.1 00.1 00.1
기타영업외비용 N/AN/A 11.8 11.9 11.9 11.8
이자비용 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
외환거래손실 N/AN/A 11.0 11.2 11.2 11.3
외환차손 N/AN/A 00.4 00.6 00.7 00.9
외화환산손실 N/AN/A 00.6 00.6 00.4 00.4
기타 N/AN/A 00.6 00.6 00.4 00.4
기타대손상각비 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
기부금 N/AN/A 00.4 00.4 00.4 00.4
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 00.0 N/AN/A N/AN/A 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 N/AN/A 00.2 00.2 00.2 00.0
종속기업및관계기업관련손익 N/AN/A 00.7 00.7 00.6 00.6
지분법손익 N/AN/A 00.7 00.7 00.6 00.6
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 33.7 22.2 -6-6.4 -11-11.3
법인세비용 N/AN/A 33.2 22.2 00.4 0-0.7
중단사업이익 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
당기순이익 1616.6 00.5 00.0 -6-6.8 -10-10.6
지배지분 순이익 N/AN/A 33.6 22.4 -4-4.2 -8-8.4
비지배지분 순이익 N/AN/A -3-3.1 -2-2.4 -2-2.6 -2-2.2
기타포괄이익 N/AN/A 00.1 00.1 00.4 00.4
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 00.2 00.2 00.5 00.5
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 0-0.1 0-0.1 0-0.1 0-0.1
기타 N/AN/A 00.0 00.0 00.0 00.0
총포괄이익 N/AN/A 00.6 00.1 -6-6.4 -10-10.2
지배지분 총포괄이익 N/AN/A 33.7 22.5 -3-3.7 -7-7.9
비지배지분 총포괄이익 N/AN/A -3-3.1 -2-2.4 -2-2.6 -2-2.2
주당순이익 N/AN/A 1919.9 1313.0 -23-23.0 -46-46.1
시가총액 N/AN/A 360360.4 345345.6 374374.8 416416.2
주가 N/AN/A 1,9681,968.0 1,8871,887.0 2,0502,050.0 2,2802,280.0
주가수익배수 N/AN/A 97.9497.94 142.03142.03 -89.19-89.19 -49.44-49.44
주식수(만주) N/A 1,832 1,832 1,829 1,826 1,826 1,826 1,826 1,826 1,826 1,826 1,825 1,825 1,819 1,816 1,794 1,794 1,794 1,794 1,794 1,794 1,794 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