세아제강

306200 코스피
117,400 6,400 (-5.17%)
기준 : 11/05 16:55
  • 시가총액
    3,511억
  • 주식수
    284만
  • PER
    6.27배
  • PBR
    0.30배
  • ROE
    4.81%
  • 결산월
    12월

26.3Q 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 2026/09 2026/06 2026/03 2025/12 2025/09 2025/06
매출액(수익) 17,80217,802.0 16,34716,347.9 15,54515,545.1 14,84714,847.9 16,71916,719.9
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 16,34716,347.9 15,54515,545.1 14,84714,847.9 16,71916,719.9
매출원가 N/AN/A 14,75714,757.6 14,14214,142.9 13,41413,414.6 14,03314,033.4
원재료 N/AN/A 11,49411,494.3 11,02511,025.6 10,27810,278.2 10,26410,264.5
재고자산의변동 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
기타원가 N/AN/A -548-548.8 -417-417.0 -342-342.4 155155.9
인건비 N/AN/A 706706.6 674674.5 661661.7 662662.3
감가상각비 N/AN/A 293293.1 286286.8 280280.2 268268.2
기타 N/AN/A 2,8122,812.4 2,5732,573.0 2,5362,536.9 2,6822,682.4
매출총이익 N/AN/A 1,5901,590.2 1,4021,402.1 1,4331,433.3 2,6862,686.4
판매비와관리비 N/AN/A 968968.9 920920.8 937937.3 1,0321,032.7
급여 N/AN/A 262262.3 252252.1 248248.7 242242.7
퇴직급여 N/AN/A 2020.6 2121.1 2020.2 3030.1
복리후생비 N/AN/A 3131.1 3030.6 3030.4 3131.0
임차료 N/AN/A 00.8 00.8 00.9 00.9
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 131131.6 129129.7 135135.8 131131.5
용역비 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
수출비용 N/AN/A 174174.4 172172.9 158158.5 172172.7
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 N/AN/A 235235.6 214214.3 195195.0 193193.6
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 -45-45.0 -61-61.7 -14-14.2 6060.6
감가상각비 N/AN/A 6464.9 6969.1 7272.1 7474.7
무형자산상각비 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
기타 N/AN/A 9292.2 9191.6 8989.6 9494.4
영업이익 875875.3 621621.3 481481.2 496496.0 1,6531,653.7
EBITDA N/AN/A 1,4251,425.7 1,0621,062.0 995995.3 2,4082,408.8
금융손익 N/AN/A 334334.7 135135.9 6262.6 336336.6
금융수익 N/AN/A 575575.1 516516.9 456456.2 783783.2
이자수익 N/AN/A 3434.8 4343.5 5959.2 6464.7
외환거래이익 N/AN/A 336336.8 318318.2 246246.6 349349.6
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 336336.8 318318.2 246246.6 349349.6
배당금수익 N/AN/A 22.4 33.9 33.7 11.9
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 -6-6.6 N/AN/A N/AN/A -1-1.4
기타 N/AN/A 207207.6 151151.2 146146.6 368368.3
금융비용 N/AN/A 240240.3 381381.0 393393.6 446446.6
이자비용 N/AN/A 125125.8 121121.7 115115.5 120120.3
외환거래손실 N/AN/A 111111.8 274274.4 277277.3 294294.7
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 111111.8 274274.4 277277.3 294294.7
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 44.5 -16-16.3 N/AN/A 2727.8
기타 N/AN/A -1-1.9 11.2 00.6 33.6
기타영업외손익 N/AN/A 3434.7 2121.2 2828.0 1919.4
기타영업외수익 N/AN/A 5454.8 3838.5 4545.0 4242.9
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 55.8 66.6 66.6 77.5
배당금수익 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
임대료 N/AN/A 99.2 99.0 99.1 99.3
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 2323.3 77.9 66.1 99.9
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 1616.3 1414.9 2323.0 1616.0
기타영업외비용 N/AN/A 2020.0 1717.3 1616.9 2323.4
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 N/AN/A N/AN/A
기부금 N/AN/A 33.5 55.8 55.2 66.3
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 66.1 11.1 11.1 22.4
무형자산처분손실 N/AN/A 00.1 00.1 00.3 00.2
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 1010.2 1010.2 1010.2 1414.3
종속기업및관계기업관련손익 N/AN/A -14-14.2 -10-10.7 00.0 00.3
지분법손익 N/AN/A -14-14.2 -10-10.7 00.0 00.3
지분법이익 N/AN/A 00.0 00.0 00.0 22.8
지분법손실 N/AN/A -14-14.1 -10-10.7 00.0 -2-2.5
지분법적용투자주식손상차손 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
기타 N/AN/A -14-14.2 -10-10.7 00.0 00.3
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 976976.6 627627.7 586586.6 2,0102,010.1
법인세비용 N/AN/A 416416.6 306306.1 286286.6 1,0791,079.5
중단사업이익 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
당기순이익 686686.2 560560.0 321321.5 299299.9 930930.6
지배지분 순이익 N/AN/A 560560.0 321321.5 299299.9 930930.6
비지배지분 순이익 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
기타포괄이익 N/AN/A -11-11.4 -10-10.9 -9-9.0 -6-6.8
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 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 33.6 33.4 22.8 22.0
기타 N/AN/A -15-15.1 -14-14.3 -11-11.8 -8-8.9
총포괄이익 N/AN/A 548548.5 310310.6 290290.9 923923.7
지배지분 총포괄이익 N/AN/A 548548.5 310310.6 290290.9 923923.7
비지배지분 총포괄이익 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
주당순이익 N/AN/A 19,74419,744.8 11,33811,338.4 10,57610,576.8 32,81132,811.6
시가총액 N/AN/A 3,5423,542.5 3,5173,517.0 3,3263,326.9 3,5593,559.5
주가 N/AN/A 124,900124,900.0 124,000124,000.0 117,300117,300.0 125,500125,500.0
주가수익배수 N/AN/A 6.336.33 10.9410.94 11.0911.09 3.823.82
주식수(만주) N/A 284 284 284 284 N/A

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

밸류라인 서비스를 무제한 이용하세요 프리미엄