F&F

383220 코스피
70,200 800 (-1.13%)
기준 : 02/20
  • 시가총액
    26,892억
  • 주식수
    3,831만
  • PER
    7.66배
  • PBR
    1.55배
  • ROE
    20.23%
  • 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
매출액(수익) 19,33919,339.9 19,05219,052.8 18,81918,819.9 18,94518,945.9 18,96018,960.1
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 19,05219,052.8 18,81918,819.9 18,94518,945.9 18,96018,960.1
매출원가 N/AN/A 6,4946,494.0 6,5016,501.4 6,5036,503.5 6,4906,490.1
원재료 N/AN/A 798798.1 689689.3 790790.0 805805.5
재고자산의변동 N/AN/A -471-471.7 2727.1 155155.1 143143.8
기타원가 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
인건비 N/AN/A 4444.2 4141.6 3535.9 3535.9
감가상각비 N/AN/A 2121.3 127127.3 125125.1 123123.6
기타 N/AN/A 6,1026,102.0 5,6165,616.0 5,3975,397.1 5,3815,381.2
매출총이익 N/AN/A 12,55812,558.8 12,31812,318.5 12,44212,442.4 12,46912,469.9
판매비와관리비 N/AN/A 7,9977,997.9 7,9547,954.7 8,0008,000.9 7,9627,962.5
급여 N/AN/A 807807.5 801801.8 812812.1 795795.1
퇴직급여 N/AN/A 4747.0 4949.3 5050.3 4747.5
복리후생비 N/AN/A 160160.7 162162.2 157157.4 151151.2
임차료 N/AN/A 357357.4 342342.9 343343.9 334334.4
수도광열비 N/AN/A 2929.2 2828.2 2727.4 2626.2
전산처리비 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
지급수수료 N/AN/A 4,3974,397.6 4,4234,423.2 4,4954,495.0 4,5344,534.8
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 1,0131,013.5 962962.2 936936.4 931931.3
애프터서비스비 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
운반비 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
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 5050.4 2929.3 2929.2 2424.5
감가상각비 N/AN/A 778778.4 785785.0 793793.0 771771.4
무형자산상각비 N/AN/A 144144.8 148148.2 134134.5 116116.6
기타 N/AN/A 210210.8 221221.9 221221.3 229229.1
영업이익 4,6854,685.4 4,5604,560.8 4,3634,363.7 4,4414,441.4 4,5074,507.3
EBITDA N/AN/A 5,7595,759.5 5,6145,614.3 5,7145,714.0 5,8355,835.5
금융손익 N/AN/A 1616.5 -31-31.0 -17-17.5 7777.3
금융수익 N/AN/A 412412.1 415415.6 396396.6 374374.3
이자수익 N/AN/A 3636.3 4444.7 5959.4 6767.6
외환거래이익 N/AN/A 320320.2 252252.2 259259.5 229229.1
외환차익 N/AN/A 234234.7 204204.7 193193.8 144144.3
외화환산이익 N/AN/A 8585.5 4747.4 6565.7 8484.7
기타 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
배당금수익 N/AN/A 55.8 1111.9 3232.9 3030.2
금융자산처분이익 N/AN/A 22.6 11.7 44.1 22.7
금융자산평가이익 N/AN/A 99.6 99.4 2828.2 2929.4
파생상품이익 N/AN/A 3737.4 9595.5 1212.3 1515.1
기타 N/AN/A 00.0 00.0 00.0 00.0
금융비용 N/AN/A 395395.6 446446.7 414414.2 296296.9
이자비용 N/AN/A 117117.6 119119.2 122122.8 118118.4
외환거래손실 N/AN/A 257257.9 282282.2 227227.9 139139.2
외환차손 N/AN/A 215215.8 216216.7 196196.7 114114.6
외화환산손실 N/AN/A 4242.0 6565.4 3131.1 2424.6
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 00.0 2323.8 2323.8 2323.5
금융자산평가손실 N/AN/A 1313.6 88.8 -4-4.4 44.3
파생상품손실 N/AN/A 66.4 1212.4 4444.0 1111.4
기타 N/AN/A 00.0 00.0 00.0 00.0
기타영업외손익 N/AN/A -124-124.1 -133-133.8 -106-106.4 -92-92.0
기타영업외수익 N/AN/A 105105.6 118118.1 110110.3 102102.4
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 1616.2 1414.7 1414.6 1414.3
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 00.1 1919.0 1919.1 1919.0
투자자산평가이익 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
지분법이익 N/AN/A 5050.8 5050.8 5050.8 5050.8
채무면제이익 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
기타 N/AN/A 3838.4 3333.5 2525.8 1818.2
기타영업외비용 N/AN/A 229229.8 251251.9 216216.8 194194.5
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 0-0.5 00.4 00.2 00.8
기부금 N/AN/A 99.0 2727.4 3131.5 3232.3
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 2727.5 2525.3 1818.9 1616.6
무형자산처분손실 N/AN/A 44.2 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 189189.3 198198.7 166166.1 144144.6
종속기업및관계기업관련손익 N/AN/A 280280.4 280280.4 280280.6 280280.3
지분법손익 N/AN/A 280280.4 280280.4 288288.3 280280.3
지분법이익 N/AN/A 280280.4 280280.3 280280.3 280280.3
지분법손실 N/AN/A N/AN/A 00.0 88.0 00.0
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 280280.3
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 280280.4 280280.4 280280.6 N/AN/A
법인세비용차감전계속사업이익 N/AN/A 4,7334,733.7 4,4794,479.3 4,5984,598.0 4,7734,773.0
법인세비용 N/AN/A 1,2151,215.8 1,1701,170.3 1,1751,175.9 1,2131,213.4
중단사업이익 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
당기순이익 4,0314,031.6 3,5173,517.8 3,3083,308.9 3,4223,422.0 3,5593,559.6
지배지분 순이익 N/AN/A 3,5093,509.5 3,3623,362.9 3,4763,476.7 3,6033,603.7
비지배지분 순이익 N/AN/A 88.3 -54-54.0 -54-54.6 -44-44.1
기타포괄이익 N/AN/A 5656.4 -38-38.6 8181.1 139139.3
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 5757.2 -33-33.3 8585.0 138138.8
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 0-0.8 -5-5.2 -3-3.9 00.4
총포괄이익 N/AN/A 3,5743,574.2 3,2703,270.3 3,5033,503.1 3,6983,698.9
지배지분 총포괄이익 N/AN/A 3,5653,565.6 3,3303,330.3 3,5543,554.3 3,6993,699.5
비지배지분 총포괄이익 N/AN/A 88.6 -60-60.0 -51-51.1 0-0.6
주당순이익 N/AN/A 9,1619,161.7 8,7788,778.9 9,0759,075.9 9,4079,407.5
시가총액 N/AN/A 24,01824,018.5 30,26230,262.5 24,28624,286.6 20,80020,800.7
주가 N/AN/A 62,70062,700.0 79,00079,000.0 63,40063,400.0 54,30054,300.0
주가수익배수 N/AN/A 6.846.84 9.009.00 6.996.99 5.775.77
주식수(만주) N/A 3,831 3,831 3,831 3,831 3,831 3,831 3,831 3,831 3,831 3,831 3,831 3,831 3,831 3,831 3,831

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

밸류라인 서비스를 무제한 이용하세요 프리미엄