동국제강

460860 코스피
8,430 240 (+2.93%)
기준 : 11/10
  • 시가총액
    4,063억
  • 주식수
    4,961만
  • PER
    -69.86배
  • PBR
    0.24배
  • ROE
    -0.34%
  • 결산월
    12월

25.3Q 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
  • 개별 재무제표
  • 국제회계
설정
연환산 연간 분기
세부항목 소수점
단위 : 억원
손익계산서 2025/09 2025/06 2025/03 2024/12 2024/09 2024/06 2024/03
매출액(수익) 32,09932,099.7 32,79332,793.1 33,25833,258.1 35,27535,275.2 38,28638,286.0
내수 N/AN/A 29,10029,100.1 30,01630,016.6 32,09232,092.2 35,04335,043.3
수출 N/AN/A 3,6923,692.9 3,2413,241.5 3,1833,183.0 3,2423,242.7
기타 N/AN/A 00.0 00.0 00.0 00.0
매출원가 N/AN/A 30,13730,137.7 30,44530,445.3 31,88031,880.5 33,83233,832.5
원재료 N/AN/A 20,03420,034.4 20,14420,144.3 21,42521,425.4 23,06823,068.1
재고자산의변동 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
기타원가 N/AN/A 228228.1 460460.6 450450.1 586586.5
인건비 N/AN/A 2,1572,157.4 2,1732,173.9 2,1522,152.9 2,1582,158.5
감가상각비 N/AN/A 1,3011,301.2 1,3161,316.1 1,3211,321.9 1,3201,320.8
기타 N/AN/A 6,4166,416.5 6,3506,350.1 6,5306,530.1 6,6986,698.4
매출총이익 N/AN/A 2,6552,655.3 2,8122,812.8 3,3943,394.6 4,4534,453.4
판매비와관리비 N/AN/A 2,2192,219.0 2,2702,270.9 2,3692,369.9 2,5222,522.8
급여 N/AN/A 219219.5 217217.7 215215.0 240240.0
퇴직급여 N/AN/A 3434.7 3434.0 2626.2 2222.8
복리후생비 N/AN/A 4747.5 5353.0 5353.3 5050.9
임차료 N/AN/A 88.1 44.5 44.6 44.6
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 126126.1 139139.5 145145.6 173173.2
용역비 N/AN/A 744744.3 793793.6 870870.8 975975.0
수출비용 N/AN/A 135135.9 7979.9 7474.2 8282.3
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 739739.8 750750.8 780780.4 795795.9
포장비 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
연구개발비 N/AN/A 8686.6 8888.1 8888.9 9494.8
개발비상각 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
대손상각비 N/AN/A 1717.4 1313.9 1212.2 -6-6.1
감가상각비 N/AN/A 3636.3 3838.4 3737.8 3636.9
무형자산상각비 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
기타 N/AN/A 2222.3 5757.1 6060.3 5252.2
영업이익 466466.3 436436.3 541541.9 1,0241,024.7 1,9301,930.6
EBITDA N/AN/A 1,6271,627.2 1,8571,857.3 2,2342,234.7 3,2093,209.2
금융손익 N/AN/A -369-369.2 -416-416.8 -477-477.0 -437-437.4
금융수익 N/AN/A 240240.7 159159.6 148148.7 177177.2
이자수익 N/AN/A 120120.5 116116.9 115115.5 113113.2
외환거래이익 N/AN/A 116116.6 3939.1 2929.6 6060.5
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 116116.6 3939.1 2929.6 6060.5
배당금수익 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
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 N/AN/A N/AN/A N/AN/A N/AN/A
기타 N/AN/A 33.5 33.5 33.5 33.4
금융비용 N/AN/A 610610.0 576576.4 625625.7 614614.7
이자비용 N/AN/A 500500.7 511511.5 541541.8 565565.9
외환거래손실 N/AN/A 109109.3 6464.9 8383.9 4848.7
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 109109.3 6464.9 8383.9 4848.7
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 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 -157-157.6 -16-16.9 -99-99.1 -94-94.4
기타영업외수익 N/AN/A 252252.5 336336.1 290290.4 255255.3
이자수익 N/AN/A 00.1 00.1 00.1 00.1
외환거래이익 N/AN/A 108108.1 8282.5 7676.4 9999.6
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 108108.1 8282.5 7676.4 9999.6
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 11.4 11.1 11.3 11.3
무형자산처분이익 N/AN/A 22.1 22.1 22.1 N/AN/A
기타자산처분이익 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
파생상품이익 N/AN/A 2929.6 6464.2 103103.9 6464.2
자산손상차손환입 N/AN/A 11.1 11.1 11.1 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 110110.0 184184.9 105105.3 9090.1
기타영업외비용 N/AN/A 410410.2 353353.0 389389.6 349349.7
이자비용 N/AN/A 1616.7 2222.7 2626.1 2929.1
외환거래손실 N/AN/A 135135.0 123123.6 145145.0 8989.1
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 135135.0 123123.6 145145.0 8989.1
기타대손상각비 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
기부금 N/AN/A 33.2 22.3 22.2 22.7
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 7272.9 7474.2 8181.6 3434.7
무형자산처분손실 N/AN/A 00.5 00.5 00.5 N/AN/A
기타자산처분손실 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
파생상품손실 N/AN/A 7676.1 2020.7 2121.7 4040.1
자산손상차손 N/AN/A 3636.4 3636.4 3636.4 8585.7
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 8585.7 9595.0 101101.9 9797.1
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 N/AN/A -90-90.5 108108.0 448448.5 1,3981,398.7
법인세비용 N/AN/A -32-32.3 2626.5 100100.2 341341.5
중단사업이익 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
당기순이익 -52-52.6 -58-58.1 8181.5 348348.3 1,0571,057.2
*지배지분 연결순이익 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
기타포괄이익 N/AN/A -48-48.1 -48-48.1 -48-48.1 -122-122.1
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 55.6 55.6 55.6 -22-22.1
기타포괄이익관련법인세 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
기타 N/AN/A -53-53.7 -53-53.7 -53-53.7 -100-100.0
총포괄이익 N/AN/A -106-106.3 3333.3 300300.2 935935.0
지배지분 총포괄이익 N/AN/A -106-106.3 3333.3 300300.2 935935.0
비지배지분 총포괄이익 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
주당순이익 N/AN/A -117-117.2 164164.3 702702.2 2,1312,131.1
시가총액 N/AN/A 4,6634,663.1 4,3904,390.3 3,9683,968.6 4,5884,588.7
주가 N/AN/A 9,4009,400.0 8,8508,850.0 8,0008,000.0 9,2509,250.0
주가수익배수 N/AN/A -80.18-80.18 53.8653.86 11.3911.39 4.344.34
주식수(만주) N/A 4,961 4,961 4,961 4,961 4,961 4,961

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

밸류라인 서비스를 무제한 이용하세요 프리미엄