신세계 I&C

035510 코스피
12,820 20 (+0.16%)
기준 : 11/06 16:55
  • 시가총액
    1,767억
  • 주식수
    1,398만
  • PER
    5.83배
  • PBR
    0.39배
  • ROE
    6.76%
  • 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 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
매출액(수익) 200000 7,0057,005.6 6,8726,872.2 6,9376,937.0 6,8726,872.0 6,9686,968.2
내수 200010 N/AN/A 6,8556,855.9 6,9236,923.7 6,8586,858.4 6,9526,952.2
수출 200020 N/AN/A 1616.2 1313.3 1313.6 1616.0
기타 CAL027 N/AN/A 00.0 00.0 00.0 00.0
매출원가 200360 N/AN/A 5,7845,784.9 5,8585,858.4 5,8045,804.4 5,8925,892.8
원재료 203430 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
재고자산의변동 203420 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
기타원가 203450 N/AN/A -215-215.0 -189-189.2 55.5 8282.7
인건비 CAL028 N/AN/A 1,1461,146.8 1,1231,123.3 1,1331,133.4 1,1191,119.4
감가상각비 CAL029 N/AN/A 227227.7 248248.6 265265.0 268268.6
기타 CAL030 N/AN/A 4,6254,625.4 4,6754,675.6 4,4004,400.4 4,4224,422.0
매출총이익 200810 N/AN/A 1,0871,087.3 1,0781,078.5 1,0671,067.5 1,0751,075.4
판매비와관리비 200820 N/AN/A 560560.5 569569.6 576576.3 572572.7
급여 200830 N/AN/A 202202.3 210210.5 216216.9 219219.3
퇴직급여 200840 N/AN/A 2424.6 2121.8 2222.6 2222.8
복리후생비 200860 N/AN/A 4040.0 4040.4 4040.8 3434.5
임차료 200950 N/AN/A 44.5 44.6 44.4 44.5
수도광열비 200920 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
전산처리비 200970 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
지급수수료 201050 N/AN/A 129129.3 125125.0 128128.1 135135.0
용역비 201060 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
수출비용 201200 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
판매수수료 201220 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
판매촉진비 201210 N/AN/A 00.2 00.4 00.5 00.6
광고선전비 201160 N/AN/A 1010.4 1010.4 1010.2 99.4
애프터서비스비 201290 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
운반비 201270 N/AN/A 2020.8 2020.8 2020.8 1212.5
포장비 201260 N/AN/A 00.5 00.5 00.5 00.6
연구개발비 201130 N/AN/A 1515.6 1515.6 1515.6 1515.8
개발비상각 201090 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
대손상각비 201300 N/AN/A 00.4 00.4 00.4 00.0
감가상각비 201080 N/AN/A 3232.3 3636.0 3838.0 3535.9
무형자산상각비 201100 N/AN/A 3737.6 3737.7 3838.2 3636.2
기타 CAL031 N/AN/A 4141.3 4444.9 3838.6 4545.0
영업이익 201370 563563.2 526526.7 508508.9 491491.1 502502.6
EBITDA 123000 N/AN/A 587587.5 597597.3 606606.2 845845.7
금융손익 CAL032 N/AN/A 104104.3 102102.5 9494.3 6969.7
금융수익 202210 N/AN/A 137137.2 133133.5 125125.9 105105.4
이자수익 202220 N/AN/A 8989.2 8383.8 7777.6 7171.1
외환거래이익 202240 N/AN/A 99.5 1010.3 1313.1 1212.1
외환차익 202250 N/AN/A 55.4 66.6 88.8 77.7
외화환산이익 202260 N/AN/A 44.1 33.7 44.2 44.4
기타 CAL033 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
배당금수익 202230 N/AN/A 1212.0 1212.0 1111.5 1111.5
금융자산처분이익 202290 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
금융자산평가이익 202370 N/AN/A 2121.5 2121.5 2121.2 33.0
파생상품이익 202440 N/AN/A 44.9 55.8 22.4 77.6
기타 CAL034 N/AN/A 00.0 00.0 00.0 00.0
금융비용 202550 N/AN/A 3232.8 3030.9 3131.6 3535.7
이자비용 202560 N/AN/A 1414.9 1212.2 1010.9 88.7
외환거래손실 202570 N/AN/A 1212.5 1313.0 1515.1 1212.0
외환차손 202580 N/AN/A 1010.0 1010.7 1212.7 99.1
외화환산손실 202590 N/AN/A 22.4 22.3 22.3 22.8
기타 CAL035 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
대손상각비 202610 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
금융자산처분손실 202620 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
금융자산평가손실 202700 N/AN/A 00.6 00.6 00.6 1313.8
파생상품손실 202770 N/AN/A 44.7 55.0 44.9 11.0
기타 CAL036 N/AN/A 00.0 00.0 00.0 00.0
기타영업외손익 204410 N/AN/A -267-267.1 -265-265.1 -253-253.9 -5-5.2
기타영업외수익 201390 N/AN/A 55.4 1010.1 1010.0 2626.3
이자수익 204760 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
외환거래이익 201420 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
외환차익 201430 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
외화환산이익 201440 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
기타 CAL037 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
수수료수익 201460 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
배당금수익 204770 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
임대료 201470 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
로열티수익 201480 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
투자부동산처분이익 201530 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
투자자산처분이익 201540 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
유형,리스자산처분이익 201550 N/AN/A 00.2 44.0 44.0 44.0
무형자산처분이익 201560 N/AN/A N/AN/A N/AN/A N/AN/A 1515.9
기타자산처분이익 201570 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
파생상품이익 204630 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
자산손상차손환입 201660 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
대손충당금환입 201500 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
투자자산평가이익 201600 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
지분법이익 204590 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
채무면제이익 201770 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
기타 CAL038 N/AN/A 55.2 66.0 55.9 66.3
기타영업외비용 201830 N/AN/A 272272.5 275275.2 263263.9 3131.5
이자비용 204800 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
외환거래손실 201850 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
외환차손 201860 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
외화환산손실 201870 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
기타 CAL039 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
기타대손상각비 201890 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
기부금 201950 N/AN/A 1111.6 1010.1 44.4 55.6
투자부동산처분손실 201970 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
투자자산처분손실 201980 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
유형,리스자산처분손실 201990 N/AN/A 55.5 1010.8 1010.8 1010.8
무형자산처분손실 202000 N/AN/A 11.9 11.9 22.2 11.8
기타자산처분손실 202010 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
파생상품손실 204670 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
자산손상차손 202100 N/AN/A 240240.3 240240.9 239239.0 55.6
자산평가손실 202040 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
지분법손실 204600 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
사채상환손실 204820 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
기타 CAL040 N/AN/A 1313.1 1111.4 77.4 77.6
종속기업및관계기업관련손익 202880 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
지분법손익 202890 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
지분법이익 202900 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
지분법손실 202910 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
지분법적용투자주식손상차손 202970 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
기타 CAL041 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
관계기업처분손익 202990 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
관계기업처분이익 203000 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
관계기업처분손실 203010 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
관계기업손상차손 203030 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
기타 CAL042 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
종속기업관련손익 203050 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
종속기업처분이익 203060 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
종속기업처분손실 203070 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
종속기업손상차손 203090 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
기타 CAL043 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
기타 CAL044 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
법인세비용차감전계속사업이익 203120 N/AN/A 363363.9 346346.3 331331.5 567567.1
법인세비용 203130 N/AN/A 6060.9 5454.2 4848.1 105105.9
중단사업이익 203150 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
당기순이익 203170 317317.9 303303.0 292292.1 283283.3 461461.2
지배지분 순이익 203180 N/AN/A 303303.0 292292.1 283283.3 461461.2
비지배지분 순이익 203190 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
기타포괄이익 203200 N/AN/A 1414.8 1616.8 1919.2 -28-28.8
금융자산평가손익 203210 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
매도가능금융자산평가손익 203220 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
관계기업등기타포괄이익 203230 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
해외사업환산손익 203240 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
현금흐름위험회피적립금 203250 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
재평가손익 203270 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
기타포괄이익관련법인세 203290 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
기타 CAL045 N/AN/A 1414.8 1616.8 1919.2 -28-28.8
총포괄이익 203300 N/AN/A 317317.9 309309.0 302302.6 432432.3
지배지분 총포괄이익 203310 N/AN/A 317317.9 309309.0 302302.6 432432.3
비지배지분 총포괄이익 203320 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
주당순이익 312000 N/AN/A 2,1672,167.8 2,0662,066.2 1,9471,947.2 3,0713,071.3
시가총액 CAL301 N/AN/A 1,7971,797.9 2,5652,565.5 2,2672,267.7 1,9791,979.7
주가 CAL302 N/AN/A 12,86012,860.0 18,35018,350.0 16,22016,220.0 14,16014,160.0
주가수익배수 CAL083 N/AN/A 5.935.93 8.788.78 8.008.00 4.294.29
주식수(만주) 701500 N/A 1,398 1,398 1,398 1,398 1,398 1,527 1,527 1,720 1,720 1,720 1,720 1,720 1,720 1,720 1,720 N/A N/A N/A N/A

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

밸류라인 서비스를 무제한 이용하세요 프리미엄