셀레스티카 CLS(CELESTICA INC) | 재무제표

셀레스티카

CLS

NYSE

332.63

+ 2.69 (+0.82%) 26.09/18, USD

최근 실적발표 26. 07/27

연환산 연간 분기

손익계산서 * 단위 : 백만달러(USD)

	26.06/30	26.03/31	25.12/31	25.09/30	25.06/30	25.03/31	24.12/31	24.09/30	24.06/30	24.03/31	23.12/31	23.09/30	23.06/30	23.03/31	22.12/31	22.09/30	22.06/30	22.03/31	21.12/31	21.09/30	21.06/30	21.03/31	20.12/31	20.09/30	20.06/30	20.03/31	19.12/31	19.09/30	19.06/30	19.03/31	18.12/31	18.09/30	18.06/30	18.03/31	17.12/31	17.09/30	17.06/30	17.03/31	16.12/31	16.09/30	16.06/30
매출액	15,595	13,789	12,391	11,282	10,587	10,086	9,646	9,241	8,785	8,332	7,961	7,863	7,743	7,521	7,250	6,720	6,264	5,967	5,635	5,509	5,592	5,664	5,748	5,853	5,821	5,774	5,888	6,124	6,317	6,567	6,633	6,476	6,298	6,160	6,143	6,226	6,248	6,175	6,047	5,908	5,762
매출원가	13,731	12,132	10,897	9,924	9,385	9,000	8,612	8,306	7,903	7,520	7,207	7,108	7,027	6,840	6,600	6,127	5,714	5,449	5,148	5,051	5,135	5,216	5,311	5,428	5,422	5,386	5,504	5,721	5,900	6,142	6,203	6,064	5,892	5,751	5,724	5,796	5,811	5,736	5,617	5,491	5,355
매출총이익	1,864	1,657	1,494	1,358	1,203	1,086	1,034	935	881	812	754	755	716	681	650	592	550	518	487	459	458	448	438	426	399	388	385	403	417	424	431	412	406	410	419	431	436	439	430	417	407
판매관리비	284	265	260	247	301	341	294	335	300	290	303	268	278	280	267	268	264	252	245	239	234	233	231	228	225	228	227	230	231	223	219	211	204	202	203	205	209	213	211	210	208
연구개발비	154	142	118	111	94	79	78	72	70	65	61	58	53	47	46	42	41	41	38	36	34	32	30	29	28	29	28	29	30	29	29	28	27	26	26	26	26	25	25	25	24
영업이익	1,369	1,181	1,036	923	735	593	584	503	485	445	385	374	335	310	291	232	205	185	168	153	151	139	128	103	73	54	149	168	178	192	106	101	117	133	143	145	150	160	159	159	141
EBITDA	1,549	1,360	1,212	1,087	898	746	736	628	611	573	516	500	457	428	407	374	342	317	294	276	274	262	253	231	202	186	285	295	293	294	195	185	199	212	220	231	241	251	249	239	213
영업외이익	4	0.90	0	0.90	0.90	0	0	-0.90	-0.60	-0.30	0	0.60	0.30	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	8	14	14	14	6	0
법인세	194	167	151	155	146	118	104	86	70	62	62	63	59	63	59	48	41	36	32	29	30	29	30	30	33	31	30	-17	-18	-18	-17	31	25	25	28	28	21	29	25	28	47
중단손익	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
순이익	1,116	959	833	717	538	422	428	360	351	312	244	237	203	183	180	135	125	115	104	92	87	74	61	34	-4	-23	70	137	153	175	99	52	79	97	106	115	134	135	138	128	85

재무상태표 * 단위 : 백만달러(USD)

	26.06/30	26.03/31	25.12/31	25.09/30	25.06/30	25.03/31	24.12/31	24.09/30	24.06/30	24.03/31	23.12/31	23.09/30	23.06/30	23.03/31	22.12/31	22.09/30	22.06/30	22.03/31	21.12/31	21.09/30	21.06/30	21.03/31	20.12/31	20.09/30	20.06/30	20.03/31	19.12/31	19.09/30	19.06/30	19.03/31	18.12/31	18.09/30	18.06/30	18.03/31	17.12/31	17.09/30	17.06/30	17.03/31	16.12/31	16.09/30	16.06/30
현금성자산	536	378	596	306	314	303	423	399	434	308	370	353	361	319	375	363	366	347	394	477	467	449	464	451	436	472	480	449	437	458	422	458	401	436	515	527	583	558	557	542	473
단기투자	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
매출채권등	3,338	3,167	2,638	2,439	2,288	2,136	2,069	2,008	1,896	1,815	1,796	1,599	1,304	1,260	1,394	1,162	1,211	1,243	1,260	1,148	1,087	965	1,093	1,125	1,135	985	1,053	1,015	1,024	1,036	1,207	1,134	1,126	1,005	1,024	732	732	725	1,017	716	742
재고자산	3,402	2,673	2,188	2,047	1,918	1,788	1,761	1,827	1,853	1,959	2,104	2,261	2,346	2,403	2,350	2,326	2,108	1,935	1,697	1,406	1,225	1,154	1,092	1,205	1,206	1,072	992	1,034	1,086	1,078	1,090	1,062	1,007	929	824	1,024	976	956	684	930	906
장기투자	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
유형자산	1,179	861	710	676	673	661	662	646	661	648	632	552	531	509	510	484	464	436	453	435	419	424	434	435	437	444	459	463	474	473	365	344	340	320	324	318	309	302	303	315	310
무형자산	578	589	599	616	628	638	649	661	671	631	640	639	649	658	668	677	687	697	706	415	419	423	428	433	438	443	450	456	469	476	482	153	156	44	45	46	46	48	49	46	47
이연세자산	206	182	156	100	95	87	88	89	82	77	69	84	79	78	75	75	65	61	56	60	49	48	47	41	43	39	41	38	40	43	42	39	40	44	39	42	44	37	41	81	49
기타자산	549	410	326	423	326	222	338	297	285	279	279	257	231	241	256	262	240	129	101	86	79	91	107	98	93	82	86	104	104	124	130	126	142	199	193	183	168	188	191	185	194
자산총계	9,788	8,260	7,213	6,607	6,241	5,835	5,988	5,927	5,882	5,717	5,891	5,745	5,501	5,468	5,628	5,348	5,141	4,848	4,667	4,026	3,745	3,553	3,664	3,789	3,788	3,538	3,561	3,558	3,634	3,688	3,738	3,316	3,212	2,976	2,964	2,872	2,858	2,815	2,842	2,814	2,720
매입채무등	3,820	3,088	1,866	1,680	1,595	1,378	1,295	1,393	1,366	1,388	1,298	1,323	1,277	1,339	1,441	1,483	1,506	1,400	1,238	1,095	964	858	855	1,047	1,117	932	898	937	938	943	1,127	1,148	1,119	989	931	864	889	892	877	889	857
차입금	810	772	777	784	875	942	797	941	952	833	675	790	783	775	786	793	804	786	794	572	555	553	586	579	572	632	699	721	769	813	758	412	355	187	204	212	220	227	245	274	296
이연수익	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
이연세부채	243	215	192	167	166	167	143	128	125	113	107	112	111	138	134	121	126	128	123	83	77	73	84	76	75	70	75	72	66	70	68	55	55	63	66	65	68	67	68	60	50
기타부채	2,435	2,087	2,162	1,947	1,847	1,792	1,858	1,646	1,637	1,672	2,040	1,785	1,649	1,560	1,590	1,383	1,175	1,025	1,049	806	721	659	731	687	661	565	533	463	488	469	453	413	392	382	393	374	360	355	395	380	356
부채총계	7,308	6,162	4,997	4,578	4,483	4,278	4,092	4,107	4,079	4,006	4,120	4,009	3,820	3,813	3,950	3,778	3,611	3,339	3,204	2,557	2,317	2,143	2,255	2,389	2,426	2,199	2,205	2,193	2,262	2,296	2,405	2,028	1,922	1,620	1,594	1,514	1,536	1,541	1,584	1,602	1,558
자본금+ 자본잉여금	2,480	2,098	1,807	2,029	1,758	1,557	2,337	2,387	2,475	2,474	2,623	2,678	2,692	2,718	2,760	2,753	2,753	2,759	2,745	2,797	2,787	2,796	2,793	2,809	2,806	2,812	2,800	2,801	2,794	2,808	2,840	2,859	2,873	2,875	2,902	2,920	2,920	2,916	2,896	2,893	2,895
이익잉여금	0	0	409	0	0	0	-424	-547	-638	-738	-852	-916	-996	-1,052	-1,077	-1,153	-1,198	-1,234	-1,256	-1,297	-1,332	-1,358	-1,369	-1,380	-1,410	-1,423	-1,420	-1,404	-1,398	-1,391	-1,482	-1,550	-1,559	-1,512	-1,526	-1,558	-1,592	-1,626	-1,613	-1,670	-1,724
기타포괄익	0	0	0	0	0	0	-18	-20	-34	-24	0	-26	-15	-10	-6	-30	-25	-16	-27	-32	-27	-26	-15	-28	-34	-49	-24	-32	-25	-25	-27	-19	-24	-7	-7	-3	-6	-16	-25	-12	-9
자본총계	2,480	2,098	2,216	2,029	1,758	1,557	1,896	1,820	1,803	1,712	1,771	1,736	1,681	1,656	1,678	1,570	1,530	1,509	1,463	1,469	1,428	1,411	1,409	1,401	1,362	1,339	1,356	1,365	1,372	1,392	1,332	1,289	1,290	1,356	1,370	1,358	1,322	1,274	1,258	1,211	1,162
주식수(만주)	11,620	11,570	11,620	11,590	11,590	11,690	11,870	11,890	11,940	11,930	12,030	11,960	12,030	12,160	12,360	12,320	12,400	12,470	12,670	12,550	12,760	12,900	12,910	12,910	12,910	12,900	13,180	12,850	13,110	13,660	14,060	14,030	14,070	14,350	14,520	14,570	14,550	14,400	14,390	14,300	14,410

현금흐름표 * 단위 : 백만달러(USD)

	26.06/30	26.03/31	25.12/31	25.09/30	25.06/30	25.03/31	24.12/31	24.09/30	24.06/30	24.03/31	23.12/31	23.09/30	23.06/30	23.03/31	22.12/31	22.09/30	22.06/30	22.03/31	21.12/31	21.09/30	21.06/30	21.03/31	20.12/31	20.09/30	20.06/30	20.03/31	19.12/31	19.09/30	19.06/30	19.03/31	18.12/31	18.09/30	18.06/30	18.03/31	17.12/31	17.09/30	17.06/30	17.03/31	16.12/31	16.09/30	16.06/30
영업활동	1,144	886	660	552	549	496	474	366	331	362	326	305	291	248	211	262	244	213	227	211	197	205	240	266	331	357	345	267	215	110	33	79	16	86	127	171	287	227	173	178	94
투자활동	-617	-385	-204	-160	-174	-209	-213	-193	-169	-130	-122	-123	-135	-126	-109	-406	-380	-368	-364	-54	-51	-51	-51	-46	-55	-67	39	-291	-294	-439	-546	-222	-233	-85	-89	-98	-72	-69	-64	-48	-52
재무활동	-305	-425	-284	-485	-495	-292	-209	-127	-90	-243	-208	-193	-161	-150	-122	29	35	52	68	-131	-115	-176	-204	-218	-277	-276	-326	16	114	351	419	74	36	-123	-80	-87	-105	-112	-97	-84	-66
환율변동	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
현금의증감	222	75	172	-93	-120	-5	53	45	73	-11	-4	-10	-5	-28	-20	-114	-102	-103	-70	26	31	-23	-16	3	-0.60	14	58	-9	35	22	-93	-69	-181	-122	-42	-15	110	47	12	46	-24
자본적지출	-614	-383	-201	-154	-163	-164	-168	-152	-133	-130	-122	-123	-135	-126	-109	-91	-65	-53	-50	-54	-51	-51	-51	-46	-56	-70	36	31	30	29	-79	-80	-92	-91	-102	-99	-79	-72	-63	-61	-52
잉여현금	530	503	458	398	386	332	306	214	199	232	204	183	156	123	102	172	178	160	177	157	146	154	189	220	275	288	381	298	245	138	-45	-2	-76	-5	25	72	208	155	110	117	42

본 서비스는 투자판단에 참고용으로만 사용하실 수 있으며, 모든 투자판단은 투자자 본인의 책임으로 당사는 그 결과에 대해 법적인 일체의 책임을 지지 않습니다.

data from Quandl and Sharadar

종목검색

손익계산서 * 단위 : 백만달러(USD)

재무상태표 * 단위 : 백만달러(USD)

현금흐름표 * 단위 : 백만달러(USD)

지금 살까?

스마트 스코어

경쟁사

마켓스코어

투자매력 점수