컴퍼스미네랄스인터내셔널 CMP(COMPASS MINERALS INTERNATIONAL INC)

컴퍼스미네랄스인터내셔널

CMP

NYSE

24.94

+ 0.29 (+1.18%) 26.08/27, USD

최근 실적발표 26. 08/07

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	1,292	1,291	1,333	1,244	1,225	1,214	1,083	1,117	1,142	1,147	1,194	1,205	1,222	1,229	1,266	1,245	1,206	1,191	1,168	889	960	936	1,005	898	957	1,027	1,085	1,063	1,044	1,045	1,080	1,465	1,433	1,415	1,364	1,350	1,239	1,180	1,138	984	1,037
매출원가	1,070	1,066	1,113	1,053	1,053	1,050	925	922	925	927	961	973	990	998	1,056	1,045	1,015	1,003	937	710	755	721	785	678	720	783	853	863	849	854	896	1,162	1,125	1,104	1,038	1,037	957	902	839	697	727
매출총이익	223	226	220	191	172	163	158	195	218	220	233	232	231	231	210	200	192	188	232	179	205	214	220	220	238	244	233	199	194	191	184	303	308	310	327	313	282	279	300	287	310
판매관리비	107	104	107	113	118	122	125	138	148	153	154	150	121	126	136	134	153	144	132	83	94	94	117	87	92	103	113	115	107	105	104	161	167	166	167	169	150	137	125	106	108
연구개발비	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
영업이익	116	121	115	25	37	27	-63	-117	-10	-17	71	77	84	81	53	45	39	43	99	96	111	120	103	134	146	141	120	85	87	86	80	142	141	144	159	144	132	142	175	181	203
EBITDA	217	202	149	118	73	79	46	-14	19	19	102	182	199	199	186	180	119	192	-17	10	75	15	266	294	311	302	266	260	257	260	261	277	278	273	278	321	295	296	322	267	292
영업외이익	-6	-24	-69	-11	-67	-53	3	-2	-75	-67	-69	6	11	14	43	34	-70	65	-479	-429	-333	-476	45	40	46	39	29	71	66	69	78	-2	1.40	0.40	-4	60	57	56	57	2	9
법인세	23	20	14	26	20	50	24	18	13	-62	9	17	30	71	47	34	25	27	13	5	7	2	2	15	21	20	9	13	10	9	8	69	55	58	60	3	18	21	35	38	47
중단손익	0	0	0	0	0	0	0	0	0	0	0	0	-2	0.80	18	12	-37	34	-240	-214	-162	-232	21	18	18	15	21	33	33	33	33	0	0	0	0	0	0	0	0	0	0
순이익	18	7	-38	-80	-121	-148	-154	-206	-162	-82	-65	11	11	-33	-24	-21	-74	-9	-211	-177	-124	-184	63	83	96	87	61	53	56	60	65	13	33	34	43	145	122	135	163	124	141

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	56	74	47	60	79	50	46	20	13	38	38	39	58	250	146	46	47	45	20	18	26	43	11	34	67	110	18	24	20	44	27	36	41	45	37	39	34	49	77	432	93
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	150	223	279	180	202	275	262	126	92	143	169	129	96	160	202	167	109	197	200	133	91	159	185	194	169	225	223	216	179	241	312	213	175	275	345	210	176	226	321	115	72
재고자산	257	179	258	312	265	221	367	414	408	374	393	400	340	262	301	304	269	211	308	322	289	232	299	386	325	254	229	337	309	226	267	312	248	217	290	336	288	238	281	273	241
장기투자	0	0	0	0	0	0	0	0	0	0	0	0	0	44	46	47	48	50	33	6	0	0	0	24	24	23	0	24	25	24	25	24	24	25	25	25	24	24	25	128	124
유형자산	747	748	766	770	774	775	779	807	788	794	803	853	817	783	775	777	803	821	814	831	834	845	852	945	948	954	885	1,024	1,052	1,048	1,052	1,067	1,078	1,125	1,138	1,140	1,117	1,109	1,092	908	891
무형자산	10	10	30	30	31	32	86	89	107	108	217	209	223	102	102	102	105	106	106	107	108	106	106	344	351	363	106	436	468	464	467	466	480	541	549	573	553	573	570	146	148
이연세자산	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
기타자산	133	131	147	168	187	181	182	185	188	201	186	188	198	185	193	201	197	217	212	215	624	529	810	231	203	182	977	269	269	261	220	235	230	186	189	125	106	104	101	102	88
자산총계	1,354	1,365	1,527	1,519	1,537	1,532	1,721	1,640	1,595	1,658	1,805	1,817	1,733	1,785	1,765	1,644	1,577	1,647	1,693	1,631	1,973	1,914	2,262	2,158	2,086	2,111	2,438	2,330	2,321	2,309	2,368	2,353	2,274	2,413	2,571	2,447	2,298	2,323	2,467	2,102	1,657
매입채무등	92	101	101	96	68	95	96	82	69	87	86	117	97	115	113	115	86	114	100	90	83	105	83	122	108	113	87	110	99	91	111	137	97	109	124	95	81	74	101	52	55
차입금	728	725	897	848	841	808	974	934	875	877	914	805	721	826	832	948	886	922	1,005	935	1,153	1,184	1,309	1,346	1,287	1,294	1,296	1,409	1,349	1,300	1,365	1,340	1,285	1,251	1,363	1,330	1,256	1,231	1,325	1,213	750
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	51	53	59	60	58	56	62	70	84	73	63	75	83	112	66	64	62	66	58	58	60	59	62	90	93	85	59	93	96	124	133	119	120	146	153	124	131	134	135	70	71
기타부채	219	213	210	282	321	337	325	238	214	220	283	299	296	247	244	260	243	259	243	255	490	443	429	277	255	258	479	258	255	256	219	225	223	238	238	151	137	153	188	100	96
부채총계	1,090	1,091	1,266	1,285	1,288	1,295	1,458	1,324	1,243	1,257	1,346	1,296	1,196	1,299	1,255	1,387	1,276	1,361	1,405	1,338	1,786	1,790	1,883	1,834	1,742	1,749	1,921	1,870	1,798	1,770	1,828	1,822	1,724	1,744	1,876	1,699	1,604	1,593	1,749	1,435	972
자본금+ 자본잉여금	426	422	421	420	417	417	414	411	409	410	416	405	402	398	396	145	141	139	135	131	130	128	123	120	119	117	115	113	111	109	107	104	103	101	100	99	98	96	94	93	92
이익잉여금	-52	-46	-59	-78	-70	-53	-21	2	50	94	136	221	226	192	220	227	239	252	270	272	353	321	559	560	587	610	596	576	590	626	644	617	629	661	673	701	694	725	728	654	668
기타포괄익	-110	-102	-101	-108	-97	-127	-130	-96	-107	-104	-92	-105	-91	-105	-106	-115	-80	-104	-116	-111	-296	-324	-304	-357	-362	-365	-192	-229	-178	-196	-211	-190	-181	-93	-78	-52	-97	-91	-105	-80	-76
자본총계	264	274	261	234	250	237	263	317	352	400	460	521	537	485	510	256	301	287	288	293	187	124	378	324	344	362	518	460	523	539	540	531	551	669	695	748	694	730	717	667	684
주식수(만주)	4,224	4,235	4,226	4,182	4,185	4,152	4,144	4,130	4,134	4,130	4,120	4,078	4,114	4,111	3,975	3,412	3,415	3,411	3,408	3,409	3,407	3,401	3,392	3,394	3,391	3,389	3,388	3,388	3,388	3,387	3,384	3,385	3,385	3,383	3,382	3,382	3,382	3,380	3,378	3,378	3,378

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	156	175	165	198	192	163	63	14	6	-10	52	106	98	124	137	120	93	100	140	141	152	147	175	250	282	260	160	115	113	138	182	188	188	199	151	189	163	200	167	150	176
투자활동	-55	-33	-51	-50	-56	-72	-89	-116	-167	-208	-207	-178	-133	-41	-59	-80	213	212	243	261	-26	-79	-88	-92	-94	-105	-100	-98	-97	-98	-100	-109	-114	-120	-119	-396	-425	-446	-468	-336	-346
재무활동	-124	-119	-114	-108	-71	-79	35	83	116	6	47	64	45	115	40	-14	-312	-325	-376	-418	-142	-114	-96	-143	-134	-83	-51	-26	-37	-39	-86	-75	-58	-78	-73	-186	204	211	315	497	37
환율변동	0	0.80	2	0.10	1.10	-0.80	-1.40	0.10	-0.70	-0.20	0.50	0.50	-0.30	-3	-0.90	-1.10	-0.90	4	0.80	2	3	-0.80	-5	-5	-7	-6	-1.00	-3	0.60	-2	-6	-8	-8	-5	0.40	0.10	-0.40	-2	5	2	-7
현금의증감	-23	25	0.90	40	67	11	8	-19	-45	-211	-108	-7	11	195	117	25	-6	-9	8	-13	-14	-46	-14	10	47	66	8	-12	-20	-0.70	-10	-3	7	-4	-41	-393	-59	-36	19	313	-141
자본적지출	-78	-75	-71	-70	-75	-71	-87	-114	-163	-184	-183	-154	-112	-102	-102	-97	-94	-89	-78	-86	-81	-78	-85	-89	-91	-102	-98	-96	-95	-95	-97	-105	-111	-116	-114	-115	-143	-159	-182	-212	-223
잉여현금	78	100	94	128	117	92	-25	-100	-157	-193	-131	-48	-14	22	35	24	-0.50	11	62	56	71	69	90	161	191	158	62	19	18	42	86	83	77	83	37	74	20	41	-15	-62	-47

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