월트디즈니 DIS(WALT DISNEY CO) | 재무제표

월트디즈니

DIS

NYSE S&P500

102.67

-2.68 (-2.54%) 26.09/18, USD

최근 실적발표 26. 08/06

연환산 연간 분기

손익계산서 * 단위 : 백만달러(USD)

	26.06/27	26.03/28	25.12/27	25.09/27	25.06/28	25.03/29	24.12/28	24.09/28	24.06/29	24.03/30	23.12/30	23.09/30	23.07/01	23.04/01	22.12/31	22.10/01	22.07/02	22.04/02	22.01/01	21.10/02	21.07/03	21.04/03	21.01/02	20.10/03	20.06/27	20.03/28	19.12/28	19.09/28	19.06/29	19.03/30	18.12/29	18.09/29	18.06/30	18.03/31	17.12/30	17.09/30	17.07/01	17.04/01	16.12/31	16.10/01	16.07/02
매출액	98,861	97,263	95,716	94,425	94,535	94,040	92,502	91,361	90,028	89,203	88,935	88,898	87,807	86,981	84,415	82,722	81,106	76,624	72,988	67,418	63,591	58,348	60,760	65,388	69,799	78,282	75,179	69,607	64,793	59,760	59,386	59,434	57,907	56,916	55,704	55,137	55,500	55,539	55,172	55,632	56,002
매출원가	61,694	61,120	60,029	58,766	58,978	59,155	58,517	58,698	58,196	57,958	58,402	59,201	59,031	58,242	56,220	54,401	53,184	50,735	47,923	45,131	43,803	40,466	42,621	43,880	44,711	49,652	46,091	42,061	38,322	33,833	32,998	32,726	31,832	31,201	30,629	30,306	30,397	29,881	29,776	29,993	30,043
매출총이익	37,167	36,143	35,687	35,659	35,557	34,885	33,985	32,663	31,832	31,245	30,533	29,697	28,776	28,739	28,195	28,321	27,922	25,889	25,065	22,287	19,788	17,882	18,139	21,508	25,088	28,630	29,088	27,546	26,471	25,927	26,388	26,708	26,075	25,715	25,075	24,831	25,103	25,658	25,396	25,639	25,959
판매관리비	16,611	16,784	16,692	16,501	16,366	16,097	15,906	15,759	15,466	15,468	15,292	15,336	16,048	16,274	16,428	16,388	15,974	15,042	14,387	13,517	12,010	11,297	11,577	12,369	13,256	14,169	13,106	11,549	10,171	9,016	8,925	8,860	8,767	8,576	8,278	8,176	8,235	8,518	8,714	8,754	8,873
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	13,506	13,106	12,953	13,013	12,059	11,888	9,318	8,319	8,114	4,816	6,112	5,100	4,580	6,979	6,261	6,533	6,498	5,428	5,055	3,005	1,652	-4,664	-4,480	-1,941	865	8,405	9,915	10,647	11,766	13,146	14,444	14,804	14,257	14,121	13,847	13,775	14,074	14,387	14,000	14,202	14,467
EBITDA	18,724	17,759	17,596	17,607	16,520	16,768	14,111	13,018	12,796	9,570	11,134	10,311	10,015	12,483	11,562	11,437	11,250	10,070	10,054	8,537	7,922	2,163	2,179	4,671	6,558	13,691	19,144	19,225	20,226	20,954	17,508	17,846	17,157	16,897	16,633	16,569	16,748	17,174	16,799	17,256	17,458
영업외이익	-311	-794	-723	-732	-756	-225	-230	-291	-432	-484	-284	-158	158	281	101	-307	-418	-509	-148	392	1,071	1,519	1,292	1,235	649	682	5,160	5,098	5,187	4,731	63	31	-25	-116	-51	12	-89	109	192	527	550
법인세	3,514	-19	-1,235	-1,428	-1,646	1,337	2,092	1,796	1,725	1,493	1,687	1,379	1,188	1,786	1,656	1,732	1,644	894	497	25	40	-158	257	699	991	1,715	2,839	3,026	3,468	3,870	3,036	1,663	1,709	2,058	2,457	4,422	4,582	4,909	4,867	5,078	5,572
중단손익	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-48	-49	-54	-65	-29	-28	-26	-23	-32	267	636	665	687	387	21	0	0	0	0	0	0	0	0	0	0	0
순이익	8,600	11,224	12,252	12,404	11,551	8,910	5,615	4,972	4,776	1,695	2,986	2,354	2,252	4,121	3,320	3,145	3,142	2,651	3,082	1,995	1,126	-4,513	-4,954	-2,864	-1,100	5,381	10,373	11,054	12,322	13,478	10,963	12,598	12,023	11,473	10,924	8,980	9,004	9,235	8,990	9,391	9,229

재무상태표 * 단위 : 백만달러(USD)

	26.06/27	26.03/28	25.12/27	25.09/27	25.06/28	25.03/29	24.12/28	24.09/28	24.06/29	24.03/30	23.12/30	23.09/30	23.07/01	23.04/01	22.12/31	22.10/01	22.07/02	22.04/02	22.01/01	21.10/02	21.07/03	21.04/03	21.01/02	20.10/03	20.06/27	20.03/28	19.12/28	19.09/28	19.06/29	19.03/30	18.12/29	18.09/29	18.06/30	18.03/31	17.12/30	17.09/30	17.07/01	17.04/01	16.12/31	16.10/01	16.07/02
현금성자산	5,185	5,682	5,678	5,695	5,367	5,852	5,486	6,002	5,954	6,635	7,192	14,182	11,458	10,399	8,470	11,615	12,959	13,272	14,444	15,959	16,070	15,890	17,068	17,914	23,115	14,339	6,833	5,418	6,728	10,108	4,455	4,150	4,326	4,179	4,677	4,017	4,336	3,800	3,736	4,610	5,227
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	14,553	14,390	15,054	13,217	13,402	12,571	13,767	12,729	12,966	12,026	14,115	12,330	13,112	12,770	13,993	12,652	13,685	13,746	14,882	13,367	13,355	12,533	14,051	12,708	12,622	14,532	17,100	15,481	15,673	14,593	10,123	9,334	10,071	9,678	9,886	8,633	9,636	9,293	9,878	9,065	8,958
재고자산	2,081	2,080	2,157	2,134	2,080	1,999	2,018	2,022	1,984	1,948	1,954	1,963	1,900	1,848	1,830	1,742	1,590	1,428	1,345	1,331	1,344	1,406	1,480	1,583	1,559	1,531	1,571	1,649	1,516	1,445	1,357	1,392	1,322	1,301	1,307	1,373	1,300	1,304	1,299	1,390	1,354
장기투자	7,627	8,397	8,052	8,097	8,671	8,794	8,902	4,459	4,632	3,007	3,084	3,080	3,062	3,387	3,169	3,218	3,236	3,356	3,549	3,935	4,045	4,309	4,037	3,903	3,611	3,180	3,312	3,224	3,872	4,080	2,970	2,899	3,155	3,148	3,206	3,202	4,141	4,155	4,220	4,280	3,228
유형자산	44,744	44,255	43,198	41,255	40,185	39,095	38,140	37,041	36,041	35,525	35,321	34,941	34,577	34,579	34,200	33,596	33,583	32,917	32,681	32,624	32,377	32,137	32,263	32,078	31,891	32,151	31,895	31,603	31,392	31,017	29,797	29,540	29,373	29,200	28,584	28,406	27,733	27,399	27,054	27,349	26,865
무형자산	114,661	115,104	115,286	113,893	114,231	115,139	116,189	116,377	117,820	117,978	122,430	123,719	125,966	128,714	128,480	128,511	127,356	126,243	125,295	124,735	123,325	122,842	122,371	121,884	122,382	129,114	129,522	126,318	102,915	102,042	38,036	38,081	38,198	38,312	38,360	38,421	34,632	34,676	34,685	34,759	34,797
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	15,889	15,309	12,664	13,223	12,676	12,383	12,544	17,589	18,375	17,991	13,678	15,364	13,708	13,161	11,982	12,297	11,665	11,491	11,115	11,658	11,705	11,133	10,618	11,479	12,469	11,447	10,715	10,291	47,379	51,057	13,203	13,202	12,347	12,125	11,714	11,737	10,974	11,180	10,704	10,580	10,485
자산총계	204,740	205,217	202,089	197,514	196,612	195,833	197,046	196,219	197,772	195,110	197,774	205,579	203,783	204,858	202,124	203,631	204,074	202,453	203,311	203,609	202,221	200,250	201,888	201,549	207,649	206,294	200,948	193,984	209,475	214,342	99,941	98,598	98,792	97,943	97,734	95,789	92,752	91,807	91,576	92,033	90,914
매입채무등	19,548	19,961	20,541	21,203	20,500	20,729	21,635	21,070	20,216	18,798	18,676	20,671	19,115	18,591	18,149	20,213	20,858	19,669	18,709	20,894	18,317	17,062	16,846	16,801	16,986	17,906	19,755	17,762	17,647	20,503	10,696	9,479	9,763	9,022	9,574	8,855	9,374	8,077	9,979	9,130	8,719
차입금	46,041	47,358	46,640	42,026	42,263	42,889	45,308	45,815	47,584	46,299	47,690	46,431	47,189	48,518	48,377	48,369	51,602	52,023	54,132	54,406	55,838	56,146	58,275	58,628	64,421	55,446	48,075	46,986	58,234	56,961	20,665	20,874	23,673	24,684	26,091	25,291	22,187	21,653	20,490	20,170	20,441
이연수익	6,930	7,375	6,686	6,248	6,740	6,854	6,591	6,684	7,336	7,287	6,270	6,138	6,474	6,013	5,672	5,790	4,266	4,533	4,545	4,317	4,368	4,337	4,303	4,116	3,707	4,891	5,024	4,722	4,730	4,281	3,434	4,591	4,459	4,788	4,292	4,568	4,382	4,423	3,640	4,025	4,041
이연세부채	5,219	5,050	4,126	3,524	3,097	6,298	6,336	6,277	6,628	6,860	7,041	7,258	7,304	8,134	8,236	8,363	8,034	8,407	8,124	7,246	6,835	6,894	7,201	7,288	7,055	7,965	8,364	7,902	10,404	11,208	3,177	3,109	3,222	2,949	2,826	4,480	4,177	4,006	3,888	3,679	4,076
기타부채	10,160	10,161	10,088	9,901	10,256	10,297	10,437	10,851	10,705	12,103	12,596	21,124	21,645	22,046	21,555	22,017	22,881	23,162	23,491	23,735	25,741	26,025	26,535	26,453	25,017	25,209	24,957	22,723	22,104	17,050	7,576	7,713	7,604	7,849	7,868	7,591	6,581	6,381	6,402	7,706	5,491
부채총계	87,898	89,905	88,081	82,902	82,856	87,067	90,307	90,697	92,469	91,347	92,273	101,622	101,727	103,302	101,989	104,752	107,641	107,794	109,001	110,598	111,099	110,464	113,160	113,286	117,186	111,417	106,175	100,095	113,119	110,003	45,548	45,766	48,721	49,292	50,651	50,785	46,701	44,540	44,399	44,710	42,768
자본금+ 자본잉여금	47,888	49,266	51,212	52,373	53,085	53,483	54,153	54,673	54,803	56,112	56,733	56,476	56,229	56,012	55,672	55,491	55,180	54,916	54,593	54,564	54,267	54,093	53,756	53,590	53,479	53,323	53,088	53,000	52,811	52,512	-30,789	-30,809	-31,014	-30,208	-29,070	-27,763	-24,468	-22,044	-20,262	-18,844	-17,429
이익잉여금	65,052	62,393	60,164	60,410	59,109	53,733	50,468	49,722	49,273	46,649	47,490	46,093	45,794	46,236	44,955	43,636	43,462	42,032	41,547	40,429	40,311	39,365	38,456	38,315	39,004	43,721	43,202	42,494	41,382	41,212	84,887	82,679	80,364	78,704	75,763	72,606	70,863	69,708	67,327	66,088	64,321
기타포괄익	-2,908	-2,951	-2,900	-2,914	-3,049	-2,877	-2,688	-3,699	-3,454	-3,509	-3,502	-3,292	-4,413	-4,389	-4,478	-4,119	-6,142	-6,312	-6,276	-6,440	-7,837	-7,918	-8,141	-8,322	-6,617	-6,637	-6,533	-6,617	-3,721	-3,786	-3,782	-3,097	-3,262	-3,345	-3,404	-3,528	-3,864	-3,880	-3,855	-3,979	-2,699
자본총계	110,032	108,708	108,476	109,869	109,145	104,339	101,933	100,696	100,622	99,252	100,721	99,277	97,610	97,859	96,149	95,008	92,500	90,636	89,864	88,553	86,741	85,540	84,071	83,583	85,866	90,407	89,757	88,877	90,472	89,938	50,316	48,773	46,088	45,151	43,289	41,315	42,531	43,784	43,210	43,265	44,193
주식수(만주)	174,300	177,200	179,300	181,100	180,500	181,400	181,800	183,100	182,900	183,400	183,500	183,000	182,900	183,100	182,700	182,700	182,500	182,800	182,800	182,800	183,000	182,900	182,300	180,800	180,900	181,600	181,700	166,600	181,400	153,700	149,800	150,700	149,800	151,000	152,100	157,800	157,200	159,100	160,300	163,900	163,100

현금흐름표 * 단위 : 백만달러(USD)

	26.06/27	26.03/28	25.12/27	25.09/27	25.06/28	25.03/29	24.12/28	24.09/28	24.06/29	24.03/30	23.12/30	23.09/30	23.07/01	23.04/01	22.12/31	22.10/01	22.07/02	22.04/02	22.01/01	21.10/02	21.07/03	21.04/03	21.01/02	20.10/03	20.06/27	20.03/28	19.12/28	19.09/28	19.06/29	19.03/30	18.12/29	18.09/29	18.06/30	18.03/31	17.12/30	17.09/30	17.07/01	17.04/01	16.12/31	16.10/01	16.07/02
영업활동	16,989	15,792	15,631	18,101	19,145	18,078	14,991	13,971	13,255	13,455	13,025	9,866	7,588	6,708	5,237	6,010	6,121	5,659	5,282	5,567	4,599	4,299	6,091	7,618	7,971	5,418	6,118	6,606	8,439	13,511	14,157	14,295	14,012	14,433	13,135	12,343	12,294	11,824	12,125	13,136	13,419
투자활동	-9,106	-9,039	-8,205	-8,043	-8,171	-8,801	-8,210	-6,881	-6,285	-4,653	-4,595	-4,641	-4,395	-5,525	-5,313	-5,008	-4,958	-3,864	-3,418	-3,163	-2,592	-2,552	-3,019	-3,637	6,545	6,157	-4,132	-4,118	-13,978	-14,214	-5,629	-5,336	-5,964	-5,526	-4,119	-4,111	-4,822	-5,110	-4,995	-5,758	-5,416
재무활동	-8,016	-6,975	-7,385	-10,366	-11,656	-10,017	-8,279	-15,288	-12,319	-12,422	-9,687	-2,724	-4,609	-3,758	-5,492	-4,741	-3,873	-4,253	-4,344	-4,385	-9,210	-377	7,030	8,480	1,475	-7,170	438	-1,090	8,492	6,735	-8,670	-8,843	-8,148	-8,792	-8,556	-8,959	-8,692	-8,065	-7,645	-7,220	-6,880
환율변동	-45	53	163	5	110	-28	-167	65	-115	-107	-12	73	-75	-290	-404	-603	-401	-156	-144	30	164	184	136	38	-194	-249	-13	-98	73	-5	-90	-25	3	155	164	31	-35	-195	-171	-123	-182
현금의증감	-178	-169	204	-303	-572	-768	-1,665	-8,133	-5,464	-3,727	-1,269	2,574	-1,491	-2,865	-5,972	-4,342	-3,111	-2,614	-2,624	-1,951	-7,039	1,554	10,238	12,499	15,797	4,156	2,411	1,300	3,026	6,027	-232	91	-97	270	624	-696	-1,255	-1,546	-686	35	941
자본적지출	-8,696	-8,682	-8,571	-8,024	-7,597	-7,182	-6,579	-5,412	-5,297	-5,097	-5,087	-4,969	-4,743	-5,313	-5,143	-4,943	-4,905	-4,108	-3,799	-3,578	-3,197	-2,967	-3,444	-4,022	-4,602	-5,071	-5,019	-4,876	-4,768	-4,811	-4,679	-4,465	-4,159	-3,744	-3,564	-3,623	-3,810	-4,140	-4,407	-4,773	-4,895
잉여현금	8,293	7,110	7,060	10,077	11,548	10,896	8,412	8,559	7,958	8,358	7,938	4,897	2,845	1,395	94	1,067	1,216	1,551	1,483	1,989	1,402	1,332	2,647	3,596	3,369	347	1,099	1,730	3,671	8,700	9,478	9,830	9,853	10,689	9,571	8,720	8,484	7,684	7,718	8,363	8,524

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