엠코그룹 EME(EMCOR GROUP INC) | 재무제표

엠코그룹

EME

NYSE S&P500

775.04

+ 11.45 (+1.50%) 26.08/27, USD

최근 실적발표 26. 07/30

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	18,598	17,747	16,986	16,243	15,639	15,001	14,566	14,235	13,746	13,125	12,583	12,093	11,712	11,374	11,076	10,766	10,462	10,192	9,904	9,545	9,225	8,801	8,797	8,920	9,006	9,316	9,175	9,000	8,759	8,389	8,131	7,914	7,754	7,696	7,687	7,624	7,661	7,698	7,552	7,379	7,155
매출원가	14,985	14,323	13,703	13,095	12,590	12,103	11,801	11,610	11,309	10,882	10,494	10,167	9,918	9,687	9,473	9,215	8,942	8,679	8,402	8,062	7,761	7,398	7,402	7,543	7,656	7,936	7,819	7,673	7,459	7,144	6,925	6,734	6,587	6,546	6,540	6,516	6,580	6,617	6,514	6,361	6,169
매출총이익	3,613	3,424	3,283	3,149	3,048	2,898	2,765	2,626	2,437	2,243	2,089	1,926	1,794	1,687	1,604	1,552	1,520	1,513	1,502	1,483	1,464	1,403	1,395	1,376	1,349	1,380	1,356	1,327	1,301	1,245	1,205	1,180	1,166	1,150	1,147	1,108	1,081	1,081	1,038	1,019	986
판매관리비	1,827	1,771	1,714	1,621	1,562	1,495	1,420	1,380	1,317	1,259	1,211	1,160	1,115	1,067	1,039	1,021	1,002	999	971	956	938	901	904	900	893	914	893	873	851	814	799	783	775	766	759	750	743	743	727	699	683
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	1,931	1,799	1,713	1,528	1,486	1,404	1,345	1,245	1,117	981	876	764	679	620	565	531	518	514	531	525	524	268	257	242	222	465	461	452	448	427	403	337	332	325	329	354	334	334	307	318	302
EBITDA	2,159	2,020	1,920	1,721	1,672	1,578	1,515	1,407	1,265	1,123	1,009	882	796	735	681	645	634	631	648	642	638	379	368	352	327	565	557	543	536	513	487	421	418	413	419	441	419	416	386	397	378
영업외이익	24	24	20	21	28	28	36	32	23	22	14	3	4	6	7	5	5	5	4	5	5	4	5	5	4	4	4	2	1.08	0.99	0.75	0.55	1.31	1.41	0.91	-2	-3	-5	-4	-1.13	-1.22
법인세	508	470	449	412	401	383	370	344	307	269	240	207	184	168	153	146	141	140	146	162	198	122	119	96	53	127	126	124	123	116	109	69	78	84	91	127	119	119	111	114	109
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	-1.34	-2	-2	-2	-1.14	-0.82	-0.64	-0.86	-2	-2	-4	-3	-0.91	-0.77
순이익	1,439	1,338	1,273	1,130	1,105	1,051	1,007	927	826	719	633	548	484	444	406	381	375	372	384	362	323	142	133	140	161	328	325	316	314	301	284	259	244	230	227	215	202	200	182	192	182

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	924	916	1,112	655	486	577	1,340	1,036	807	841	790	524	503	420	456	404	262	515	821	664	669	759	903	679	481	347	359	368	213	252	364	354	307	352	467	480	385	303	465	505	443
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	5,098	4,550	4,241	4,105	4,115	3,808	3,578	3,509	3,459	3,206	3,203	3,064	2,852	2,669	2,567	2,511	2,440	2,303	2,205	2,182	2,103	2,038	1,922	1,942	1,936	2,055	2,031	1,927	1,947	1,797	1,774	1,715	1,635	1,573	1,608	1,673	1,633	1,653	1,626	1,638	1,588
재고자산	154	130	126	105	108	94	96	94	104	114	111	115	106	100	86	102	93	71	54	64	65	48	53	39	41	35	40	39	39	39	42	42	44	44	43	44	42	43	37	44	42
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	1.48	2	4	0	4	4	4	2	8	8	9	9	8	8
유형자산	788	743	692	633	635	588	524	527	532	508	490	477	462	435	426	419	426	418	413	422	406	397	401	391	399	396	402	382	379	373	134	129	125	125	127	127	128	131	128	128	128
무형자산	2,536	2,524	2,521	2,416	2,434	2,433	1,667	1,650	1,660	1,526	1,543	1,554	1,502	1,508	1,513	1,523	1,478	1,466	1,480	1,491	1,456	1,443	1,435	1,444	1,416	1,663	1,675	1,502	1,502	1,496	1,479	1,450	1,460	1,449	1,460	1,508	1,520	1,532	1,467	1,479	1,490
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	657	644	598	726	623	579	514	505	509	492	473	490	482	508	476	481	446	458	469	474	435	377	350	334	317	339	323	313	312	317	295	303	295	295	258	127	131	134	120	92	101
자산총계	10,157	9,508	9,291	8,640	8,400	8,079	7,716	7,322	7,073	6,687	6,610	6,224	5,908	5,641	5,525	5,439	5,146	5,231	5,441	5,297	5,133	5,061	5,064	4,830	4,590	4,836	4,830	4,533	4,394	4,278	4,089	3,996	3,869	3,842	3,966	3,966	3,848	3,805	3,852	3,895	3,800
매입채무등	1,251	1,149	1,227	1,040	1,118	1,041	937	897	922	865	936	824	790	724	849	751	723	720	734	638	636	625	672	596	563	593	665	585	579	578	652	530	505	487	568	486	469	467	501	465	451
차입금	542	510	468	425	670	636	343	350	358	346	335	435	569	642	535	713	551	546	540	562	543	533	536	535	561	756	570	511	540	539	296	299	303	307	310	414	417	421	423	523	527
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	532	523	492	489	467	465
이연세부채	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
기타부채	4,285	3,981	3,921	3,839	3,559	3,450	3,498	3,316	3,047	2,861	2,868	2,685	2,430	2,209	2,166	2,132	1,920	1,830	1,914	1,955	1,863	1,783	1,803	1,691	1,522	1,460	1,537	1,461	1,379	1,350	1,399	1,388	1,326	1,356	1,414	916	859	891	901	855	821
부채총계	6,077	5,641	5,616	5,304	5,347	5,127	4,778	4,563	4,327	4,072	4,139	3,944	3,790	3,575	3,550	3,596	3,194	3,095	3,188	3,155	3,042	2,941	3,011	2,822	2,646	2,808	2,773	2,557	2,499	2,467	2,347	2,217	2,134	2,150	2,292	2,348	2,269	2,271	2,314	2,311	2,264
자본금+ 자본잉여금	-2,598	-2,424	-2,330	-2,176	-2,178	-1,978	-1,755	-1,663	-1,408	-1,303	-1,259	-1,241	-1,247	-1,162	-1,147	-1,152	-951	-681	-500	-492	-451	-330	-318	-309	-313	-318	-221	-223	-227	-231	-232	-116	-85	-62	-29	-31	-9	-10	42	99	98
이익잉여금	6,679	6,293	6,006	5,582	5,298	5,007	4,778	4,497	4,239	4,003	3,814	3,611	3,451	3,319	3,214	3,095	2,996	2,902	2,836	2,741	2,648	2,558	2,480	2,405	2,348	2,436	2,367	2,285	2,208	2,128	2,060	1,987	1,912	1,846	1,797	1,748	1,688	1,644	1,596	1,560	1,514
기타포괄익	-2	-2	-2	-72	-68	-80	-86	-76	-86	-86	-86	-91	-87	-91	-93	-102	-93	-86	-84	-108	-107	-108	-109	-88	-91	-92	-89	-87	-87	-87	-88	-93	-94	-93	-94	-101	-101	-101	-102	-77	-77
자본총계	4,079	3,867	3,674	3,335	3,052	2,950	2,938	2,758	2,745	2,614	2,470	2,279	2,117	2,066	1,974	1,842	1,952	2,135	2,252	2,141	2,090	2,120	2,053	2,007	1,944	2,027	2,057	1,975	1,894	1,811	1,741	1,778	1,734	1,691	1,673	1,617	1,578	1,533	1,537	1,583	1,535
주식수(만주)	4,444	4,453	4,476	4,476	4,475	4,547	4,600	4,665	4,699	4,706	4,704	4,713	4,754	4,768	4,765	4,934	5,114	5,266	5,337	5,375	5,455	5,479	5,493	5,490	5,484	5,625	5,615	5,613	5,609	5,599	5,756	5,818	5,845	5,837	5,881	5,917	5,923	5,966	6,064	6,079	6,070

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	1,290	1,194	1,302	1,247	1,298	1,384	1,408	1,362	1,097	1,117	900	735	732	509	498	443	307	312	319	373	523	796	806	726	675	334	356	382	261	273	271	194	231	311	366	372	317	296	262	300	321
투자활동	-88	-70	-874	-1,033	-1,027	-1,155	-299	-271	-324	-155	-161	-152	-136	-152	-141	-138	-135	-135	-153	-155	-137	-112	-95	-308	-288	-316	-345	-176	-160	-150	-118	-88	-83	-58	-138	-117	-119	-353	-271	-298	-296
재무활동	-757	-787	-664	-595	-605	-497	-555	-591	-467	-543	-412	-474	-361	-445	-710	-545	-563	-415	-245	-237	-208	-282	-172	-111	-118	79	-19	-189	-193	-220	-253	-230	-226	-208	-228	-282	-258	-28	-9	64	64
환율변동	-8	2	7	1.03	13	3	-3	13	-0.41	3	6	9	5	-7	-13	-20	-14	-6	-1.28	3	10	10	4	3	-2	-3	3	-3	-2	-4	-3	-2	0.38	4	3	1.46	-0.68	-5	-7	-7	-7
현금의증감	437	339	-228	-380	-321	-265	551	513	305	422	333	119	240	-95	-366	-260	-406	-244	-81	-16	187	412	544	311	267	94	-6	13	-93	-101	-103	-126	-78	49	3	-26	-60	-91	-24	59	82
자본적지출	-114	-111	-108	-94	-85	-77	-71	-75	-77	-71	-65	-55	-41	-45	-42	-41	-45	-37	-33	-36	-35	-40	-45	-41	-47	-43	-43	-49	-48	-48	-42	-34	-30	-27	-31	-34	-36	-39	-38	-39	-36
잉여현금	1,175	1,083	1,194	1,153	1,213	1,308	1,337	1,287	1,020	1,046	835	681	690	464	456	402	262	275	285	337	488	756	762	685	628	292	313	333	213	225	229	159	201	284	335	338	282	256	225	261	284

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