프랑코네바다 FNV(FRANCO NEVADA CORP) | 재무제표

프랑코네바다

FNV

NYSE

271.31

+ 3.94 (+1.47%) 26.08/27, USD

최근 실적발표 26. 08/12

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	2,317	2,105	1,823	1,547	1,335	1,225	1,114	1,096	1,130	1,200	1,219	1,236	1,231	1,253	1,316	1,323	1,335	1,330	1,300	1,277	1,240	1,089	1,020	974	930	905	844	734	669	660	653	672	673	675	675	663	664	651	610	576	508
매출원가	525	493	476	433	385	369	354	374	405	445	452	458	451	444	463	470	475	484	478	466	448	404	400	405	417	423	408	375	365	368	366	379	383	394	415	409	406	401	380	527	449
매출총이익	1,791	1,612	1,347	1,114	950	856	759	722	725	755	767	778	780	809	853	853	860	846	822	811	793	685	620	569	513	482	436	359	304	292	287	294	290	281	260	254	257	250	231	49	59
판매관리비	33	35	35	39	38	36	33	26	23	22	24	24	24	23	23	21	21	21	20	19	19	18	19	27	27	28	29	23	23	24	23	24	24	24	25	26	25	25	24	19	20
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	1,810	1,670	1,300	1,105	946	808	719	-487	-480	-447	-432	749	750	781	821	899	908	881	861	789	771	671	337	270	214	187	410	262	206	191	189	265	262	253	231	175	179	172	155	117	73
EBITDA	2,224	2,061	1,726	1,452	1,252	1,100	992	-181	-162	-103	-88	1,071	1,059	1,075	1,123	1,199	1,212	1,191	1,161	1,083	1,050	926	584	523	480	460	680	519	457	443	441	523	524	524	512	464	471	469	445	399	332
영업외이익	77	74	119	68	59	56	48	72	70	74	71	45	31	22	16	9	9	7	0.70	5	6	6	7	7	6	6	6	5	5	4	5	8	8	9	9	13	13	17	16	10	10
법인세	407	370	304	250	217	244	212	188	170	102	102	110	115	125	133	148	148	140	124	101	96	78	13	9	2	4	62	56	52	50	50	55	44	44	41	38	48	48	46	27	23
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	1,478	1,371	1,112	920	785	617	552	-606	-583	-478	-466	681	663	675	701	757	765	744	734	690	677	597	326	263	211	180	344	200	150	140	139	214	222	214	195	147	141	138	122	95	56

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	1,014	715	671	237	160	1,128	1,451	1,317	1,439	1,352	1,422	1,297	1,295	1,248	1,197	1,057	911	723	539	347	198	539	534	467	379	210	132	92	399	73	70	77	72	88	511	533	614	283	253	278	226
단기투자	0	0	0	24	18	12	6	0	10	0	0	0	0	0	0	0	0	40	40	39	0	0	0	0	15	0	0	34	33	0	0	0	0	0	0	13	0	0	0	0	0
매출채권등	238	268	242	191	147	160	152	134	121	127	111	135	144	152	136	150	144	145	120	148	116	102	93	94	78	83	98	86	71	69	76	61	62	61	66	65	55	69	71	72	56
재고자산	113	123	40	10	7	89	97	0	0	0	52	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
장기투자	1,233	1,322	1,141	851	680	638	430	434	354	323	279	240	232	235	227	226	213	261	236	205	308	251	238	190	180	131	183	144	193	198	170	198	179	169	203	166	141	151	147	132	123
유형자산	6,262	6,307	6,043	6,087	5,900	4,539	4,099	4,231	4,031	4,079	4,027	5,157	5,087	4,973	4,928	4,865	4,998	5,095	5,149	5,125	5,222	4,749	4,632	4,512	4,424	4,449	4,798	4,846	4,596	4,604	4,556	4,436	4,403	4,385	3,939	3,878	3,753	3,665	3,668	3,685	3,720
무형자산	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
이연세자산	19	20	23	24	26	27	31	31	35	35	37	38	35	37	40	41	47	48	49	51	47	52	45	46	54	53	7	7	17	17	17	15	7	15	15	21	22	22	21	23	19
기타자산	44	43	81	93	83	60	65	153	151	144	66	120	114	95	100	105	98	89	77	70	64	55	50	49	53	56	63	62	50	45	44	48	59	54	55	70	70	58	61	61	66
자산총계	8,922	8,798	8,241	7,517	7,021	6,653	6,330	6,300	6,141	6,059	5,994	6,986	6,907	6,741	6,627	6,444	6,411	6,400	6,210	5,985	5,955	5,747	5,593	5,358	5,182	4,982	5,281	5,270	5,359	5,005	4,932	4,835	4,782	4,772	4,788	4,745	4,656	4,248	4,222	4,251	4,210
매입채무등	39	50	45	66	34	31	29	26	30	42	31	35	52	47	43	40	35	37	34	30	33	34	41	37	35	39	42	34	39	37	24	21	21	21	22	22	21	17	21	20	19
차입금	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	80	245	435	160	208	0	0	0	0	0	0	0	0	0	0
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	635	633	553	443	375	322	297	282	261	193	188	174	170	163	160	147	143	152	145	122	119	106	104	86	72	62	94	85	84	80	69	68	61	63	61	59	62	56	54	43	33
기타부채	8	8	9	9	10	8	9	5	5	5	6	6	6	6	6	5	6	6	6	4	4	4	4	4	4	4	3	0	0	0	0	0	0	0	0	0	0	0	0	0	0
부채총계	682	691	606	518	419	361	334	313	296	240	225	215	228	215	209	192	184	195	185	156	156	144	149	127	112	105	218	365	558	277	300	90	82	85	83	81	82	73	75	63	52
자본금+ 자본잉여금	5,836	5,831	5,825	5,820	5,809	5,801	5,793	5,784	5,774	5,762	5,749	5,742	5,732	5,722	5,711	5,689	5,675	5,664	5,644	5,630	5,618	5,604	5,594	5,582	5,547	5,464	5,405	5,334	5,228	5,214	5,174	5,155	5,142	5,131	5,123	5,110	5,095	4,719	4,708	4,697	4,686
이익잉여금	2,046	1,772	1,380	1,078	807	626	487	380	294	284	212	1,261	1,151	1,032	940	837	741	605	485	321	213	94	-34	-161	-266	-310	-164	-232	-286	-305	-322	-246	-253	-262	-310	-310	-328	-331	-337	-293	-308
기타포괄익	360	505	431	101	-13	-134	-282	-178	-223	-226	-192	-231	-203	-227	-234	-275	-189	-63	-104	-122	-31	-95	-116	-191	-211	-277	-178	-196	-142	-180	-220	-165	-189	-183	-107	-135	-194	-213	-225	-217	-220
자본총계	8,241	8,107	7,635	6,999	6,602	6,293	5,997	5,987	5,845	5,820	5,769	6,771	6,680	6,526	6,418	6,251	6,227	6,206	6,025	5,829	5,800	5,603	5,444	5,231	5,070	4,876	5,062	4,906	4,800	4,729	4,632	4,745	4,700	4,687	4,706	4,664	4,573	4,175	4,147	4,188	4,158
주식수(만주)	19,330	19,320	19,300	19,300	19,300	19,290	19,260	19,250	19,250	19,240	19,230	19,240	19,220	19,220	19,190	19,190	19,190	19,170	19,150	19,150	19,140	19,130	19,070	19,070	19,060	18,980	18,800	18,810	18,750	18,730	18,640	18,610	18,600	18,590	17,848	17,848	17,848	17,848	17,728	17,728	17,728

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	1,777	1,725	1,494	1,310	1,176	940	830	870	892	960	991	987	983	979	1,000	999	974	962	955	923	928	833	804	742	700	669	618	531	489	481	475	503	491	506	489	484	490	467	471	434	412
투자활동	-643	-1,880	-2,033	-2,128	-2,199	-898	-537	-610	-505	-629	-541	-535	-392	-247	-146	-84	-60	-588	-765	-867	-977	-453	-309	-173	-400	-414	-436	-720	-465	-522	-989	-820	-916	-962	-501	-498	-354	-245	-690	-1,564	-1,594
재무활동	-297	-281	-267	-259	-256	-249	-240	-238	-234	-232	-230	-214	-206	-198	-189	-191	-190	-186	-180	-174	-136	-56	-92	-195	-319	-113	-120	205	305	29	78	-137	-132	235	240	241	241	-115	322	797	804
환율변동	16	23	26	-4	0.70	-17	-22	-1.20	-10	4	5	2	-0.20	-9	-8	-13	-11	-3	-5	-3	4	5	-1.00	0.50	-2	-5	0.60	-2	-3	-3	-5	-3	15	26	31	28	12	-0.60	0.90	5	-7
현금의증감	854	-413	-780	-1,081	-1,279	-224	29	20	144	104	225	240	385	526	657	711	713	184	5	-120	-181	329	402	375	-20	137	62	15	327	-15	-441	-456	-542	-195	258	256	389	107	104	-328	-385
자본적지출	-858	-2,138	-2,197	-2,167	-2,113	-763	-397	-477	-403	-555	-515	-555	-393	-241	-142	-36	-40	-573	-761	-879	-1,008	-469	-313	-183	-388	-422	-445	-723	-472	-524	-990	-832	-916	-963	-501	-490	-359	-262	-717	-1,573	-1,555
잉여현금	919	-413	-703	-856	-938	177	433	393	490	405	477	432	591	738	858	964	934	389	195	43	-80	364	491	560	313	247	173	-193	17	-43	-515	-329	-425	-456	-13	-6	131	205	-246	-1,139	-1,143

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