그래픽패키징홀딩 GPK(GRAPHIC PACKAGING HOLDING CO)

그래픽패키징홀딩

GPK

NYSE

11.33

-0.12 (-1.05%) 26.08/27, USD

최근 실적발표 26. 08/05

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	8,637	8,653	8,617	8,609	8,635	8,668	8,807	8,961	9,094	9,249	9,428	9,565	9,667	9,633	9,440	9,042	8,373	7,752	7,156	6,820	6,736	6,610	6,560	6,428	6,311	6,253	6,160	6,150	6,100	6,058	6,029	5,632	5,238	4,822	4,406	4,351	4,317	4,326	4,298	4,266	4,232
매출원가	7,302	7,190	7,015	6,857	6,815	6,787	6,845	6,951	7,036	7,166	7,311	7,458	7,599	7,630	7,610	7,416	6,978	6,543	6,085	5,775	5,715	5,582	5,460	5,317	5,190	5,106	5,068	5,097	5,055	5,063	5,077	4,737	4,413	4,060	3,696	3,620	3,583	3,560	3,497	3,462	3,418
매출총이익	1,335	1,463	1,602	1,752	1,820	1,881	1,962	2,010	2,058	2,083	2,117	2,107	2,068	2,003	1,830	1,626	1,395	1,209	1,071	1,045	1,021	1,028	1,100	1,111	1,121	1,147	1,092	1,053	1,045	995	952	895	825	762	710	731	734	765	801	803	814
판매관리비	686	710	704	734	762	755	774	786	815	823	805	827	810	790	774	718	643	583	528	498	496	503	513	518	524	523	512	503	490	474	472	437	410	378	348	360	348	356	353	351	355
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	504	602	804	887	931	1,062	1,119	1,170	1,179	1,122	1,174	1,152	1,158	1,043	906	721	549	492	407	454	452	472	524	527	531	560	534	509	552	518	458	432	357	330	328	336	350	372	407	420	424
EBITDA	1,062	1,145	1,339	1,410	1,466	1,601	1,674	1,743	1,773	1,748	1,791	1,755	1,740	1,600	1,466	1,275	1,087	1,005	890	910	891	903	814	769	760	770	871	872	911	888	830	815	744	697	675	651	652	670	697	713	713
영업외이익	-1.00	-1.00	-1.00	-1.00	-2	-1.00	-2	-1.00	-2	-2	-2	0	3	4	7	6	5	2	-6	-19	-35	-48	-186	-224	-227	-234	-110	-73	-79	-69	-59	-42	-14	2	17	2	-2	-6	-10	2	2
법인세	61	94	139	165	180	219	229	217	216	199	210	235	230	212	194	144	115	102	74	85	73	65	42	36	45	50	76	74	75	71	55	-71	-63	-58	-46	89	91	78	93	99	105
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	194	274	444	511	534	620	658	716	721	681	723	683	706	622	522	405	285	257	204	229	220	234	167	136	124	136	207	221	264	249	221	348	301	293	300	161	172	208	228	250	253

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	205	189	261	120	120	129	157	126	125	136	162	146	125	113	150	82	108	111	172	67	89	116	179	56	84	110	153	49	65	62	71	40	51	53	67	17	13	37	59	46	39
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	888	861	760	908	866	863	759	971	875	878	835	881	933	915	879	888	950	945	859	643	593	586	654	743	692	625	505	592	640	648	573	816	701	743	321	539	494	453	427	501	501
재고자산	1,691	1,718	1,766	1,785	1,805	1,814	1,754	1,748	1,699	1,702	1,754	1,741	1,729	1,700	1,606	1,564	1,533	1,504	1,387	1,181	1,105	1,125	1,128	1,154	1,198	1,143	1,096	1,075	1,100	1,072	1,014	1,031	990	964	634	622	600	603	583	592	590
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	5,532	5,581	5,669	5,663	5,598	5,385	5,258	5,028	4,826	4,685	4,992	4,799	4,753	4,678	4,579	4,509	4,601	4,675	4,677	4,020	3,753	3,631	3,560	3,437	3,379	3,288	3,254	3,208	3,199	3,205	3,240	3,152	3,115	3,104	1,867	1,821	1,814	1,785	1,752	1,768	1,747
무형자산	2,674	2,696	2,735	2,746	2,761	2,696	2,660	2,748	2,736	2,756	2,923	2,891	2,741	2,763	2,696	2,680	2,762	2,837	2,883	1,985	1,887	1,901	1,915	1,918	1,927	1,925	1,955	1,949	1,952	1,976	1,984	2,113	2,065	2,122	1,760	1,759	1,690	1,701	1,706	1,727	1,756
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	670	645	584	656	645	610	556	610	567	1,192	509	447	458	430	418	459	443	471	479	392	415	388	369	374	387	356	328	321	329	328	177	155	157	145	214	82	82	82	77	89	88
자산총계	11,660	11,690	11,775	11,878	11,795	11,497	11,144	11,231	10,828	11,349	11,175	10,905	10,739	10,599	10,328	10,182	10,397	10,543	10,457	8,288	7,842	7,747	7,805	7,682	7,666	7,446	7,290	7,194	7,285	7,291	7,059	7,307	7,079	7,130	4,863	4,840	4,691	4,662	4,603	4,722	4,720
매입채무등	955	895	1,027	857	977	910	1,116	937	973	940	1,094	944	996	1,009	1,123	999	1,008	1,028	1,125	890	837	781	825	739	682	626	716	629	645	613	712	643	629	614	517	487	465	447	467	427	422
차입금	5,667	5,752	5,571	5,918	5,835	5,711	5,184	5,403	5,257	5,686	5,373	5,583	5,509	5,520	5,253	5,495	5,798	5,931	5,794	4,154	3,762	3,839	3,644	3,693	3,512	3,484	2,860	2,989	3,056	3,179	2,957	2,933	2,976	3,099	2,275	2,275	2,213	2,253	2,152	2,255	2,275
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	681	675	688	704	635	642	613	648	666	714	731	679	708	697	668	635	612	598	579	416	403	489	540	529	532	522	512	495	488	475	462	460	447	437	322	422	401	381	408	371	345
기타부채	1,120	1,120	1,152	1,113	1,129	1,076	1,218	1,232	1,119	1,151	1,195	1,158	1,076	1,063	1,134	1,095	1,087	1,035	1,066	974	1,026	901	956	888	904	805	1,144	1,046	1,039	1,019	910	1,009	859	822	458	523	516	500	521	562	591
부채총계	8,423	8,442	8,438	8,592	8,576	8,339	8,131	8,220	8,015	8,491	8,393	8,364	8,289	8,289	8,178	8,224	8,505	8,592	8,564	6,434	6,028	6,010	5,965	5,848	5,630	5,436	5,232	5,160	5,228	5,286	5,041	5,045	4,911	4,973	3,571	3,706	3,595	3,581	3,547	3,614	3,633
자본금+ 자본잉여금	1,997	1,992	1,984	1,982	1,993	2,026	2,057	2,045	2,034	2,065	2,065	2,062	2,055	2,043	2,057	2,049	2,047	2,041	2,049	2,035	2,033	1,785	1,718	1,736	1,844	1,856	1,879	1,905	1,920	1,921	1,948	2,083	2,081	2,081	1,687	1,684	1,680	1,689	1,713	1,734	1,741
이익잉여금	1,530	1,539	1,614	1,575	1,494	1,504	1,410	1,302	1,167	1,163	1,029	876	743	623	469	346	188	150	66	51	1	-15	-48	-52	-37	-49	56	45	45	14	10	48	-23	-49	-56	-207	-230	-238	-268	-244	-271
기타포괄익	-291	-284	-262	-272	-269	-373	-455	-338	-389	-371	-313	-399	-349	-358	-377	-439	-345	-242	-224	-232	-220	-237	-246	-256	-286	-300	-366	-393	-379	-373	-378	-342	-345	-323	-339	-343	-354	-370	-388	-382	-383
자본총계	3,236	3,247	3,336	3,285	3,218	3,157	3,012	3,009	2,812	2,857	2,781	2,539	2,449	2,308	2,149	1,956	1,890	1,949	1,891	1,854	1,814	1,533	1,424	1,428	1,521	1,507	1,570	1,557	1,585	1,561	1,580	1,789	1,713	1,709	1,292	1,134	1,097	1,081	1,057	1,108	1,087
주식수(만주)	29,588	29,574	29,512	29,624	30,176	30,021	30,014	30,011	30,729	30,605	30,605	30,721	30,714	30,712	30,711	30,782	30,830	30,710	30,709	30,704	28,420	26,775	27,078	27,883	27,931	29,032	29,024	29,397	29,528	29,719	31,036	31,034	31,028	30,971	30,971	30,990	31,055	31,209	31,757	31,911	32,201

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	793	902	841	809	769	663	840	793	1,017	1,087	1,144	1,172	1,093	1,132	1,090	770	592	574	609	895	986	957	825	754	750	759	666	227	-14	-356	-374	-374	-389	-291	-193	-439	-277	-76	74	633	659
투자활동	-360	-531	-732	-976	-1,022	-329	-342	-252	-413	-1,063	-1,025	-943	-561	-513	-435	-1,967	-2,414	-2,467	-2,392	-963	-548	-592	-648	-581	-604	-444	-225	207	379	686	689	523	446	272	268	635	575	371	-65	-700	-682
재무활동	-348	-319	-18	157	241	-337	-489	-574	-605	4	-106	-147	-505	-608	-666	1,224	1,853	1,892	1,778	78	-438	-365	-152	-167	-124	-264	-361	-424	-352	-318	-311	-125	-18	32	-70	-225	-323	-331	-3	32	16
환율변동	0	8	13	3	6	-5	-15	2	-6	-7	-1.00	-3	-2	-2	-6	-11	-8	-4	-2	1.00	5	6	1.00	0.30	-4	-4	2	-1.00	0.10	-3	-2	-0.60	0	2	3	-0.10	-0.90	-2	-2	0	-1.30
현금의증감	98	65	104	-24	-26	-17	-5	-34	-2	27	12	93	34	14	-11	18	25	-3	-5	11	5	6	26	7	19	47	82	9	14	10	3	23	38	15	8	-29	-26	-38	4	-36	-8
자본적지출	-604	-749	-922	-1,118	-1,164	-1,185	-1,203	-1,105	-999	-939	-804	-696	-573	-522	-549	-659	-817	-879	-802	-808	-685	-638	-646	-549	-502	-427	-353	-355	-380	-383	-395	-332	-289	-276	-260	-234	-253	-268	-295	-321	-303
잉여현금	189	153	-81	-309	-395	-522	-363	-312	18	148	340	476	520	610	541	111	-225	-305	-193	87	301	319	179	205	249	332	313	-128	-394	-739	-769	-707	-678	-567	-453	-673	-530	-344	-221	312	356

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