헨리쉐인헨리셰인 HSIC(HENRY SCHEIN INC) | 재무제표

헨리쉐인헨리셰인

HSIC

NASDAQ S&P500

73.14

-2.17 (-2.88%) 26.02/03, USD

5명의 관심

최근 실적발표 25. 11/05

연환산 연간 분기

손익계산서 * 단위 : 백만달러(USD)

	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	22.09/24	22.06/25	22.03/26	21.12/25	21.09/25	21.06/26	21.03/27	20.12/26	20.09/26	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	16.09/24	16.06/25	16.03/26
매출액	12,938	12,773	12,669	12,673	12,499	12,487	12,451	12,339	12,693	12,598	12,528	12,647	12,607	12,718	12,655	12,401	12,236	11,898	10,615	10,119	9,622	9,291	10,054	9,986	9,789	9,636	9,504	9,418	6,685	7,491	8,234	8,883	12,264	11,968	11,782	11,572	11,302	11,122	10,879
매출원가	8,903	8,771	8,665	8,657	8,552	8,538	8,545	8,479	8,758	8,744	8,704	8,816	8,795	8,908	8,899	8,727	8,680	8,500	7,654	7,303	6,857	6,519	6,969	6,895	6,758	6,644	6,561	6,507	4,277	4,968	5,591	6,137	8,907	8,659	8,510	8,345	8,141	8,000	7,808
매출총이익	4,035	4,002	4,004	4,016	3,947	3,949	3,906	3,860	3,935	3,854	3,824	3,831	3,812	3,810	3,756	3,674	3,555	3,398	2,961	2,816	2,765	2,772	3,085	3,091	3,031	2,992	2,943	2,911	2,408	2,522	2,643	2,747	3,358	3,309	3,272	3,226	3,161	3,122	3,071
판매관리비	3,014	2,978	2,981	3,034	3,103	3,104	3,030	2,956	2,910	2,833	2,806	2,771	2,738	2,747	2,702	2,634	2,419	2,322	2,133	2,086	2,188	2,203	2,351	2,358	2,301	2,278	2,238	2,217	1,856	1,926	2,002	2,072	2,509	2,468	2,440	2,409	2,360	2,330	2,290
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
영업이익	645	638	646	621	505	548	590	615	648	659	678	747	876	876	866	852	832	809	591	535	550	550	720	718	680	616	611	601	494	584	638	670	832	819	789	772	758	746	749
EBITDA	967	959	971	946	826	857	873	871	881	867	881	955	1,086	1,101	1,088	1,066	1,040	995	781	726	925	941	1,107	1,090	872	824	840	863	802	867	894	900	1,001	982	947	926	911	897	895
영업외이익	17	22	28	28	32	25	14	8	1.00	-7	-6	-4	-9	6	6	4	10	-4	3	6	188	202	196	187	19	47	81	119	208	170	131	97	-16	-16	-16	-15	-13	-16	-17
법인세	125	129	131	128	98	105	113	120	134	141	152	170	199	203	198	198	183	162	114	95	108	121	158	160	138	113	111	107	239	282	306	309	215	212	203	218	218	211	216
중단손익	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0.73	0.70	1.28	1.00	0.56	0.59	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
순이익	391	389	407	390	314	352	388	416	445	458	478	538	638	650	646	631	627	607	440	404	591	590	715	695	498	479	505	536	394	411	406	406	554	550	534	507	498	492	489

재무상태표 * 단위 : 백만달러(USD)

	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	22.09/24	22.06/25	22.03/26	21.12/25	21.09/25	21.06/26	21.03/27	20.12/26	20.09/26	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	16.09/24	16.06/25	16.03/26
현금성자산	136	145	127	122	126	138	159	171	166	137	126	117	123	108	126	118	119	167	145	421	533	296	617	106	75	85	88	57	120	111	99	175	80	75	63	62	76	64	72
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
매출채권등	1,743	1,645	1,578	1,482	1,660	1,559	1,644	1,863	1,573	1,468	1,470	1,442	1,507	1,409	1,444	1,452	1,552	1,357	1,318	1,425	1,408	1,101	1,199	1,246	1,279	1,204	1,193	1,169	1,628	1,561	1,576	1,523	1,545	1,409	1,363	1,254	1,368	1,296	1,275
재고자산	1,912	1,908	1,842	1,810	1,754	1,657	1,686	1,815	1,833	1,843	1,918	1,963	1,818	1,823	1,871	1,861	1,784	1,688	1,626	1,512	1,463	1,407	1,328	1,429	1,357	1,368	1,370	1,416	1,933	1,930	2,015	1,934	1,692	1,567	1,624	1,666	1,468	1,483	1,500
장기투자	598	650	609	501	528	502	503	471	471	493	479	472	399	416	427	424	398	395	369	366	356	363	332	328	386	390	404	420	518	510	450	432	451	473	458	443	455	487	477
유형자산	911	887	850	824	844	822	814	823	797	729	676	667	673	683	689	691	686	660	655	631	585	547	543	561	551	552	564	314	374	369	377	375	362	351	336	334	324	320	324
무형자산	5,193	5,126	4,984	4,910	5,086	4,986	4,750	4,791	4,429	4,013	3,465	3,480	3,505	3,436	3,501	3,522	3,425	3,327	3,185	2,984	2,999	2,999	3,025	3,035	3,044	3,062	3,068	2,457	3,304	2,869	2,967	2,971	2,892	2,809	2,658	2,641	2,569	2,549	2,528
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	58	60
기타자산	604	545	490	569	607	587	589	639	541	463	438	466	509	449	389	413	457	530	482	433	465	605	475	445	405	452	458	2,668	514	459	430	455	466	413	343	361	374	378	364
자산총계	11,097	10,906	10,480	10,218	10,605	10,251	10,145	10,573	9,810	9,146	8,572	8,607	8,534	8,324	8,447	8,481	8,421	8,124	7,780	7,773	7,810	7,318	7,519	7,151	7,097	7,112	7,145	8,501	8,390	7,810	7,915	7,864	7,487	7,097	6,845	6,760	6,634	6,634	6,601
매입채무등	1,035	918	908	962	1,026	867	879	1,020	953	817	855	1,004	957	901	914	1,054	1,057	904	910	1,006	1,007	735	781	880	855	746	695	786	1,136	1,118	1,021	1,153	1,029	883	844	1,007	931	882	809
차입금	3,441	3,358	3,224	2,870	2,992	2,838	2,718	2,741	2,287	1,882	1,659	1,497	1,388	1,208	1,219	1,217	1,122	1,107	1,002	1,002	1,396	1,354	1,583	998	1,339	1,472	1,538	1,940	2,158	2,177	1,969	1,666	1,557	1,402	1,399	1,219	1,069	955	1,108
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
이연세부채	325	317	295	241	282	265	220	191	228	179	196	168	164	157	214	179	195	203	189	169	171	267	243	230	180	181	239	182	226	221	269	239	240	242	248	203	302	397	418
기타부채	1,396	1,414	1,334	1,308	1,334	1,277	1,293	1,468	1,241	1,262	1,165	1,267	1,217	1,245	1,263	1,355	1,329	1,300	1,229	1,284	1,149	1,061	1,034	1,125	981	980	971	1,739	1,171	1,078	1,075	1,149	902	888	840	923	858	875	820
부채총계	6,197	6,007	5,761	5,381	5,634	5,247	5,110	5,420	4,709	4,140	3,875	3,936	3,726	3,511	3,610	3,805	3,703	3,513	3,330	3,460	3,723	3,417	3,641	3,234	3,354	3,378	3,443	4,647	4,691	4,594	4,333	4,207	3,729	3,416	3,330	3,352	3,159	3,109	3,154
자본금+ 자본잉여금	208	187	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	12	18	19	49	68	67	88	1	1	2	2	1	2	1	1	128	120	152	190
이익잉여금	3,375	3,485	3,626	3,771	3,766	3,803	3,838	3,860	3,897	3,769	3,684	3,678	3,922	3,834	3,759	3,595	3,594	3,466	3,493	3,455	3,314	3,172	3,183	3,116	2,958	2,900	2,859	3,209	3,191	3,123	2,998	2,940	3,165	3,135	3,068	2,982	2,997	3,010	2,934
기타포괄익	-222	-227	-317	-379	-264	-292	-239	-206	-247	-210	-213	-233	-312	-241	-168	-171	-138	-107	-136	-108	-171	-199	-228	-167	-195	-140	-150	-249	-220	-211	-98	-130	-154	-210	-282	-317	-222	-215	-210
자본총계	3,361	3,445	3,310	3,393	3,503	3,512	3,600	3,655	3,651	3,560	3,472	3,446	3,611	3,594	3,592	3,425	3,458	3,360	3,358	3,348	3,155	2,991	2,975	2,998	2,830	2,827	2,797	2,961	2,973	2,914	2,902	2,811	3,012	2,926	2,787	2,793	2,895	2,948	2,914
주식수(만주)	12,103	12,263	12,484	12,777	12,705	12,864	12,976	13,174	13,144	13,187	13,303	13,775	13,708	13,886	13,923	14,177	14,107	14,165	14,339	14,340	14,309	14,235	14,309	14,925	14,857	14,942	15,115	15,370	15,361	15,418	15,413	15,820	15,827	15,907	15,975	16,372	16,371	16,478	16,547

현금흐름표 * 단위 : 백만달러(USD)

	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	22.09/24	22.06/25	22.03/26	21.12/25	21.09/25	21.06/26	21.03/27	20.12/26	20.09/26	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	16.09/24	16.06/25	16.03/26
영업활동	535	512	688	848	612	692	670	500	786	653	536	602	625	738	740	710	783	833	584	599	542	512	766	654	655	597	722	685	629	586	527	546	572	619	668	643	705	634	564
투자활동	-311	-346	-457	-430	-699	-1,076	-1,168	-1,135	-873	-557	-288	-276	-409	-395	-481	-677	-500	-386	-284	-115	175	144	121	-424	-740	-756	-756	-193	-168	-225	-343	-342	-457	-387	-280	-316	-236	-283	-301
재무활동	-186	-100	-270	-510	88	377	529	701	113	-61	-232	-315	-200	-389	-275	-333	-705	-587	-799	-187	-273	-465	-356	-216	36	129	0.59	-604	-447	-350	-168	-113	-113	-220	-389	-327	-448	-323	-238
환율변동	-28	-59	7	43	-41	8	2	-12	17	-6	-16	-12	-12	-13	-2	-3	7	12	26	18	15	20	-1.44	12	5	3	23	18	26	26	20	22	2	-0.80	-7	-9	-5	-12	-13
현금의증감	10	7	-32	-49	-40	1.00	33	54	43	29	0	-1.00	4	-59	-18	-303	-414	-129	-473	315	458	211	381	26	-44	-26	116	-94	40	37	57	112	4	11	-9	-10	16	16	12
자본적지출	-179	-178	-180	-187	-191	-197	-197	-187	-199	-173	-149	-128	-130	-123	-117	-112	-60	-50	-40	-49	-65	-76	-83	-76	-71	-72	-74	-71	-56	-56	-59	-62	-81	-81	-75	-70	-64	-64	-69
잉여현금	356	334	508	661	421	495	473	313	587	480	387	474	495	615	623	598	723	783	544	550	477	436	683	578	585	526	648	613	572	531	468	483	491	538	593	572	641	569	496

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

미주미초이스 신청하기

종목검색

손익계산서 * 단위 : 백만달러(USD)

재무상태표 * 단위 : 백만달러(USD)

현금흐름표 * 단위 : 백만달러(USD)

지금 살까?

스마트 스코어

경쟁사

마켓스코어

투자매력 점수