메리어트인터내셔널 MAR(MARRIOTT INTERNATIONAL INC)

메리어트인터내셔널

MAR

NASDAQ S&P500

338.92

+ 4.92 (+1.47%) 26.09/18, USD

최근 실적발표 26. 08/03

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	26,904	26,577	26,186	25,925	25,691	25,386	25,100	24,766	24,439	24,075	23,713	23,541	22,926	22,189	20,773	19,296	17,929	15,740	13,857	11,583	9,891	8,206	10,571	13,770	16,800	20,641	20,972	20,890	20,657	20,761	20,758	20,720	20,747	20,549	20,452	18,992	17,856	16,547	15,407	15,322	14,958
매출원가	21,574	21,294	20,964	20,775	20,691	20,395	20,128	19,841	19,391	19,103	18,733	18,245	17,801	17,256	16,215	15,115	14,149	12,464	11,056	9,296	7,992	6,931	9,112	12,032	14,611	17,687	17,755	17,523	17,297	17,157	17,084	17,057	16,888	16,731	16,639	15,057	14,402	13,576	12,735	13,048	12,761
매출총이익	5,330	5,283	5,222	5,150	5,000	4,991	4,972	4,925	5,048	4,972	4,980	5,296	5,125	4,933	4,558	4,181	3,780	3,276	2,801	2,287	1,899	1,275	1,459	1,738	2,189	2,954	3,217	3,367	3,360	3,604	3,674	3,663	3,859	3,818	3,813	3,935	3,454	2,971	2,672	2,274	2,197
판매관리비	819	809	870	813	855	893	945	971	934	926	867	917	894	885	891	868	864	820	823	793	712	703	762	846	935	986	938	913	914	902	927	955	939	956	921	924	880	800	743	658	646
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	4,250	4,257	4,141	4,116	3,880	3,839	3,767	3,733	3,888	3,789	3,864	4,142	4,001	3,855	3,462	3,101	2,688	2,224	1,750	987	694	54	84	486	841	1,404	1,800	1,948	1,937	2,346	2,366	2,368	2,562	2,488	2,504	2,577	1,958	1,603	1,424	1,237	1,405
EBITDA	5,031	4,944	4,802	4,742	4,487	4,424	4,338	4,397	4,513	4,350	4,379	4,607	4,444	4,311	3,917	3,441	2,870	2,387	1,895	1,084	955	319	457	1,167	1,521	2,086	2,396	2,294	2,344	2,886	2,969	3,629	3,760	3,603	3,549	2,949	2,295	1,854	1,632	1,419	1,580
영업외이익	77	62	62	75	76	73	79	69	84	74	79	73	48	63	55	55	-116	-135	-150	-234	-86	-107	-105	116	148	172	193	63	127	261	319	984	921	825	766	100	94	61	49	53	51
법인세	891	904	793	799	735	712	776	366	401	371	295	780	782	744	756	618	437	196	81	-149	-180	-203	-199	-2	111	257	326	307	258	383	438	1,330	1,492	1,512	1,523	769	577	447	431	347	385
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	2,587	2,584	2,601	2,611	2,467	2,476	2,375	2,768	2,936	2,890	3,083	2,908	2,786	2,738	2,358	2,153	1,743	1,487	1,099	467	347	-309	-267	176	463	929	1,273	1,311	1,427	1,862	1,907	1,704	1,686	1,508	1,459	1,617	1,202	960	808	738	878

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	462	454	358	678	671	523	396	394	349	429	338	717	563	554	507	1,045	546	1,042	1,393	772	664	628	877	1,577	2,283	1,760	225	276	284	258	316	373	366	701	383	508	498	738	858	1,078	679
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	3,338	3,090	2,909	3,101	2,983	2,899	2,795	2,920	2,847	2,747	2,712	2,703	2,565	2,462	2,571	2,378	2,282	2,112	1,982	2,042	1,933	1,857	1,768	1,791	1,621	2,068	2,395	2,394	2,328	2,218	2,133	2,175	2,174	2,098	1,973	1,914	1,804	1,752	1,695	1,705	1,152
재고자산	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	402	455	449	451	434	445	434	451	450	438	446	470	451	460	487	464	509	502	531	531	572	572	581	671	682	706	694	689	677	708	857	811	759	901	876	948	1,037	1,012	973	1,070	406
유형자산	2,759	2,902	2,895	2,864	2,824	2,699	2,678	2,503	2,433	2,467	2,510	2,509	2,525	2,579	2,572	2,456	2,534	2,555	2,565	2,138	2,172	2,194	2,266	2,547	2,577	2,636	2,792	2,915	2,922	2,940	1,956	1,967	1,958	1,791	1,793	1,894	2,102	2,109	2,335	2,411	1,056
무형자산	19,341	19,238	19,243	19,089	18,692	18,395	18,219	18,387	18,046	18,067	18,076	17,788	17,845	17,736	17,619	17,372	17,666	17,960	17,999	17,988	18,126	18,043	18,164	17,589	17,474	17,387	17,689	17,540	17,681	17,655	17,419	17,470	17,543	17,864	17,751	17,940	17,351	17,125	16,868	17,223	2,420
이연세자산	524	549	570	571	611	627	650	629	644	673	673	240	240	240	240	228	228	228	228	232	208	258	249	202	184	155	154	169	171	171	171	171	171	172	93	110	119	119	116	92	586
기타자산	1,259	1,169	1,116	1,079	1,127	1,063	1,010	925	971	935	919	840	898	832	819	820	850	839	855	803	829	817	796	771	859	837	1,102	829	830	796	844	866	873	957	977	922	970	1,070	1,295	1,423	351
자산총계	28,085	27,857	27,540	27,833	27,342	26,651	26,182	26,209	25,740	25,756	25,674	25,267	25,087	24,863	24,815	24,763	24,615	25,238	25,553	24,506	24,504	24,369	24,701	25,148	25,680	25,549	25,051	24,812	24,893	24,746	23,696	23,833	23,844	24,484	23,846	24,236	23,881	23,925	24,140	25,002	6,650
매입채무등	819	763	814	759	778	812	763	807	826	793	738	696	670	722	746	746	773	737	726	711	626	535	527	486	555	828	720	813	927	745	767	759	834	766	783	733	650	661	687	667	621
차입금	17,774	17,406	17,083	16,886	16,536	15,851	15,241	14,462	13,968	13,509	12,760	12,734	12,296	11,681	11,098	10,425	9,836	10,535	11,236	10,540	10,933	10,983	11,199	11,812	12,628	13,079	11,822	11,647	11,307	11,145	9,347	9,327	8,991	8,846	8,238	8,669	8,313	8,470	8,506	8,822	4,360
이연수익	1,287	1,219	1,200	1,158	1,162	1,144	1,103	1,064	1,052	1,047	1,018	1,007	1,039	1,063	1,059	1,085	1,085	1,121	1,181	1,226	1,294	1,413	1,542	1,615	1,665	862	840	799	768	743	731	632	645	645	583	0	0	0	0	0	0
이연세부채	99	90	79	117	59	65	81	185	219	194	209	359	285	307	313	273	223	179	169	69	71	82	83	146	121	212	290	291	359	441	485	551	567	634	605	927	994	891	1,020	1,308	0
기타부채	12,631	12,471	12,135	12,032	11,771	11,947	11,986	12,112	11,766	11,829	11,631	11,132	11,021	10,950	11,031	11,171	10,926	10,894	10,827	11,042	10,784	11,122	10,920	10,860	10,790	10,588	10,676	10,424	10,292	10,069	10,141	10,240	9,966	10,027	10,055	9,395	9,023	8,735	8,570	8,364	5,131
부채총계	32,610	31,949	31,311	30,952	30,306	29,819	29,174	28,630	27,831	27,372	26,356	25,928	25,311	24,723	24,247	23,700	22,843	23,466	24,139	23,588	23,708	24,135	24,271	24,919	25,759	25,569	24,348	23,974	23,653	23,143	21,471	21,509	21,003	20,918	20,264	19,724	18,980	18,757	18,783	19,161	10,112
자본금+ 자본잉여금	-23,298	-22,261	-21,543	-20,594	-19,892	-19,228	-18,460	-17,958	-17,030	-16,073	-14,873	-13,954	-13,052	-12,188	-11,045	-9,742	-8,839	-8,582	-8,549	-8,588	-8,628	-8,671	-8,641	-8,695	-8,741	-8,785	-8,580	-8,180	-7,726	-7,256	-6,366	-6,072	-5,278	-4,473	-3,643	-2,749	-1,983	-1,270	-647	-365	-8,474
이익잉여금	19,458	18,884	18,414	18,148	17,602	17,022	16,531	16,251	15,844	15,251	14,838	14,142	13,544	12,975	12,342	11,795	11,262	10,682	10,305	9,838	9,618	9,195	9,206	9,370	9,270	9,504	9,644	9,522	9,292	9,219	8,982	8,705	8,363	7,898	7,242	7,310	7,040	6,750	6,501	6,375	5,185
기타포괄익	-685	-715	-642	-673	-674	-962	-1,063	-714	-905	-794	-647	-849	-716	-647	-729	-990	-651	-328	-342	-332	-194	-290	-135	-446	-608	-739	-361	-504	-326	-360	-391	-309	-244	141	-17	-49	-156	-312	-497	-169	-173
자본총계	-4,525	-4,092	-3,771	-3,119	-2,964	-3,168	-2,992	-2,421	-2,091	-1,616	-682	-661	-224	140	568	1,063	1,772	1,772	1,414	918	796	234	430	229	-79	-20	703	838	1,240	1,603	2,225	2,324	2,841	3,566	3,582	4,512	4,901	5,168	5,357	5,841	-3,462
주식수(만주)	26,368	26,498	26,835	27,145	27,389	27,569	27,789	28,152	28,562	28,948	29,369	29,823	30,335	30,812	31,653	32,455	32,729	32,631	32,568	32,565	32,563	32,441	32,433	32,431	32,425	32,421	32,693	32,935	33,298	33,966	34,113	34,698	35,335	35,743	36,458	37,242	37,889	38,356	39,047	25,440	25,423

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	3,728	3,423	3,212	2,701	2,488	2,617	2,749	3,182	3,183	3,062	3,170	2,860	2,853	2,852	2,363	2,354	2,099	1,548	1,177	761	260	1,152	1,639	2,118	2,452	2,048	1,685	1,723	1,966	1,833	2,357	2,300	2,170	2,440	2,227	2,164	1,943	1,687	1,619	1,641	1,625
투자활동	-840	-954	-948	-1,120	-795	-782	-734	-491	-447	-501	-465	-523	-449	-333	-297	-243	-206	-181	-187	-157	-178	-159	35	70	31	-31	-284	-376	-340	-189	-52	965	1,002	1,017	1,211	468	-1,951	-2,039	-2,346	-2,493	-57
재무활동	-3,108	-2,547	-2,318	-1,303	-1,371	-1,737	-1,956	-3,018	-2,945	-2,684	-2,864	-2,662	-2,392	-3,015	-2,962	-1,840	-2,005	-942	-463	-1,397	-1,703	-2,133	-1,033	-898	-503	-535	-1,508	-1,460	-1,709	-2,087	-2,374	-3,386	-3,284	-3,483	-3,896	-3,197	-177	1,001	1,497	1,835	-1,029
환율변동	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
현금의증감	-220	-78	-54	278	322	98	59	-327	-209	-123	-159	-325	12	-496	-896	271	-112	425	527	-793	-1,621	-1,140	641	1,290	1,980	1,482	-107	-113	-83	-443	-69	-121	-112	-26	-458	-565	-185	649	770	983	539
자본적지출	-596	-599	-604	-774	-806	-776	-750	-542	-492	-466	-452	-458	-407	-378	-332	-261	-232	-202	-183	-152	-126	-106	-135	-515	-590	-646	-653	-329	-310	-558	-556	-547	-524	-256	-240	-222	-225	-205	-199	-219	-224
잉여현금	3,132	2,824	2,608	1,927	1,682	1,841	1,999	2,640	2,691	2,596	2,718	2,402	2,446	2,474	2,031	2,093	1,867	1,346	994	609	134	1,046	1,504	1,603	1,862	1,402	1,032	1,394	1,656	1,275	1,801	1,753	1,646	2,184	1,987	1,942	1,718	1,482	1,420	1,422	1,401

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