M/I홈즈 MHO(M/I HOMES INC) | 재무제표

M/I홈즈

MHO

NYSE

150.96

-1.33 (-0.87%) 26.08/27, USD

최근 실적발표 26. 08/01

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	4,263	4,362	4,418	4,476	4,487	4,434	4,505	4,272	4,175	4,080	4,034	4,278	4,244	4,271	4,131	3,966	3,858	3,778	3,746	3,601	3,544	3,297	3,046	2,882	2,687	2,597	2,500	2,481	2,395	2,330	2,286	2,185	2,094	1,993	1,962	1,864	1,830	1,774	1,691	1,637	1,558
매출원가	3,295	3,348	3,353	3,362	3,341	3,266	3,306	3,126	3,057	3,012	3,015	3,229	3,205	3,206	3,088	2,953	2,895	2,858	2,837	2,718	2,689	2,527	2,361	2,266	2,132	2,078	2,006	1,998	1,931	1,876	1,837	1,749	1,671	1,589	1,561	1,477	1,466	1,418	1,358	1,314	1,236
매출총이익	968	1,015	1,065	1,114	1,146	1,168	1,199	1,146	1,119	1,068	1,019	1,049	1,039	1,065	1,044	1,013	963	920	909	882	855	770	685	615	555	518	494	483	464	453	450	437	423	403	401	386	363	356	333	323	322
판매관리비	519	515	511	510	503	495	493	475	457	442	432	427	422	416	406	400	392	390	391	393	395	377	357	338	319	311	302	296	288	285	281	277	267	258	255	245	239	231	220	212	204
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	397	452	507	596	643	674	706	672	662	626	587	622	617	649	637	615	573	532	520	482	453	385	320	272	231	203	187	181	170	162	161	151	146	136	139	138	120	121	109	107	115
EBITDA	412	467	523	605	654	688	722	696	685	646	602	648	638	665	652	630	578	537	526	487	467	400	335	287	245	217	201	194	183	174	174	163	158	148	150	149	131	132	120	109	117
영업외이익	-3	-2	0	-7	-5	-2	0	9	8	6	0	12	6	1.39	0	-0.15	-9	-9	-9	-9	-0.06	-0.05	0	0.19	-0.01	0.17	0	0.16	0.15	-0.12	0.31	0.61	0.64	0.83	0.54	0.43	0.38	0.35	0.64	-7	-7
법인세	97	110	124	144	154	163	170	165	161	151	142	143	139	147	145	139	129	117	112	106	102	86	70	58	49	42	38	41	39	34	34	40	42	45	48	43	38	39	35	32	35
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	317	360	403	472	511	537	564	536	529	500	465	490	483	502	491	474	433	404	397	364	346	293	240	202	166	142	128	118	110	107	108	91	84	73	72	77	65	64	57	49	54

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	736	767	689	734	800	776	822	720	837	870	733	736	668	543	312	68	189	219	236	221	372	293	261	203	94	21	6	33	20	42	22	36	68	54	152	104	30	39	34	23	30
투자자산	321	330	415	321	348	309	349	306	273	294	220	252	233	276	294	235	250	258	333	258	206	251	269	174	209	197	193	176	165	160	206	140	122	133	192	115	115	138	182	122	129
매출채권등	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
재고자산	3,505	3,399	3,384	3,413	3,287	3,205	3,092	3,133	2,938	2,774	2,797	2,741	2,687	2,657	2,829	3,017	2,816	2,583	2,452	2,353	2,076	1,961	1,917	1,843	1,831	1,823	1,770	1,827	1,763	1,731	1,674	1,752	1,652	1,580	1,415	1,456	1,380	1,287	1,216	1,225	1,170
유형자산	86	85	89	83	90	91	88	90	93	91	91	94	94	97	98	91	88	88	89	75	76	77	79	78	72	41	41	47	47	49	29	29	29	26	27	25	22	22	22	22	22
무형자산	16	16	16	16	16	16	16	16	16	16	16	16	16	16	16	16	16	16	16	16	16	16	16	16	16	16	16	16	16	16	16	16	16	16	0	0	0	0	0	0	0
이연세자산	5	5	5	13	13	13	13	15	15	15	16	18	18	18	18	10	10	10	10	6	6	6	6	9	9	10	10	12	13	13	13	17	18	18	18	30	30	30	31	40	47
기타자산	187	186	178	189	185	174	169	180	166	151	148	146	145	155	148	151	123	133	103	117	109	106	95	97	96	92	70	70	64	60	61	69	66	67	61	55	55	56	63	65	55
자산총계	4,856	4,788	4,777	4,770	4,740	4,585	4,550	4,460	4,340	4,212	4,022	4,003	3,862	3,762	3,715	3,588	3,493	3,307	3,240	3,047	2,861	2,710	2,643	2,421	2,328	2,199	2,106	2,182	2,089	2,072	2,022	2,058	1,971	1,894	1,865	1,785	1,631	1,572	1,549	1,497	1,453
매입채무등	244	216	181	258	252	229	199	257	279	225	205	251	265	208	229	296	329	281	245	227	222	198	186	177	169	150	125	170	154	133	132	148	141	119	117	121	113	94	103	110	106
차입금	1,003	1,012	1,030	980	1,030	982	1,037	987	975	978	917	953	939	977	1,000	938	940	949	1,013	960	867	873	924	836	834	821	773	869	848	894	821	880	828	818	808	724	671	664	638	623	608
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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
예수부채	66	59	51	62	72	79	69	87	93	93	85	95	98	98	93	126	136	132	108	115	110	97	73	67	50	45	34	36	38	36	32	40	42	37	26	31	30	27	22	26	27
기타부채	315	309	349	321	304	289	306	284	252	278	299	279	262	296	323	289	269	241	250	200	197	187	202	167	181	145	169	152	145	137	182	155	144	133	166	187	125	116	131	106	91
부채총계	1,629	1,596	1,611	1,620	1,658	1,579	1,610	1,615	1,599	1,573	1,506	1,578	1,563	1,579	1,644	1,650	1,675	1,603	1,616	1,502	1,395	1,356	1,384	1,246	1,233	1,161	1,102	1,227	1,185	1,200	1,166	1,223	1,155	1,108	1,117	1,062	938	901	894	866	833
자본금+ 자본잉여금	-188	-144	-102	-55	-16	30	75	113	155	200	216	230	241	244	235	232	244	267	279	312	326	320	311	307	299	298	294	288	275	272	274	286	297	295	274	266	254	249	247	244	243
이익잉여금	3,415	3,336	3,268	3,204	3,098	2,976	2,865	2,732	2,586	2,439	2,301	2,196	2,057	1,939	1,836	1,706	1,574	1,437	1,345	1,232	1,141	1,033	948	868	795	740	709	667	629	599	581	549	519	491	473	457	439	423	407	388	378
기타포괄익	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
자본총계	3,227	3,192	3,166	3,149	3,082	3,006	2,940	2,845	2,741	2,639	2,517	2,426	2,298	2,183	2,071	1,938	1,818	1,704	1,624	1,544	1,467	1,353	1,259	1,175	1,094	1,038	1,003	955	904	871	855	835	816	786	747	723	693	672	654	632	621
주식수(만주)	2,619	2,656	2,733	2,718	2,740	2,794	2,860	2,853	2,866	2,888	2,871	2,883	2,862	2,830	2,846	2,818	2,859	2,907	2,988	3,002	3,009	2,974	2,915	2,928	2,883	2,900	2,847	2,859	2,809	2,797	2,917	2,890	2,910	3,054	3,068	3,067	3,061	3,032	3,011	3,013	3,007

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	207	208	137	250	139	129	180	130	278	416	552	695	523	366	184	3	-112	-23	-17	-63	259	268	168	262	138	64	66	74	29	7	-3	-62	-35	-62	-53	-58	-46	10	34	39	5
투자활동	-51	-52	-60	-41	-43	-41	-55	-50	-43	-31	-19	-22	-19	-26	-27	-39	-50	-59	-52	-34	-26	-27	-34	-33	-32	-28	-28	-39	-48	-44	-134	-124	-113	-109	-9	-15	-14	-15	-32	-57	-54
재무활동	-220	-165	-210	-196	-134	-182	-36	-97	-65	-58	-112	-5	-25	-17	-82	-118	-21	7	44	116	44	31	120	-60	-33	-57	-53	-37	-29	25	6	119	186	186	180	154	60	10	19	9	51
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	-64	-9	-132	14	-37	-94	89	-16	169	328	421	668	480	324	75	-153	-183	-74	-24	19	278	272	255	169	74	-21	-15	-3	-47	-12	-130	-67	38	15	117	80	-0.06	5	21	-9	1.28
자본적지출	-11	-8	-10	-7	-7	-9	-8	-8	-9	-4	-6	-10	-9	-10	-9	-18	-18	-18	-17	-6	-11	-11	-12	-4	1.41	2	2	-5	-5	-8	-8	-9	-12	-8	-9	-8	-4	-3	-13	-13	-13
잉여현금	196	200	128	243	133	119	171	123	268	412	546	685	514	356	175	-15	-130	-40	-34	-69	249	256	157	258	139	66	67	69	24	-1.28	-11	-71	-46	-70	-62	-66	-50	6	21	26	-9

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