넷이즈 NTES(NETEASE INC) | 재무제표

넷이즈

NTES

NASDAQ

125.41

+ 1.17 (+0.94%) 26.10/12, USD

최근 실적발표 26. 08/21

연환산 연간 분기

손익계산서 * 단위 : 백만위안(CNY)

	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	116,603	114,389	112,626	111,827	109,678	107,272	105,295	105,688	106,748	105,274	103,468	101,682	98,838	97,986	96,496	95,515	93,279	90,645	87,606	82,994	79,462	77,122	73,667	69,640	65,618	61,881	59,241	51,068	49,592	51,428	51,179	48,560	47,878	44,970	44,437	51,593	48,327	43,904	38,179	33,983	31,443
매출원가	38,299	39,249	40,224	40,845	40,397	40,001	39,488	39,328	39,899	40,091	40,405	42,200	42,578	43,160	43,730	43,076	42,773	41,890	40,635	39,013	37,406	36,464	34,684	32,374	30,367	28,686	27,686	20,800	19,970	22,298	23,832	23,262	23,856	21,457	19,394	24,962	22,310	19,343	16,515	14,563	13,507
매출총이익	78,304	75,140	72,402	70,982	69,281	67,271	65,807	66,360	66,850	65,183	63,063	59,483	56,260	54,826	52,766	52,440	50,506	48,755	46,971	43,981	42,056	40,658	38,983	37,266	35,251	33,195	31,555	30,268	29,622	29,130	27,346	25,298	24,021	23,513	25,043	26,631	26,017	24,561	21,664	19,420	17,936
판매관리비	19,123	19,274	18,848	17,890	17,173	17,132	18,698	20,195	20,351	20,161	18,869	18,113	18,084	18,094	18,099	17,840	17,081	16,692	16,478	15,902	15,855	15,044	14,076	13,156	11,302	10,155	9,351	7,552	7,720	8,648	9,990	10,398	10,101	9,387	7,886	8,031	7,453	6,679	5,988	5,483	4,954
연구개발비	18,102	17,815	17,719	17,755	17,637	17,736	17,525	17,534	17,457	16,910	16,485	16,096	15,718	15,391	15,039	14,797	14,589	14,414	14,076	13,258	12,285	11,287	10,369	9,607	8,981	8,518	8,413	8,001	7,986	7,957	7,378	6,556	5,562	4,696	4,162	4,006	3,674	3,348	3,047	2,757	2,560
영업이익	41,079	38,051	35,835	35,337	34,470	32,403	29,584	28,631	29,042	28,112	27,709	25,274	22,458	21,342	19,629	19,803	18,837	17,649	16,417	14,821	13,916	14,328	14,538	14,503	14,968	14,522	13,791	14,716	13,916	12,525	9,977	8,344	8,358	9,430	12,995	14,594	14,891	14,533	12,629	11,180	10,422
EBITDA	42,270	42,981	42,040	44,676	42,475	40,576	37,577	35,039	36,469	37,394	37,172	34,549	33,770	31,314	28,228	30,003	25,798	24,108	24,261	19,288	18,747	19,772	18,562	20,697	29,965	27,859	26,766	25,411	14,893	13,502	10,673	9,237	9,196	10,045	13,656	16,484	16,777	15,991	14,035	12,106	11,176
영업외이익	-1,017	2,734	3,958	7,114	5,877	5,843	5,575	4,027	4,916	6,741	6,407	6,111	8,085	6,798	5,741	7,275	3,945	3,237	4,568	1,065	1,321	1,857	566	3,003	12,016	10,614	10,362	8,119	-1,461	-1,298	-1,364	-773	-474	-397	-131	1,266	1,383	1,048	1,078	640	512
법인세	7,549	6,651	6,033	6,167	6,140	5,881	5,461	5,145	5,146	4,557	4,700	4,598	4,894	5,441	5,032	4,999	4,220	4,074	4,128	3,747	3,282	3,233	3,042	3,366	3,111	2,730	2,915	2,953	3,708	3,445	2,461	1,830	1,213	1,496	2,156	2,754	2,956	2,515	2,102	1,734	1,706
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	32,512	34,133	33,760	36,284	34,207	32,365	29,698	27,513	28,812	30,296	29,417	26,787	25,650	22,698	20,338	22,079	18,561	16,812	16,857	12,138	11,955	12,951	12,063	14,141	23,873	22,406	21,238	19,881	8,747	7,783	6,152	5,740	6,671	7,537	10,708	13,105	13,318	13,066	11,605	10,086	9,228

재무상태표 * 단위 : 백만위안(CNY)

	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	129,241	135,428	144,127	133,533	133,440	126,399	129,911	114,374	115,308	135,556	125,062	105,332	105,875	115,149	112,536	110,145	104,468	94,490	88,130	85,140	88,861	87,640	83,248	88,992	80,322	59,615	59,884	45,913	40,424	42,498	42,570	36,043	36,015	37,999	39,294	39,003	33,975	32,862	28,274	21,705	21,131
단기투자	50,600	39,979	22,804	24,214	16,980	17,358	10,756	12,607	10,418	2,095	4,436	8,536	6,846	8,379	7,623	8,934	10,167	11,347	12,282	9,654	15,245	15,106	13,273	12,294	19,199	19,373	15,313	19,416	19,439	14,418	11,675	11,337	12,397	11,101	9,743	7,963	12,780	11,068	11,582	10,715	8,482
매출채권등	5,746	6,493	5,338	5,962	5,776	6,742	5,669	6,173	6,365	7,768	6,422	6,492	5,343	6,092	5,003	5,208	5,213	5,277	5,508	5,422	4,453	5,057	4,576	4,949	5,018	4,559	4,169	4,707	4,495	5,071	4,002	4,569	3,864	4,446	3,620	3,260	3,404	3,683	4,251	2,662	2,491
재고자산	512	546	689	637	592	518	572	614	574	604	695	722	807	876	994	933	844	861	965	1,039	884	875	592	524	559	562	651	687	3,967	4,278	1,066	6,291	5,676	5,121	5,475	0	0	0	1,578	0	0
장기투자	21,600	3,048	21,462	2,849	2,940	3,030	23,237	4,030	3,943	1,053	22,834	2,221	2,682	2,732	21,518	4,475	4,475	4,475	24,630	6,954	7,101	6,740	18,341	4,250	6,823	13,067	11,654	50	50	50	5,345	150	150	150	2,785	50	700	2,260	4,580	4,470	4,170
유형자산	8,180	8,311	8,425	8,517	8,447	8,454	9,061	8,200	8,092	8,057	8,824	7,582	7,347	6,618	7,230	6,165	6,022	5,842	6,478	4,957	4,694	4,652	5,323	4,439	4,416	5,073	5,085	4,708	5,478	5,432	4,672	5,306	4,873	4,262	3,769	3,356	2,982	2,686	2,420	2,163	2,062
무형자산	3,982	4,015	4,047	4,079	4,111	4,141	4,172	4,205	4,022	4,049	4,075	4,110	4,147	4,122	4,122	4,135	4,157	4,150	4,108	4,113	4,135	4,156	4,178	4,200	4,222	3,688	3,707	3,304	3,551	3,549	3,272	3,521	587	590	593	596	583	586	589	592	595
이연세자산	2,696	2,895	2,831	2,612	2,190	1,284	1,113	1,173	1,505	1,476	1,560	1,423	1,321	1,269	1,481	1,387	1,255	1,127	1,298	1,104	1,105	1,042	1,087	893	790	935	904	797	812	967	1,064	996	790	852	823	629	634	633	560	455	433
기타자산	9,652	30,682	11,692	32,085	34,022	32,933	11,500	33,520	33,115	34,408	12,016	35,157	33,537	33,003	12,255	31,326	31,579	31,678	10,246	29,405	28,380	25,236	11,256	24,190	22,820	11,781	10,758	26,242	14,586	15,175	13,302	11,777	11,049	9,255	4,929	11,642	10,145	9,077	4,198	6,894	6,402
자산총계	232,208	231,397	221,415	214,489	208,499	200,858	195,992	184,896	183,343	195,065	185,925	171,575	167,906	178,241	172,761	172,708	168,180	159,248	153,644	147,788	154,857	150,504	141,875	144,732	144,170	118,654	112,124	105,824	92,800	91,439	86,968	79,989	75,400	73,775	71,031	66,500	65,203	62,855	58,032	49,655	45,765
매입채무등	702	781	643	718	695	565	721	755	792	871	881	863	741	831	1,507	867	1,966	1,969	985	1,846	1,623	1,809	1,134	1,512	1,330	1,341	1,389	1,647	3,075	3,452	1,201	2,742	2,452	2,510	2,443	2,080	1,899	1,579	1,396	762	726
차입금	12,604	10,955	6,384	7,350	11,276	9,824	12,817	11,022	13,615	25,271	20,483	11,649	15,835	31,123	28,462	28,996	31,383	25,854	21,694	19,614	27,188	21,827	20,310	22,248	21,933	20,145	17,300	15,495	13,554	14,135	13,659	13,646	12,726	9,516	6,624	5,733	5,378	4,483	3,816	3,005	2,321
이연수익	19,297	21,812	20,515	19,474	16,967	17,749	15,299	15,543	13,616	14,911	13,362	14,189	12,944	12,998	12,519	13,902	12,317	12,051	12,133	13,571	11,365	11,686	10,399	10,376	9,376	9,981	8,602	8,196	7,563	8,350	7,718	7,368	6,355	7,091	6,238	6,166	6,113	6,957	7,531	5,527	4,934
이연세부채	7,448	8,998	6,511	6,525	6,521	7,229	4,932	4,436	3,830	6,545	4,871	5,078	4,770	6,040	4,939	5,096	4,709	6,105	5,883	5,592	5,710	6,839	4,996	4,595	4,803	5,016	3,539	3,768	3,287	3,810	2,653	2,289	1,576	2,338	1,778	1,080	1,829	2,689	2,115	1,370	1,174
기타부채	20,595	19,501	22,258	19,490	18,936	17,622	19,728	17,412	17,144	16,827	18,243	15,850	15,351	14,576	16,460	14,198	12,898	11,494	13,525	10,715	10,456	10,222	11,241	9,246	9,211	7,976	8,253	6,712	7,831	7,586	10,325	7,706	7,103	6,846	6,900	5,158	5,252	4,665	4,711	3,744	3,699
부채총계	60,646	62,048	56,311	53,557	54,395	52,989	53,497	49,168	48,997	64,426	57,841	47,630	49,640	65,568	63,888	63,059	63,273	57,474	54,220	51,338	56,342	52,383	48,081	47,977	46,653	44,460	39,083	35,818	35,310	37,333	35,556	33,750	30,212	28,301	23,982	20,216	20,471	20,374	19,569	14,409	12,854
자본금+ 자본잉여금	9,624	164,722	10,779	156,256	149,587	143,834	7,346	132,150	130,910	127,276	11,455	119,979	114,265	108,642	13,225	105,365	100,831	97,672	18,662	83,780	86,136	85,706	18,615	85,247	85,805	3,509	5,132	63,381	50,951	47,768	1,218	43,376	43,612	44,488	2,962	45,016	43,538	41,620	2,801	35,003	32,723
이익잉여금	159,111	0	149,755	0	0	0	130,333	0	0	0	112,215	0	0	0	91,075	0	0	0	77,494	0	0	0	64,163	0	0	59,018	56,394	0	0	0	43,997	0	0	0	42,733	0	0	0	35,329	0	0
기타포괄익	-1,644	0	-238	0	0	0	1,007	0	0	0	617	0	0	0	432	0	0	0	-828	0	0	0	-650	0	0	69	-71	0	0	0	17	0	0	0	37	0	0	0	61	0	0
자본총계	167,091	164,722	160,296	156,256	149,587	143,834	138,686	132,150	130,910	127,276	124,286	119,979	114,265	108,642	104,731	105,365	100,831	97,672	95,328	83,780	86,136	85,706	82,127	85,247	85,805	62,597	61,454	63,381	50,951	47,768	45,232	43,376	43,612	44,488	45,732	45,016	43,538	41,620	38,191	35,003	32,723
주식수(만주)	322,163	322,732	321,817	322,349	321,468	320,636	323,060	322,411	324,305	324,945	325,202	324,964	324,891	325,651	329,601	329,376	330,550	331,612	336,747	336,172	338,595	339,998	334,975	343,127	328,110	327,399	324,997	325,426	324,740	323,132	325,468	322,676	326,434	330,824	331,547	331,737	331,541	331,854	330,710	330,499	329,897

현금흐름표 * 단위 : 백만위안(CNY)

	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	51,477	52,366	50,740	48,929	46,556	42,226	39,677	38,473	37,741	38,888	35,331	32,532	30,175	29,127	27,709	27,069	25,875	23,967	24,927	24,772	23,881	23,930	24,888	22,185	20,637	20,331	17,216	17,641	17,405	14,897	13,416	11,362	9,400	9,763	11,889	13,387	15,461	16,427	15,488	13,223	11,695
투자활동	-66,656	-28,104	-33,181	-12,940	10,960	-7,784	17,916	-13,437	-13,232	13,209	-17,043	-2,455	-952	-13,724	-7,370	-26,801	-6,631	-10,991	-7,078	9,534	-19,126	-33,839	-29,192	-37,184	-36,761	-19,874	-22,137	-23,423	-16,742	-17,243	-13,570	-9,332	-9,877	-8,320	-12,855	-11,327	-14,914	-15,918	-11,861	-12,185	-8,559
재무활동	-14,900	-13,669	-20,160	-19,094	-21,161	-35,129	-27,336	-19,733	-18,128	-22,535	-21,467	-32,789	-33,120	-11,954	-10,238	-5,129	-12,838	-11,702	-12,586	-17,888	-5,489	12,712	9,913	17,460	20,689	-723	1,083	2,707	1,060	2,001	1,587	-1,255	-1,494	-1,415	-1,303	-1,138	15	-1,121	-2,251	-2,959	-3,462
환율변동	-822	-666	-382	-93	-43	-3	11	-277	-205	-261	-202	25	24	147	110	-24	-13	-113	-55	-42	-81	124	162	202	266	121	29	41	57	99	82	84	57	-45	-13	67	66	142	132	132	193
현금의증감	-30,901	9,926	-2,984	16,802	36,312	-690	30,268	5,025	6,176	29,301	-3,382	-2,686	-3,873	3,596	10,212	-4,885	6,393	1,161	5,208	16,377	-815	2,927	5,771	2,664	4,831	-145	-3,809	-3,033	1,781	-244	1,515	859	-1,914	-17	-2,282	988	628	-471	1,509	-1,788	-133
자본적지출	-1,440	-1,856	-2,007	-2,130	-2,257	-2,343	-2,192	-2,375	-3,157	-3,389	-4,266	-4,168	-3,491	-3,199	-2,602	-2,777	-2,685	-3,165	-3,038	-2,984	-3,471	-3,557	-3,273	-3,591	-3,023	-2,521	-3,268	-3,100	-3,469	-4,053	-3,904	-3,969	-3,697	-3,123	-2,442	-2,063	-1,601	-1,281	-1,138	-892	-918
잉여현금	50,038	50,511	48,733	46,799	44,299	39,883	37,485	36,098	34,584	35,499	31,066	28,364	26,683	25,929	25,107	24,292	23,190	20,802	21,888	21,788	20,410	20,373	21,615	18,594	17,614	17,809	13,948	14,541	13,936	10,845	9,512	7,392	5,702	6,640	9,448	11,323	13,861	15,146	14,350	12,332	10,777

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 : 백만위안(CNY)

재무상태표 * 단위 : 백만위안(CNY)

현금흐름표 * 단위 : 백만위안(CNY)

지금 살까?

스마트 스코어

경쟁사

마켓스코어

투자매력 점수