노보노디스크 NVO(NOVO NORDISK A S) | 재무제표

노보노디스크

NVO

NYSE

46.60

-0.91 (-1.92%) 26.09/04, USD

최근 실적발표 26. 08/06

연환산 연간 분기

손익계산서 * 단위 : 백만크로네(DKK)

	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	329,431	327,800	309,064	315,603	311,938	303,141	290,403	270,583	258,003	244,243	232,261	214,490	201,325	188,290	176,954	167,195	157,251	149,027	140,800	134,605	129,910	126,875	126,946	127,225	126,575	126,605	122,021	119,336	116,821	114,192	111,831	110,091	108,943	110,174	111,696	113,276	114,199	113,020	111,780	111,084	110,339
매출원가	63,750	59,496	58,788	56,664	50,068	47,496	44,522	41,512	39,917	37,499	35,765	34,013	31,500	29,713	28,448	26,427	25,286	24,764	23,658	23,036	22,132	21,357	20,932	20,745	20,665	20,742	20,088	19,309	18,649	18,152	17,617	17,664	17,521	17,578	17,632	17,850	17,564	17,200	17,183	16,873	16,734
매출총이익	265,681	268,304	250,276	258,939	261,870	255,645	245,881	229,071	218,086	206,744	196,496	180,477	169,825	158,577	148,506	140,768	131,965	124,263	117,142	111,569	107,778	105,518	106,014	106,480	105,910	105,863	101,933	100,027	98,172	96,040	94,214	92,427	91,422	92,596	94,064	95,426	96,635	95,820	94,597	94,211	93,605
판매관리비	64,841	67,384	70,279	73,122	71,834	69,076	67,377	65,722	63,205	62,528	61,598	58,063	56,597	53,014	50,684	48,415	45,949	43,023	41,058	39,200	38,237	37,557	36,886	36,693	36,283	36,490	35,830	35,056	34,346	33,855	33,313	32,729	32,062	31,739	32,124	31,786	32,268	32,390	32,339	32,467	32,495
연구개발비	58,112	52,015	52,039	51,193	45,288	49,764	48,062	44,720	43,360	34,321	32,443	30,068	27,573	25,569	24,047	21,594	20,213	19,034	17,772	16,623	16,282	15,629	15,462	15,363	15,053	15,319	14,220	14,380	14,423	14,162	14,805	14,244	13,928	14,046	14,014	14,501	14,631	14,548	14,563	14,127	13,958
영업이익	142,097	148,485	127,658	132,659	142,799	135,284	128,339	118,368	111,459	109,413	102,574	92,895	86,166	80,669	74,809	71,356	66,421	62,809	58,644	56,188	53,747	52,806	54,126	54,821	54,932	54,546	52,483	51,393	50,287	49,039	47,248	46,512	46,743	47,925	48,967	50,126	50,502	49,613	48,432	48,351	47,911
EBITDA	175,908	177,367	152,522	153,530	156,790	152,329	146,298	137,249	130,209	122,463	114,087	102,116	91,311	83,311	76,424	71,453	69,656	67,359	65,105	63,833	61,651	60,091	58,883	57,868	57,360	56,041	54,214	53,749	51,468	51,479	51,540	51,094	52,341	52,581	51,952	52,509	52,378	52,191	51,056	50,329	48,061
영업외이익	6,652	7,194	2,882	-747	-2,020	-2,978	-1,148	886	1,474	2,442	2,100	475	-2,827	-4,789	-5,747	-5,497	-3,482	-1,748	436	1,781	1,801	1,241	-996	-2,614	-3,309	-4,194	-3,930	-3,549	-3,412	-1,811	367	1,394	2,487	1,450	-197	-1,010	-1,547	-699	-569	-1,114	-2,839
법인세	32,306	33,722	28,106	28,139	29,711	27,691	26,203	24,533	23,035	22,579	20,991	18,058	16,100	14,751	13,537	13,034	12,400	11,717	11,323	11,786	11,186	11,183	10,992	10,670	10,190	9,949	9,602	9,113	9,301	8,906	8,987	9,432	10,023	10,560	10,550	10,475	10,281	10,223	9,873	9,686	8,941
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	116,443	121,957	102,434	103,773	111,068	104,615	100,988	94,721	89,898	89,276	83,683	75,312	67,239	61,129	55,525	52,825	50,539	49,344	47,757	46,183	44,362	42,864	42,138	41,537	41,433	40,403	38,951	38,731	37,574	38,322	38,628	38,384	39,117	38,725	38,130	38,576	38,609	38,626	37,925	37,484	36,064

재무상태표 * 단위 : 백만크로네(DKK)

	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	44,482	21,127	26,464	32,084	18,435	38,938	15,655	57,018	52,821	6,324	14,392	30,144	21,574	14,936	12,653	28,465	22,758	13,394	10,720	29,493	24,229	5,683	12,757	25,480	24,874	9,765	15,475	18,757	14,457	9,055	15,638	16,401	0	0	18,852	19,134	21,327	16,763	18,690	14,537	13,167
단기투자	500	499	498	499	499	2,612	10,653	17,863	9,833	2,979	15,838	17,451	14,834	12,835	10,921	9,008	8,279	6,752	6,765	5,897	2,987	1,983	0	0	0	0	0	0	0	0	0	0	0	0	0	3	3	1,003	2,009	2,042	2,053
매출채권등	88,949	82,565	70,856	75,421	69,575	69,459	71,949	66,299	63,565	56,999	64,770	52,602	61,294	50,502	50,560	45,563	40,826	36,241	40,643	29,860	26,098	28,029	27,734	24,358	25,686	30,091	24,912	22,519	23,246	21,486	22,786	18,534	0	0	20,165	17,199	17,366	17,012	20,234	16,233	15,756
재고자산	51,352	51,352	49,623	47,504	45,652	42,853	40,849	37,944	36,356	33,600	31,811	29,534	28,020	25,615	24,388	23,222	21,706	20,289	19,621	18,899	18,822	18,653	18,536	18,105	17,809	17,261	17,641	17,509	17,129	16,838	16,336	15,922	0	0	15,373	15,230	15,028	15,044	14,341	14,252	13,635
장기투자	2,330	2,241	2,507	2,725	2,638	2,700	2,677	2,047	1,659	1,651	1,663	1,471	1,479	1,211	1,343	1,239	1,242	1,279	1,441	1,778	1,839	1,749	1,648	1,633	1,850	1,725	1,808	2,062	2,098	1,706	1,773	1,544	0	0	1,762	2,213	2,002	2,040	2,197	2,001	1,948
유형자산	231,758	219,974	208,378	193,244	180,758	172,376	161,680	119,832	109,980	98,230	90,961	81,461	75,024	70,014	66,671	63,641	59,556	56,399	55,362	52,863	52,076	51,429	50,269	49,925	50,502	50,863	50,551	50,300	48,204	47,350	41,891	39,555	0	0	35,247	33,128	31,888	31,096	30,179	28,223	27,125
무형자산	122,057	129,910	130,053	106,587	107,866	109,379	110,821	54,488	55,501	59,640	60,406	55,726	50,749	50,489	50,939	46,924	44,590	43,344	43,171	20,526	20,272	20,357	20,657	9,415	5,785	5,838	5,835	5,033	5,900	5,302	5,145	4,610	0	0	3,325	2,615	2,647	2,771	2,714	2,849	2,109
이연세자산	28,624	29,025	28,495	27,348	26,742	29,258	27,501	26,656	25,463	27,075	22,803	20,339	18,391	15,213	14,844	13,844	11,477	12,439	9,791	7,762	6,693	7,809	6,154	5,168	4,027	5,741	4,927	4,568	3,462	4,953	3,906	2,360	0	0	2,899	3,163	2,973	5,314	4,235	3,911	9,144
기타자산	24,889	22,528	26,028	26,876	29,988	21,587	23,845	15,294	14,205	12,423	11,842	11,373	9,388	9,210	8,938	10,930	8,494	6,999	6,994	7,006	5,079	5,695	7,167	5,863	5,588	4,972	4,463	4,160	3,413	3,445	3,294	2,969	0	0	4,732	5,206	4,591	3,170	2,940	3,292	3,332
자산총계	594,941	559,221	542,902	512,288	482,153	489,162	465,630	397,441	369,383	298,921	314,486	300,101	280,753	250,025	241,257	242,836	218,928	197,136	194,508	174,084	158,095	141,387	144,922	139,947	136,121	126,256	125,612	124,908	117,909	110,135	110,769	101,895	0	0	102,355	97,891	97,825	94,213	97,539	87,340	88,269
매입채무등	14,591	14,803	19,758	23,904	28,206	19,576	17,140	24,079	29,759	13,006	25,606	20,106	17,788	10,050	15,587	8,310	14,654	6,679	8,870	8,877	7,616	6,800	5,717	6,123	8,961	5,344	6,358	5,894	5,269	4,222	6,756	4,846	0	0	5,610	4,530	4,257	3,782	6,011	4,462	5,333
차입금	140,127	146,382	130,958	101,214	99,268	118,723	102,787	56,972	57,060	26,928	27,006	26,537	25,704	25,518	25,784	25,969	25,434	25,480	26,645	13,748	13,764	9,655	10,356	4,104	4,143	4,110	4,483	4,343	4,232	4,318	515	337	0	0	1,694	260	1,683	613	229	456	406
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	24,731	21,157	15,027	31,603	26,723	24,206	15,231	23,306	14,943	15,628	17,278	20,182	17,244	13,937	14,152	13,037	9,160	9,911	8,929	7,637	4,720	4,868	6,415	6,010	4,131	3,295	4,292	6,794	4,770	3,939	4,728	4,788	0	0	5,088	6,923	4,275	4,367	3,989	5,233	4,599
기타부채	194,215	173,814	183,112	185,671	159,890	188,117	186,986	172,562	155,099	144,448	138,035	140,285	129,544	120,646	102,248	118,840	95,228	88,516	79,318	77,710	66,436	61,568	59,109	64,137	58,832	59,108	52,886	54,924	50,553	50,337	46,931	44,412	0	0	40,148	39,232	39,174	45,150	42,041	35,862	35,346
부채총계	373,664	356,156	348,855	342,392	314,087	350,622	322,144	276,919	256,861	200,010	207,925	207,110	190,280	170,151	157,771	166,156	144,476	130,586	123,762	107,972	92,536	82,891	81,597	80,374	76,067	71,857	68,019	71,955	64,824	62,816	58,930	54,383	0	0	52,540	50,945	49,389	53,912	52,270	46,013	45,684
자본금+ 자본잉여금	-2,887	-3,355	-1,251	1,367	3,613	1,221	-962	-1,148	372	-139	1,722	1,256	2,355	2,804	2,899	3,007	1,286	-62	-1,258	-1,802	-1,620	-1,801	-449	-277	40	-455	-224	-768	-473	-1,265	-1,567	-1,495	0	0	838	1,684	1,422	-438	-842	271	75
이익잉여금	224,164	206,420	195,298	168,529	164,453	137,319	144,448	121,670	112,150	99,050	104,839	91,735	88,118	77,070	80,587	73,673	73,166	66,612	72,004	67,914	67,179	60,297	63,774	59,850	60,014	54,854	57,817	53,721	53,558	48,584	53,406	49,007	0	0	48,977	45,262	47,014	40,739	46,111	41,056	42,510
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	221,277	203,065	194,047	169,896	168,066	138,540	143,486	120,522	112,522	98,911	106,561	92,991	90,473	79,874	83,486	76,680	74,452	66,550	70,746	66,112	65,559	58,496	63,325	59,573	60,054	54,399	57,593	52,953	53,085	47,319	51,839	47,512	0	0	49,815	46,946	48,436	40,301	45,269	41,327	42,585
주식수(만주)	444,870	446,500	444,350	446,500	446,500	446,500	451,000	451,000	451,000	451,000	456,000	456,000	456,000	456,000	452,320	462,000	462,000	462,000	458,380	460,160	461,920	470,000	471,580	471,580	471,580	471,580	490,000	490,000	490,000	490,000	500,000	500,000	500,000	500,000	510,000	510,000	510,000	510,000	520,000	520,000	520,000

현금흐름표 * 단위 : 백만크로네(DKK)

	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	133,009	119,584	119,102	124,912	122,655	131,384	120,968	145,789	115,334	93,408	108,908	92,656	89,731	85,115	78,887	61,238	66,037	67,331	55,000	62,113	54,188	53,194	51,951	46,782	56,126	46,904	46,782	49,029	43,960	44,691	44,616	43,236	44,538	38,885	41,168	46,289	48,557	52,937	48,314	47,280	44,179
투자활동	-82,713	-84,067	-79,158	-126,738	-132,217	-138,830	-128,895	-70,503	-44,735	-33,289	-43,892	-24,984	-34,743	-29,658	-24,918	-33,071	-31,345	-30,031	-31,605	-23,672	-25,330	-23,811	-22,436	-11,509	-9,123	-10,589	-11,509	-12,399	-12,822	-12,532	-12,080	-11,144	-10,271	-8,453	-6,571	-6,139	-6,825	-5,876	-6,790	-8,754	-9,379
재무활동	-24,194	-52,411	-28,408	-22,992	-24,297	39,735	8,735	-47,129	-39,647	-68,919	-63,158	-65,884	-55,441	-53,283	-51,797	-23,651	-36,748	-30,153	-25,493	-33,845	-29,365	-33,210	-32,244	-35,484	-36,403	-35,468	-35,484	-34,435	-35,232	-33,909	-34,521	-34,971	-35,796	-36,101	-35,689	-35,182	-34,747	-35,438	-38,887	-39,239	-33,030
환율변동	-727	-727	-727	455	455	455	455	-119	-119	-119	-119	-238	-238	-238	-238	591	591	591	591	-456	-456	-456	-456	-7	-7	-7	-7	44	44	44	44	0	0	0	0	0	0	0	0	0	0
현금의증감	26,047	-17,811	10,809	-24,934	-34,386	32,614	1,263	27,170	31,247	-8,612	1,739	1,865	-1,182	1,728	1,934	5,703	-1,471	7,529	-1,507	3,742	-624	-4,034	-3,185	-218	10,405	667	-218	2,280	-4,113	-1,651	-1,941	-2,809	-1,497	-5,865	-1,303	4,792	6,883	11,738	2,611	-773	1,661
자본적지출	-56,043	-58,029	-60,140	-57,813	-56,303	-52,112	-47,164	-49,683	-34,179	-29,587	-25,806	-15,045	-18,762	-15,319	-12,146	-6,317	-7,179	-6,453	-6,335	-3,099	-6,023	-5,553	-5,818	-8,928	-7,043	-7,951	-8,928	-9,780	-9,957	-10,194	-9,623	-9,387	-8,921	-8,086	-7,617	-7,598	-7,439	-7,574	-7,061	-6,740	-6,202
잉여현금	76,966	61,555	58,962	67,099	66,352	79,272	73,804	96,106	81,155	63,821	83,102	77,611	70,969	69,796	66,741	54,921	58,858	60,878	48,665	59,014	48,165	47,641	46,133	37,854	49,083	38,953	37,854	39,249	34,003	34,497	34,993	33,849	35,617	30,799	33,551	38,691	41,118	45,363	41,253	40,540	37,977

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 : 백만크로네(DKK)

재무상태표 * 단위 : 백만크로네(DKK)

현금흐름표 * 단위 : 백만크로네(DKK)

지금 살까?

스마트 스코어

경쟁사

마켓스코어

투자매력 점수