레스토랑브랜드인터내셔널 QSR(RESTAURANT BRANDS INTERNATIONAL INC)

레스토랑브랜드인터내셔널

QSR

NYSE

78.07

-1.19 (-1.50%) 26.08/27, USD

최근 실적발표 26. 08/07

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	9,699	9,589	9,434	9,264	9,106	8,776	8,406	7,930	7,476	7,171	7,022	6,891	6,780	6,644	6,505	6,362	6,131	5,930	5,739	5,551	5,393	5,003	4,968	5,089	5,210	5,562	5,603	5,509	5,426	5,369	5,357	5,206	5,040	4,829	4,576	4,454	4,321	4,228	4,146	4,091	4,035
매출원가	5,000	4,949	4,883	4,783	4,685	4,414	4,052	3,641	3,224	3,006	2,947	2,909	2,912	2,879	2,830	2,748	2,607	2,486	2,379	2,305	2,237	2,120	2,125	2,147	2,212	2,329	2,346	2,313	2,282	2,246	2,240	2,270	2,305	2,327	2,328	2,292	2,247	2,223	2,181	2,202	2,196
매출총이익	4,699	4,640	4,551	4,481	4,421	4,362	4,354	4,289	4,252	4,165	4,075	3,982	3,868	3,765	3,675	3,614	3,524	3,444	3,360	3,246	3,156	2,883	2,843	2,942	2,998	3,233	3,257	3,196	3,144	3,123	3,117	2,936	2,735	2,503	2,248	2,162	2,074	2,005	1,965	1,889	1,839
판매관리비	2,116	2,118	2,099	2,123	2,114	2,081	2,063	2,067	2,059	2,015	1,977	1,907	1,844	1,774	1,708	1,635	1,563	1,509	1,470	1,399	1,344	1,290	1,277	1,253	1,268	1,287	1,271	1,245	1,223	1,225	1,214	1,014	816	595	416	409	391	368	319	349	371
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	2,601	2,365	2,191	2,204	2,123	2,239	2,350	2,156	2,159	2,130	2,043	1,962	1,948	1,933	1,942	1,990	1,961	1,902	1,883	1,851	1,746	1,514	1,461	1,596	1,721	1,955	1,996	1,996	1,910	1,920	1,895	1,886	1,887	1,800	1,723	1,710	1,652	1,665	1,647	1,479	1,406
EBITDA	2,361	2,211	2,076	2,152	2,087	2,173	2,226	1,915	1,866	1,788	1,698	1,685	1,621	1,607	1,614	1,712	1,739	1,667	1,654	1,547	1,470	1,294	1,249	1,418	1,495	1,685	1,701	1,675	1,618	1,598	1,565	1,290	1,263	1,235	1,208	1,483	1,482	1,487	1,499	1,380	1,322
영업외이익	-671	-586	-542	-361	-343	-354	-388	-477	-497	-536	-536	-466	-515	-513	-518	-472	-420	-436	-430	-504	-474	-413	-401	-363	-410	-453	-480	-502	-471	-502	-510	-781	-811	-750	-697	-405	-345	-351	-320	-272	-257
법인세	279	439	483	402	380	378	364	-185	-198	-225	-265	11	-150	-142	-117	44	211	116	110	87	87	67	66	171	185	331	341	317	331	292	238	-100	-155	-170	-134	192	218	235	244	193	173
중단손익	-123	-124	-126	-7	-3	-2	0	0	0	0	0	0	0	0	0	0	0	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	1,273	955	776	922	859	950	1,021	1,270	1,270	1,231	1,190	911	1,019	1,014	1,008	958	819	842	838	750	674	521	486	560	616	652	643	641	574	599	612	663	688	678	648	620	615	616	616	549	512

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	1,063	1,012	1,163	1,206	1,026	899	1,334	1,176	942	1,049	1,139	1,310	1,213	1,033	1,178	946	838	895	1,087	1,773	1,762	1,563	1,560	1,919	1,540	2,498	1,533	1,732	1,028	902	913	1,144	988	852	1,097	3,607	3,436	924	1,460	1,274	998
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	800	767	794	761	778	677	698	693	737	749	749	692	639	612	614	598	551	593	547	537	535	519	536	589	520	414	527	472	476	441	452	481	442	468	489	422	389	362	404	374	380
재고자산	224	203	205	216	167	159	142	169	160	152	166	160	171	145	133	129	114	108	96	96	99	98	96	87	96	85	84	83	81	74	75	92	86	75	78	92	90	83	72	171	218
장기투자	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	660	718	0	0
유형자산	4,194	4,233	4,264	4,167	4,152	4,079	4,088	4,099	4,087	3,070	3,074	2,964	3,051	3,101	3,032	3,052	3,179	3,242	3,245	3,210	3,256	3,235	3,249	3,160	3,137	3,103	3,231	3,175	3,208	3,209	2,050	2,112	2,096	2,140	2,204	2,234	2,235	2,226	2,147	2,196	2,247
무형자산	17,128	17,330	17,496	17,351	17,580	17,031	16,908	17,534	17,406	16,672	16,882	16,627	16,892	16,705	16,679	16,436	17,162	17,501	17,423	16,395	16,651	16,523	16,440	15,986	15,786	15,461	16,214	16,018	16,168	15,982	15,949	16,501	16,356	16,598	16,844	16,932	16,525	16,081	13,903	14,196	14,357
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	0	0	0	0
기타자산	1,613	1,335	1,693	1,968	1,985	2,036	1,462	1,400	1,517	1,453	1,381	1,324	1,167	930	1,110	1,396	910	833	848	917	938	919	896	792	937	1,068	771	769	764	685	702	656	648	627	512	640	563	487	422	982	922
자산총계	25,022	24,880	25,615	25,669	25,688	24,881	24,632	25,071	24,849	23,145	23,391	23,077	23,133	22,526	22,746	22,557	22,754	23,172	23,246	22,928	23,241	22,857	22,777	22,533	22,016	22,629	22,360	22,249	21,725	21,293	20,141	20,985	20,615	20,760	21,224	23,928	23,237	20,822	19,125	19,193	19,122
매입채무등	884	813	866	826	763	697	765	754	720	734	790	693	735	679	758	696	705	637	614	592	575	488	464	523	470	484	644	510	486	451	513	467	474	416	496	365	376	391	370	352	360
차입금	15,439	15,472	15,479	15,642	15,766	15,722	15,733	15,777	15,779	14,325	14,326	14,257	14,284	14,278	14,304	14,283	14,372	14,419	14,415	13,876	13,892	13,891	13,905	13,765	13,761	14,247	13,237	13,678	13,169	13,174	12,140	12,087	12,086	12,104	12,123	11,620	11,560	9,868	8,723	8,729	8,732
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	1,056	1,083	1,120	1,154	1,205	1,193	1,208	1,242	1,296	1,309	1,296	1,308	1,327	1,288	1,313	1,388	1,345	1,380	1,374	1,407	1,444	1,435	1,425	1,422	1,415	1,487	1,564	1,509	1,575	1,563	1,519	1,525	1,401	1,433	1,508	2,200	2,198	2,089	1,715	1,649	1,631
기타부채	2,248	2,221	2,991	2,882	2,864	2,445	2,083	2,259	2,103	1,942	2,249	2,155	2,109	1,970	2,103	2,151	2,423	2,775	2,990	2,945	3,071	3,041	3,262	2,908	2,518	2,659	2,656	2,489	2,535	2,332	2,351	2,512	2,429	2,564	2,536	2,169	1,931	1,579	1,532	1,647	1,584
부채총계	19,627	19,589	20,456	20,504	20,598	20,057	19,789	20,032	19,898	18,310	18,661	18,413	18,455	18,215	18,478	18,518	18,845	19,211	19,393	18,820	18,982	18,855	19,056	18,618	18,164	18,877	18,101	18,186	17,765	17,520	16,523	16,591	16,391	16,517	16,663	16,354	16,066	13,928	12,339	12,377	12,306
자본금+ 자본잉여금	2,870	2,902	2,859	2,502	2,469	2,430	2,357	2,300	2,138	2,076	1,973	2,267	2,247	2,157	2,057	1,964	1,929	2,059	2,156	2,490	2,512	2,454	2,399	2,648	2,602	2,537	2,478	2,460	1,870	1,812	1,737	2,155	2,117	2,097	2,052	2,020	2,004	1,987	1,956	1,936	1,924
이익잉여금	2,179	1,903	1,795	1,902	1,794	1,811	1,860	1,794	1,734	1,640	1,599	1,268	1,198	1,134	1,121	1,062	871	804	791	779	728	635	622	692	708	761	775	762	704	692	674	626	608	554	651	541	498	453	446	367	319
기타포괄익	-1,199	-1,062	-1,020	-1,023	-946	-1,125	-1,107	-858	-804	-747	-706	-627	-591	-716	-679	-713	-586	-573	-710	-753	-679	-719	-854	-997	-1,025	-1,113	-763	-864	-717	-775	-800	-596	-647	-573	-476	-425	-578	-667	-698	-595	-540
자본총계	3,850	3,743	3,634	3,381	3,317	3,116	3,110	3,236	3,068	2,969	2,866	2,908	2,854	2,575	2,499	2,313	2,214	2,290	2,237	2,516	2,561	2,370	2,167	2,343	2,285	2,185	2,490	2,358	1,857	1,729	1,611	2,185	2,077	2,078	2,227	2,136	1,923	1,774	1,703	1,708	1,702
주식수(만주)	46,000	45,900	45,700	45,700	45,700	45,600	45,400	45,400	45,300	45,300	45,600	45,900	45,800	45,600	45,500	45,400	45,500	45,800	46,400	46,500	46,600	46,500	46,800	47,000	46,900	46,900	46,900	47,000	46,900	46,700	47,300	47,500	47,400	47,400	47,700	47,860	47,800	47,650	47,000	47,060	47,010

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	1,904	1,823	1,714	1,640	1,588	1,473	1,503	1,425	1,318	1,376	1,323	1,343	1,308	1,351	1,490	1,538	1,650	1,694	1,726	1,568	1,470	1,051	921	1,173	1,197	1,458	1,476	1,403	1,353	1,430	1,165	1,220	1,188	991	1,391	1,175	1,235	1,356	1,250	1,173	1,202
투자활동	-176	-167	-318	-257	-303	-813	-660	-594	-540	-20	11	-9	-26	-65	-64	-1,100	-1,113	-1,095	-1,103	-115	-103	-83	-79	-70	-65	-44	-30	-9	-22	-35	-44	-34	0.90	769	-858	-844	-843	-1,605	27	-2	-25
재무활동	-1,634	-1,477	-1,436	-1,212	-1,068	-687	-625	-965	-1,038	-1,337	-1,374	-970	-895	-1,121	-1,307	-1,234	-1,437	-1,258	-1,093	-1,609	-1,176	-1,937	-821	-918	-608	195	-842	-802	-1,297	-1,339	-1,285	-3,687	-3,658	-1,873	-936	2,008	2,031	354	-591	-871	-853
환율변동	-11	10	16	-4	4	-16	-23	0	-11	-3	1.00	0	-12	-27	-28	-31	-24	-9	-3	10	31	34	6	2	-12	-13	16	-3	7	-6	-20	-9	-4	13	24	6	5	-13	-2	-2	-15
현금의증감	37	113	-171	30	84	-150	195	-134	-271	16	-39	364	375	138	91	-827	-924	-668	-473	-146	222	-935	27	187	512	1,596	620	589	41	50	-184	-2,510	-2,473	-101	-379	2,345	2,428	93	684	299	309
자본적지출	-272	-259	-265	-240	-234	-239	-201	-171	-141	-128	-120	-133	-132	-120	-112	-88	-88	-101	-106	-116	-124	-113	-117	-101	-87	-76	-62	-65	-78	-84	-86	-73	-47	-40	-37	-33	-33	-33	-34	-51	-71
잉여현금	1,632	1,564	1,449	1,400	1,354	1,234	1,302	1,254	1,177	1,248	1,203	1,210	1,176	1,231	1,378	1,450	1,562	1,593	1,620	1,452	1,346	938	804	1,072	1,110	1,382	1,414	1,338	1,275	1,346	1,079	1,147	1,141	951	1,354	1,142	1,202	1,323	1,216	1,123	1,131

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