서던코퍼 SCCO(SOUTHERN COPPER CORP) | 재무제표

서던코퍼

SCCO

NYSE

195.70

-0.41 (-0.21%) 26.09/18, 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	15,788	14,550	13,420	12,335	11,888	11,956	11,433	10,945	10,519	9,702	9,896	10,421	10,072	10,078	10,048	10,051	10,575	11,165	10,934	10,461	9,909	8,798	7,985	7,489	7,219	7,252	7,286	7,126	6,990	7,009	7,097	7,266	7,219	6,912	6,655	6,189	5,913	5,719	5,380	5,236	4,968
매출원가	5,717	5,539	5,359	5,100	4,966	5,003	4,841	4,800	4,752	4,651	4,688	4,724	4,687	4,786	4,649	4,480	4,270	4,008	3,894	3,905	3,927	3,918	3,930	3,870	3,828	3,718	3,606	3,475	3,392	3,377	3,409	3,375	3,332	3,285	3,253	3,154	3,204	3,151	3,034	3,180	3,019
매출총이익	10,071	9,011	8,061	7,235	6,922	6,953	6,592	6,145	5,767	5,051	5,208	5,696	5,385	5,292	5,399	5,571	6,306	7,157	7,040	6,556	5,983	4,880	4,055	3,619	3,392	3,534	3,679	3,651	3,598	3,632	3,688	3,892	3,887	3,626	3,402	3,035	2,709	2,568	2,346	2,056	1,949
판매관리비	145	142	138	132	130	131	131	129	131	128	127	128	125	125	125	124	125	125	125	125	127	127	126	134	133	132	132	117	112	107	103	101	100	96	93	90	88	90	94	99	100
연구개발비	53	52	53	52	55	60	61	60	62	56	55	51	45	44	42	47	49	46	43	38	34	30	33	32	32	33	30	29	28	30	30	30	32	29	29	29	30	35	40	43	47
영업이익	8,983	7,947	7,002	6,199	5,880	5,901	5,555	5,116	4,735	4,028	4,192	4,694	4,412	4,320	4,436	4,596	5,317	6,184	6,065	5,601	5,037	3,939	3,121	2,686	2,456	2,593	2,753	2,745	2,728	2,802	2,881	3,088	3,084	2,822	2,619	2,235	1,905	1,764	1,540	1,256	1,180
EBITDA	10,169	9,084	8,090	7,254	6,945	6,917	6,574	6,122	5,713	5,025	5,154	5,714	5,428	5,318	5,418	5,495	6,175	7,013	6,890	6,427	5,848	4,751	3,914	3,451	3,235	3,402	3,568	3,575	3,541	3,570	3,632	3,818	3,812	3,560	3,350	2,981	2,675	2,532	2,285	1,996	1,869
영업외이익	296	267	220	204	208	156	174	166	139	158	128	196	213	195	186	95	43	28	19	34	26	29	18	-2	8	34	51	70	83	74	76	58	57	59	60	80	98	103	98	129	121
법인세	3,198	2,829	2,470	2,175	2,082	2,085	1,975	1,877	1,746	1,462	1,519	1,629	1,463	1,465	1,596	1,732	2,053	2,404	2,299	2,094	1,883	1,460	1,174	1,000	902	929	945	980	997	1,055	1,054	1,840	1,803	1,654	1,593	752	643	585	501	359	373
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	5,662	4,966	4,335	3,821	3,610	3,587	3,377	3,028	2,751	2,348	2,425	2,883	2,782	2,667	2,639	2,569	2,918	3,418	3,397	3,154	2,793	2,119	1,570	1,286	1,170	1,312	1,486	1,473	1,453	1,460	1,543	962	995	885	729	1,188	984	906	777	665	566

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	5,665	4,915	4,305	3,950	3,335	4,116	3,258	2,655	1,875	1,252	1,152	1,967	2,199	2,300	2,070	2,185	2,113	2,847	3,002	2,584	2,394	2,267	2,184	2,145	1,809	2,052	1,925	1,935	752	737	845	967	1,033	1,068	1,005	799	689	699	550	515	456
단기투자	1,665	434	605	576	675	218	245	319	329	329	599	247	0.30	141	208	0.30	243	407	487	627	546	416	411	31	31	41	81	2	119	214	214	237	51	57	51	31	40	53	51	101	98
매출채권등	2,075	2,080	2,023	1,790	1,628	1,605	1,244	1,589	1,704	1,395	1,228	1,211	1,157	1,327	1,474	1,155	1,146	1,255	1,447	1,580	1,507	1,324	1,137	1,095	996	849	971	979	936	1,035	973	943	963	1,010	976	977	743	770	669	664	639
재고자산	2,126	2,075	2,173	2,180	2,155	2,109	2,195	2,134	2,164	2,147	2,139	2,065	2,063	2,049	2,078	2,128	2,159	2,112	2,071	2,084	2,074	2,037	2,075	2,143	2,142	2,228	2,299	2,287	2,274	2,218	2,210	2,151	2,107	2,079	2,019	1,938	1,866	1,828	1,817	1,759	1,756
장기투자	161	151	135	124	121	115	112	114	115	114	108	100	100	104	111	116	116	117	115	121	123	118	114	110	107	113	112	108	103	105	104	104	100	100	100	96	92	90	88	84	78
유형자산	11,316	11,142	10,973	10,686	10,616	10,655	10,623	10,652	10,617	10,540	10,558	10,518	10,502	10,447	10,448	10,424	10,406	10,394	10,381	10,403	10,400	10,416	10,438	10,139	10,208	10,318	10,417	10,457	10,491	10,476	9,404	9,312	9,173	9,119	9,100	8,928	8,838	8,756	8,767	8,581	8,498
무형자산	122	123	122	121	122	123	125	125	127	129	130	131	132	135	135	137	135	137	138	139	140	142	143	145	146	149	148	152	148	147	148	151	152	153	153	147	147	156	154	153	155
이연세자산	641	649	668	572	595	568	657	624	650	664	652	561	622	654	615	787	661	464	514	421	361	378	335	316	270	354	356	433	404	497	291	269	271	301	250	896	915	999	977	1,016	909
기타자산	357	362	380	335	309	282	255	203	197	219	159	166	164	169	139	151	143	167	144	153	150	119	111	124	96	109	98	142	118	114	101	184	197	152	127	172	187	174	163	189	198
자산총계	24,128	21,930	21,381	20,332	19,555	19,791	18,714	18,416	17,778	16,789	16,725	16,965	16,940	17,323	17,277	17,083	17,122	17,899	18,298	18,110	17,695	17,218	16,947	16,248	15,805	16,212	16,407	16,494	15,345	15,543	14,288	14,317	14,046	14,038	13,780	13,982	13,515	13,523	13,234	13,063	12,787
매입채무등	872	906	862	739	647	684	615	609	647	749	653	619	610	663	658	663	672	694	592	611	561	549	595	567	555	598	598	575	631	587	673	689	621	640	660	565	548	506	584	549	560
차입금	8,624	7,402	7,414	7,433	7,449	7,968	6,998	6,982	7,002	7,013	7,030	7,041	7,067	7,085	7,103	7,420	7,433	7,449	7,464	7,473	7,490	7,507	7,523	7,538	7,554	7,971	7,987	8,002	7,038	7,053	5,960	5,959	5,959	5,958	5,957	5,956	5,956	5,955	5,954	5,954	5,953
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	931	674	862	629	501	484	865	751	604	376	503	441	328	322	340	302	340	438	951	773	630	429	500	331	200	200	295	349	345	532	445	433	397	426	472	273	219	358	348	317	260
기타부채	992	1,089	1,140	1,014	904	1,019	998	1,084	964	1,046	1,058	1,057	972	1,066	1,030	1,070	990	1,097	1,083	1,099	1,042	1,155	1,052	744	627	680	668	699	542	678	596	606	500	625	542	558	461	580	477	509	422
부채총계	11,419	10,071	10,277	9,815	9,501	10,155	9,475	9,426	9,218	9,183	9,244	9,157	8,977	9,135	9,131	9,455	9,435	9,678	10,090	9,957	9,723	9,640	9,671	9,179	8,935	9,449	9,549	9,624	8,556	8,850	7,675	7,686	7,477	7,649	7,631	7,352	7,183	7,399	7,363	7,329	7,195
자본금+ 자본잉여금	8,036	6,487	5,233	4,336	3,528	2,887	2,335	1,786	1,320	393	393	393	392	392	391	391	390	390	389	388	388	387	387	386	386	385	385	384	384	384	383	383	383	382	381	381	380	380	379	379	397
이익잉여금	4,588	5,293	5,797	6,116	6,459	6,683	6,840	7,143	7,181	7,157	7,034	7,362	7,517	7,742	7,702	7,187	7,247	7,781	7,770	7,710	7,538	7,146	6,846	6,643	6,446	6,341	6,436	6,439	6,359	6,266	6,187	6,203	6,143	5,965	5,726	6,211	5,914	5,708	5,455	5,316	5,157
기타포괄익	8	8	8	-2	-2	-2	-2	-8	-8	-8	-8	-9	-9	-9	-9	-10	-10	-10	-9	-2	-8	-8	-8	-10	-10	-10	-10	-2	-2	-2	-2	1	1	1	1	-2	-2	-2	-2	1	1
자본총계	12,632	11,788	11,038	10,450	9,985	9,568	9,172	8,921	8,493	7,542	7,418	7,745	7,900	8,125	8,084	7,567	7,627	8,161	8,149	8,096	7,918	7,525	7,225	7,019	6,822	6,716	6,810	6,821	6,740	6,647	6,567	6,586	6,526	6,347	6,108	6,590	6,292	6,085	5,832	5,696	5,555
주식수(만주)	82,910	82,170	82,660	82,270	82,910	82,160	80,290	79,860	78,560	77,310	79,530	77,800	78,200	79,000	77,310	79,000	79,000	79,000	79,000	79,000	79,000	79,000	79,000	79,000	79,000	79,000	79,000	79,000	79,000	79,000	79,000	79,000	79,000	79,000	79,000	79,000	79,000	79,000	79,100	79,100	79,100

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	6,737	5,725	4,752	4,618	4,498	4,483	4,422	3,602	3,213	3,048	3,573	4,114	3,654	3,167	2,803	2,948	3,579	4,331	4,292	4,160	3,733	3,091	2,784	2,229	2,021	2,016	1,912	1,817	1,964	1,957	2,235	2,485	2,189	2,136	1,977	1,567	1,438	1,349	923	699	653
투자활동	-2,626	-1,665	-1,685	-1,395	-1,381	-1,020	-673	-1,119	-1,392	-1,172	-1,398	-1,287	-764	-712	-667	-232	-561	-860	-973	-1,530	-1,350	-1,093	-916	-548	-479	-462	-574	-590	-993	-1,168	-1,296	-1,360	-1,096	-1,074	-1,019	-917	-916	-797	-452	-198	-722
재무활동	-1,781	-3,259	-2,007	-1,830	-1,653	-592	-1,645	-1,867	-2,171	-2,947	-3,101	-3,013	-2,818	-3,011	-3,011	-3,098	-3,216	-2,790	-2,480	-2,093	-1,705	-1,717	-1,563	-1,487	-510	-264	-262	-260	-1,237	-1,160	-1,083	-967	-766	-627	-456	-301	-250	-196	-211	-484	-1,018
환율변동	0.50	-2	-14	-99	-5	-7	3	71	26	23	8	-31	14	9	-57	-17	-84	-101	-21	-99	-93	-65	-46	15	25	25	5	2	-15	40	-16	11	17	-66	-43	-62	-37	-34	11	-10	-33
현금의증감	2,330	799	1,047	1,295	1,460	2,864	2,107	688	-324	-1,048	-918	-217	86	-547	-932	-399	-281	580	818	438	586	216	259	210	1,057	1,315	1,081	968	-280	-331	-160	169	344	370	459	287	236	323	272	7	-1,120
자본적지출	-1,637	-1,449	-1,325	-1,138	-1,035	-1,131	-1,027	-1,047	-1,064	-984	-1,009	-1,044	-1,009	-982	-949	-855	-870	-865	-892	-939	-830	-724	-592	-520	-568	-636	-708	-826	-925	-999	-1,121	-1,145	-1,075	-1,073	-1,024	-991	-1,052	-1,141	-1,119	-1,145	-1,187
잉여현금	5,100	4,276	3,427	3,480	3,463	3,352	3,394	2,555	2,149	2,063	2,565	3,070	2,645	2,186	1,854	2,094	2,709	3,466	3,400	3,221	2,903	2,367	2,191	1,709	1,453	1,380	1,204	991	1,039	958	1,114	1,341	1,114	1,063	953	577	386	208	-195	-446	-533

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