SM에너지 SM(SM ENERGY CO) | 재무제표

SM에너지

NYSE

36.81

+ 1.45 (+4.10%) 26.08/27, USD

최근 실적발표 26. 08/08

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	5,496	3,789	3,154	3,302	3,134	2,975	2,690	2,447	2,444	2,360	2,374	2,436	2,631	3,072	3,359	3,542	3,467	3,039	2,623	2,088	1,609	1,215	1,127	1,258	1,367	1,605	1,590	1,533	1,602	1,638	2,067	2,013	1,849	1,526	1,129	1,169	1,226	1,447	1,217	1,141	1,160
매출원가	1,420	1,088	885	893	812	725	637	560	550	559	564	577	599	619	621	614	589	549	505	458	418	373	391	423	456	499	501	495	493	488	487	489	484	491	508	537	567	591	598	615	647
매출총이익	4,076	2,701	2,269	2,409	2,322	2,251	2,053	1,887	1,894	1,801	1,810	1,860	2,032	2,454	2,738	2,929	2,878	2,490	2,117	1,630	1,191	842	735	836	911	1,106	1,089	1,038	1,108	1,151	1,580	1,525	1,366	1,035	621	632	659	856	620	526	513
판매관리비	333	296	161	162	158	147	138	133	127	124	121	117	116	117	115	119	116	112	112	95	94	96	99	116	124	128	133	126	123	121	117	119	117	116	117	116	121	121	125	127	132
연구개발비	77	71	57	55	55	57	64	63	61	59	59	54	58	64	55	57	51	39	39	38	38	39	41	47	50	52	52	48	50	53	55	57	58	57	55	62	61	62	65	80	86
영업이익	2,052	1,045	1,000	1,045	1,129	1,179	1,076	1,102	1,042	973	987	1,021	1,235	1,654	1,953	2,074	1,925	1,497	1,111	640	265	-70	-1,231	-1,198	-1,161	-991	28	34	104	200	675	674	600	278	-137	-308	-349	-214	-806	-1,255	-1,394
EBITDA	3,303	1,800	2,210	2,256	2,234	2,111	1,916	1,872	1,710	1,617	1,696	1,681	2,062	2,290	2,120	2,305	1,865	1,286	981	337	110	184	-8	101	309	524	752	1,224	980	880	1,478	898	882	679	392	248	374	348	-252	-405	-306
영업외이익	-417	-614	3	62	79	18	31	33	-56	-58	19	15	225	38	-437	-429	-776	-978	-904	-1,066	-898	-464	438	475	616	635	-100	413	109	-32	138	-391	-267	-149	-27	-41	67	-152	-237	-9	179
법인세	324	57	182	203	211	214	196	187	84	73	96	116	282	326	284	229	110	23	10	-34	-56	-93	-192	-186	-147	-97	-44	66	13	-2	143	-56	-58	-128	-183	-195	-180	-205	-444	-511	-492
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	1,000	131	648	727	813	821	770	829	811	751	818	829	1,088	1,262	1,112	1,278	883	336	36	-554	-738	-604	-765	-701	-561	-421	-187	225	47	13	508	172	219	82	-161	-336	-287	-336	-758	-897	-853

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	620	449	368	162	102	0.05	0	1,735	488	506	616	402	378	478	445	498	267	420	333	30	0	0	0.01	0.01	0.01	0.02	0.01	0.01	0.01	0.01	78	177	616	643	314	441	560	659	9	1,030	0.02
단기투자	145	201	83	69	79	61	49	72	27	34	56	26	74	81	49	42	18	10	24	25	31	21	31	128	212	464	55	143	114	68	175	81	146	77	64	64	86	74	55	110	146
매출채권등	989	915	331	368	364	383	361	227	239	242	231	265	218	188	233	258	334	321	247	272	230	200	162	137	127	143	185	146	166	145	168	179	179	193	160	146	106	108	152	141	144
재고자산	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
장기투자	56	27	6	5	5	4	4	12	8	7	9	5	12	15	24	36	8	9	0.24	6	14	14	23	32	34	45	21	39	30	27	58	9	31	35	40	60	82	84	68	107	113
유형자산	16,548	17,101	8,202	8,265	8,261	8,162	7,993	5,754	5,662	5,514	5,376	5,292	5,231	5,030	4,883	4,747	4,652	4,583	4,576	4,665	4,715	4,713	4,702	4,765	4,826	4,888	5,954	6,029	5,985	5,954	5,831	5,776	5,718	5,670	5,555	5,417	5,346	5,450	6,081	4,365	4,601
무형자산	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
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	500	451	263	221	183	179	170	228	233	96	91	89	79	78	82	70	60	53	54	64	64	69	58	61	69	74	78	96	96	92	43	51	46	42	43	51	33	24	29	33	40
자산총계	18,858	19,144	9,253	9,090	8,993	8,788	8,577	8,028	6,657	6,398	6,380	6,079	5,993	5,870	5,716	5,652	5,339	5,396	5,234	5,062	5,053	5,016	4,976	5,122	5,268	5,615	6,292	6,453	6,392	6,287	6,353	6,274	6,736	6,660	6,177	6,179	6,213	6,400	6,394	5,785	5,044
매입채무등	2,367	2,221	690	674	794	765	760	561	564	496	612	540	530	522	532	632	583	515	563	542	496	394	372	288	257	359	402	431	408	427	403	430	446	468	387	349	311	300	300	278	257
차입금	7,036	7,976	2,715	2,713	2,711	2,747	2,777	2,707	1,577	1,576	1,575	1,575	1,574	1,573	1,572	1,571	1,571	1,980	2,081	2,078	2,192	2,261	2,214	2,353	2,456	2,645	2,733	2,736	2,721	2,646	2,596	2,593	2,916	2,912	2,909	2,905	2,902	2,899	2,898	2,894	2,603
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	630	315	724	690	590	570	545	467	441	397	370	324	375	331	281	212	102	22	10	0	0	0	0	35	57	94	189	217	190	176	223	141	178	178	80	209	246	304	316	454	472
기타부채	1,012	1,764	314	299	308	303	258	231	232	230	207	235	215	214	245	368	638	764	517	805	812	591	374	262	217	175	219	225	271	294	210	511	460	389	407	304	252	282	383	312	363
부채총계	11,045	12,276	4,443	4,376	4,403	4,384	4,340	3,966	2,813	2,700	2,764	2,674	2,694	2,640	2,631	2,784	2,894	3,281	3,171	3,425	3,500	3,246	2,960	2,937	2,987	3,273	3,543	3,609	3,590	3,543	3,433	3,674	4,000	3,948	3,782	3,767	3,711	3,784	3,896	3,938	3,696
자본금+ 자본잉여금	3,890	3,964	1,518	1,509	1,518	1,510	1,503	1,494	1,494	1,538	1,566	1,582	1,681	1,745	1,780	1,812	1,852	1,846	1,841	1,840	1,841	1,835	1,829	1,829	1,827	1,799	1,793	1,786	1,781	1,772	1,767	1,759	1,756	1,748	1,743	1,735	1,730	1,725	1,718	867	323
이익잉여금	3,921	2,903	3,291	3,205	3,074	2,895	2,735	2,570	2,353	2,163	2,052	1,826	1,621	1,489	1,309	1,068	606	282	235	-190	-275	-52	201	366	465	555	968	1,070	1,033	983	1,166	856	998	980	666	692	787	907	794	995	1,040
기타포괄익	2	1	1	-1	-1	-1	-1	-2	-3	-3	-3	-4	-4	-4	-4	-12	-12	-13	-13	-13	-13	-13	-14	-10	-11	-11	-11	-12	-12	-12	-12	-16	-16	-16	-14	-15	-15	-15	-15	-14	-14
자본총계	7,813	6,868	4,810	4,713	4,590	4,404	4,237	4,062	3,844	3,698	3,616	3,404	3,298	3,230	3,085	2,868	2,445	2,115	2,063	1,637	1,553	1,770	2,016	2,185	2,281	2,342	2,749	2,844	2,802	2,743	2,920	2,599	2,737	2,712	2,395	2,412	2,502	2,616	2,497	1,848	1,349
주식수(만주)	24,000	19,900	11,500	11,522	11,500	11,500	11,600	11,499	11,571	11,645	11,900	11,832	12,007	12,229	12,408	12,427	12,434	12,417	12,369	12,385	11,835	11,475	11,373	11,437	11,300	11,300	11,254	11,333	11,293	11,225	11,350	11,210	11,363	11,287	11,142	11,157	11,127	11,132	7,656	7,846	6,810

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	2,700	2,168	2,011	2,137	2,085	1,990	1,783	1,681	1,611	1,518	1,574	1,386	1,517	1,676	1,686	1,828	1,642	1,396	1,160	987	860	678	791	776	778	923	824	761	788	699	721	686	585	521	515	508	538	570	553	621	698
투자활동	-1,114	-1,667	-1,468	-3,693	-3,591	-3,504	-3,407	-1,181	-1,116	-1,191	-1,099	-1,163	-1,153	-971	-880	-715	-663	-670	-667	-674	-615	-564	-556	-661	-760	-910	-1,013	-1,053	-1,146	-1,020	-588	-581	-519	-527	-202	-1,440	-1,205	-1,163	-1,868	-572	-849
재무활동	-1,068	-52	-175	-119	1,019	1,008	1,008	935	-285	-300	-305	-319	-253	-647	-694	-644	-712	-307	-160	-284	-245	-115	-235	-118	-24	-14	112	118	-252	-322	-369	-369	-10	-10	-12	392	1,226	1,254	1,327	931	151
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	518	449	368	-1,675	-488	-506	-616	1,435	211	28	171	-96	111	58	112	469	267	420	333	30	-0.01	-0.02	0	-4	-6	0.00	-78	-173	-609	-643	-236	-265	56	-16	302	-539	560	660	12	980	-0.06
자본적지출	-1,045	-1,598	-1,472	-3,685	-3,584	-3,497	-3,415	-1,181	-1,115	-1,191	-1,099	-1,164	-1,153	-971	-880	-720	-674	-681	-678	-671	-608	-556	-548	-661	-760	-909	-1,013	-1,053	-1,146	-1,020	-588	-581	-519	-527	-202	-1,489	-1,206	-1,163	-1,868	-523	-848
잉여현금	1,655	570	539	-1,548	-1,499	-1,507	-1,632	500	496	328	475	222	364	705	806	1,108	969	716	482	316	253	122	243	115	18	14	-190	-292	-358	-321	133	104	66	-7	314	-980	-668	-593	-1,315	98	-150

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