실버코프메탈스 SVM(SILVERCORP METALS INC) | 재무제표

실버코프메탈스

SVM

NYSEMKT

13.46

+ 0.39 (+2.98%) 26.08/27, USD

최근 실적발표 26. 08/16

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	495	438	366	323	308	299	266	241	227	215	207	207	205	208	216	216	223	218	212	206	204	192	175	166	160	159	175	173	171	171	174	176	175	170	166	169	168	163	149	130	111
매출원가	181	172	175	179	172	163	143	125	123	124	118	120	125	127	130	130	127	122	117	108	104	98	91	91	89	89	98	95	95	90	88	86	83	82	77	77	75	75	75	73	71
매출총이익	314	266	191	144	136	136	123	116	105	91	88	86	80	81	86	86	95	96	95	98	100	94	84	75	71	69	77	78	76	80	86	90	93	88	89	92	92	88	74	57	40
판매관리비	33	35	26	24	27	33	33	31	28	26	26	25	24	24	25	26	26	27	26	26	24	19	19	18	17	21	20	20	20	19	19	19	19	19	18	17	17	17	16	16	16
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	276	231	164	118	108	102	89	84	78	66	64	59	31	39	32	35	64	64	68	70	75	74	68	60	57	53	66	68	64	67	67	69	72	71	72	75	77	67	53	36	17
EBITDA	136	88	67	102	124	124	131	109	99	86	79	78	66	67	68	70	82	82	79	76	81	85	86	80	77	68	79	82	78	82	85	87	89	86	84	86	89	83	63	51	34
영업외이익	-178	-180	-134	-53	-18	-11	12	-4	-7	-10	-13	-10	5	-1.06	7	6	-10	-9	-15	-20	-17	-12	-5	-2	-3	-8	-10	-9	-8	-6	-3	-3	-3	-5	-4	-6	-6	-3	-9	-7	-2
법인세	54	47	33	27	25	26	26	24	21	20	17	14	14	14	13	14	15	14	9	12	12	13	18	16	15	9	12	13	14	21	23	22	21	19	19	20	20	19	14	10	5
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	31	-10	-17	25	54	58	71	56	49	36	31	32	20	21	24	17	29	31	34	37	43	46	43	40	37	34	43	46	41	40	40	44	47	47	48	49	50	44	29	19	9

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	387	422	462	381	376	364	345	180	144	153	143	119	143	146	171	166	150	113	152	142	171	119	103	95	94	66	62	56	49	67	68	54	73	49	66	41	74	73	67	66	50
단기투자	0.35	0.35	0.46	1.03	1.02	5	10	29	71	32	55	70	57	58	39	35	66	100	60	79	43	81	101	105	85	77	93	79	72	48	57	70	42	57	47	57	28	23	30	26	24
매출채권등	20	8	8	4	3	3	3	3	2	3	0.54	2	2	2	1.12	1.42	3	4	3	2	2	2	1.30	1.42	1.05	3	2	5	6	3	0.87	0.49	0.50	0.69	1.23	1.37	1.31	1.40	1.17	1.24	2
재고자산	6	9	12	8	10	8	22	20	12	7	12	8	7	8	7	8	8	9	11	8	6	10	10	7	8	8	10	10	10	11	12	12	13	11	14	10	9	9	11	10	9
장기투자	122	109	104	94	72	63	59	61	82	96	98	92	72	66	69	62	70	75	80	78	80	69	73	68	59	54	58	55	54	48	45	46	43	44	41	36	14	10	4	4	4
유형자산	972	889	765	724	701	681	668	669	408	399	398	376	371	383	379	359	393	406	400	369	363	353	354	314	296	291	300	289	298	308	288	284	291	303	293	283	277	271	268	279	280
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	0.04	0.04	0.03	0.02	0.07	0.06	0.40	0.23	0.76	0.49	1.04	1.11	2	0.64	2	4	5	0	0	0	1.09	1.15	4	5	1.30	0	0	0	0.53	0	0	0	0	0	0	0
기타자산	32	26	21	16	15	14	12	19	17	13	13	13	13	13	14	15	15	15	15	19	16	14	14	14	12	13	12	15	11	13	10	11	12	11	10	11	10	10	8	8	9
자산총계	1,540	1,464	1,373	1,228	1,178	1,139	1,118	982	736	703	719	680	665	677	681	648	707	724	721	701	686	653	656	604	554	513	540	512	506	499	481	476	475	477	472	440	414	398	390	395	377
매입채무등	92	85	96	69	68	64	75	73	53	42	53	45	39	37	43	39	46	40	45	38	34	30	45	35	32	23	33	29	27	30	33	29	30	25	35	25	26	30	33	31	31
차입금	118	118	115	115	112	112	109	1.25	1.26	1.32	0.40	0.46	0.53	0.58	0.68	0.83	1.06	1.26	1.41	1.42	2	2	2	2	2	2	2	2	3	4	4	4	5	0	0	0	0	0	4	5	5
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	77	79	73	64	63	62	59	57	56	52	52	49	47	48	49	45	49	48	48	46	43	42	44	43	38	37	38	37	36	35	35	33	34	34	37	34	31	31	31	28	25
기타부채	56	55	217	118	65	60	36	6	6	6	6	7	7	7	8	8	8	9	8	8	8	8	9	9	9	9	13	13	13	14	12	12	13	13	13	13	12	12	14	24	24
부채총계	357	359	506	377	321	306	284	156	120	106	115	104	99	97	103	99	108	103	106	101	95	87	104	93	84	74	89	82	82	86	88	86	84	79	92	80	78	80	87	95	91
자본금+ 자본잉여금	673	661	430	410	405	397	394	410	243	245	255	241	246	259	256	243	273	298	300	291	294	280	278	259	241	223	283	279	273	230	271	270	269	269	271	272	271	271	270	270	270
이익잉여금	314	280	281	309	321	306	315	294	281	262	256	248	237	230	230	220	222	214	210	207	197	188	181	175	159	146	143	139	126	117	110	103	95	86	74	63	52	43	29	18	5
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	-45	-56	-45	0	-50	-46	-40	-26	-32	-38	-45	-50	-53	-43	-42
자본총계	987	941	711	719	726	703	709	704	524	507	511	489	483	489	486	463	495	512	510	498	491	468	459	434	400	369	380	362	355	347	331	328	325	329	313	297	278	263	246	244	233
주식수(만주)	25,657	21,942	22,027	21,858	22,128	20,630	22,021	20,647	18,051	17,913	17,943	17,975	17,984	17,898	17,893	17,924	17,958	17,832	17,853	17,849	17,852	17,707	17,751	17,711	17,641	17,407	17,476	17,190	17,075	17,038	17,031	17,031	17,023	17,140	16,978	17,001	16,978	17,135	17,128	17,154	16,981

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	324	311	251	163	147	139	118	97	103	92	87	89	74	86	91	94	111	107	98	93	92	86	90	91	88	77	79	74	69	70	65	73	72	68	67	68	74	77	80	61	39
투자활동	-293	-229	-119	-72	-29	-45	-26	-19	-85	-66	-100	-125	-57	-27	-49	-42	-118	-107	-45	-46	-20	-41	-48	-53	-40	-71	-77	-52	-70	-32	-44	-47	-65	-82	-62	-86	-40	-41	-78	-61	-51
재무활동	-32	-32	-21	108	108	115	112	-19	-13	-17	-16	-16	-21	-18	-14	-14	-9	-7	-6	-5	-4	-1.45	-4	0.46	0.15	-3	-8	-17	-21	-15	-14	-12	-9	-15	-14	-12	-14	-7	3	0.48	-0.04
환율변동	12	9	6	2	5	2	-3	2	-3	-2	2	5	-4	-9	-10	-14	-5	1.24	1.49	5	8	9	4	0.62	-3	-5	0.10	-2	-2	-5	-5	-2	-0.42	5	9	5	4	1.39	-1.01	-1.12	-4
현금의증감	11	58	118	201	232	211	201	61	1.14	7	-28	-47	-7	32	19	24	-21	-5	49	47	77	53	41	39	45	-2	-6	3	-24	18	2	12	-1.43	-24	-0.70	-25	25	31	4	-0.73	-16
자본적지출	-137	-129	-113	-94	-89	-80	-79	-71	-64	-63	-57	-56	-52	-55	-57	-58	-61	-54	-52	-50	-47	-45	-42	-37	-35	-35	-39	-39	-36	-34	-30	-27	-27	-27	-27	-36	-36	-36	-47	-39	-36
잉여현금	187	181	138	69	58	59	39	25	38	29	30	33	22	31	35	36	50	53	46	43	45	41	48	54	52	42	41	35	33	36	35	46	45	41	40	32	39	42	33	22	3

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