밀리콤인터내셔널셀룰러 TIGO(MILLICOM INTERNATIONAL CELLULAR SA)

밀리콤인터내셔널셀룰러

TIGO

NASDAQ

93.60

+ 0.38 (+0.41%) 26.08/28 00:00, 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	17.12/31	16.12/31
매출액	7,237	6,425	5,819	5,583	5,594	5,685	5,804	5,851	5,844	5,779	5,661	5,567	5,531	5,585	5,624	5,498	5,116	4,670	4,261	3,728	3,748	3,717	3,805	4,234	4,305	4,389	4,336	4,166	4,059	4,005	3,946	4,059	3,936	4,043
매출원가	739	514	1,311	657	685	724	1,420	1,468	1,490	1,517	1,507	1,487	1,493	1,508	1,506	1,480	1,399	1,289	1,197	1,024	1,022	1,033	1,060	1,197	1,213	1,215	1,201	1,168	1,147	1,140	1,117	1,171	1,169	1,175
매출총이익	6,498	5,911	4,508	4,926	4,909	4,961	4,384	4,383	4,354	4,262	4,154	4,080	4,038	4,077	4,118	4,018	3,717	3,381	3,064	2,704	2,726	2,684	2,745	3,037	3,092	3,174	3,135	2,998	2,912	2,865	2,829	2,888	2,767	2,868
판매관리비	901	685	1,758	872	964	1,020	1,915	1,975	1,999	2,026	2,043	1,977	1,928	1,905	1,890	1,875	1,763	1,661	1,546	1,382	1,384	1,341	1,383	1,515	1,538	1,632	1,604	1,636	1,630	1,597	1,616	1,589	1,531	1,627
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
영업이익	4,764	4,656	1,538	3,391	3,301	3,292	1,288	1,153	1,062	916	783	801	789	837	882	857	792	602	409	239	182	185	231	174	275	278	397	417	407	484	486	595	493	394
EBITDA	3,492	3,717	3,601	3,335	3,155	2,566	2,484	2,672	2,634	2,521	2,392	2,221	2,169	2,327	2,380	3,009	2,902	2,533	2,439	1,605	1,590	1,680	1,455	1,807	1,728	1,779	1,949	1,464	1,528	1,384	1,283	0	1,517	1,451
영업외이익	-2,943	-2,387	783	-1,260	-1,334	-1,923	-41	239	259	268	275	106	59	272	247	891	901	654	806	120	137	213	-44	420	277	416	498	81	228	8	-66	28	205	105
법인세	313	310	303	324	305	282	281	437	432	435	424	223	215	212	222	292	251	206	158	89	76	108	72	79	127	86	120	134	87	98	112	101	162	179
중단손익	1.00	2	0	2	2	0	-3	0	4	4	4	4	2	119	113	98	77	-47	-28	-63	-52	-46	-60	-12	-8	57	57	59	63	-4	-33	-2	60	-20
순이익	600	1,172	1,316	1,132	985	390	253	223	146	20	-82	2	-25	134	177	759	810	591	590	-136	-199	-210	-385	-87	-175	-20	154	-200	18	-25	-26	168	87	-32

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	17.12/31
현금성자산	891	1,217	1,602	1,709	1,329	582	756	854	845	675	831	811	755	958	1,096	937	833	750	1,098	906	990	789	1,074	1,314	1,353	1,692	1,319	786	986	1,141	686	764
단기투자	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	178	160	260	237	292	371	39	128	70	0	0
매출채권등	692	645	527	374	361	364	390	408	418	431	443	421	489	383	379	387	387	393	405	352	346	338	351	338	354	358	371	375	367	350	343	386
재고자산	101	97	70	68	74	56	44	60	63	59	45	65	69	68	53	67	104	90	63	55	60	46	37	47	36	50	32	50	50	50	39	45
장기투자	615	608	583	527	565	565	561	610	599	589	576	579	602	592	590	585	621	612	618	2,619	2,603	2,733	2,666	2,674	2,696	2,862	2,822	3,035	3,051	3,027	3,036	3,207
유형자산	7,563	7,451	5,572	4,617	4,380	3,818	3,639	3,606	3,647	3,825	4,003	3,896	3,926	3,894	3,873	3,914	4,016	4,144	4,406	3,354	3,407	3,478	3,650	3,433	3,506	3,485	3,911	3,627	3,552	3,487	3,071	2,880
무형자산	8,795	8,718	7,798	7,094	7,011	6,843	6,908	6,820	6,879	6,953	7,785	7,693	7,703	7,631	7,361	7,413	7,488	7,547	7,558	3,201	3,202	3,280	3,403	3,375	3,477	3,105	3,195	3,178	2,687	2,361	2,346	1,265
이연세자산	671	666	349	244	203	225	262	228	226	254	259	329	314	321	315	285	257	273	284	303	276	267	293	318	319	310	319	292	297	303	310	279
기타자산	1,351	1,344	752	957	1,077	1,209	1,177	1,481	1,513	1,567	574	663	594	580	531	567	621	1,357	709	610	622	679	788	571	574	543	555	560	558	567	482	638
자산총계	20,679	20,746	17,253	15,590	15,000	13,662	13,737	14,067	14,190	14,353	14,516	14,457	14,452	14,427	14,198	14,155	14,327	15,166	15,141	11,400	11,506	11,788	12,422	12,330	12,552	12,697	12,895	11,942	11,676	11,356	10,313	9,464
매입채무등	2,865	2,645	1,689	1,235	948	783	799	568	572	603	1,589	1,460	1,457	1,432	1,301	1,145	1,194	1,243	1,234	980	905	902	1,164	934	933	503	698	495	494	484	617	592
차입금	11,901	11,723	9,471	8,442	7,927	7,118	6,769	7,252	7,474	7,683	7,740	7,741	7,762	7,872	7,820	7,890	7,897	8,493	8,911	6,220	6,376	6,412	6,711	6,897	6,972	7,379	7,067	6,332	5,981	5,655	4,581	3,785
이연수익	206	211	144	87	95	104	121	127	126	109	156	167	172	88	88	89	90	92	97	88	88	92	90	93	77	78	82	73	80	84	87	0
이연세부채	373	392	291	260	220	269	271	235	226	260	233	229	219	241	234	272	251	278	342	289	250	254	280	307	362	344	360	341	272	294	291	137
기타부채	2,840	2,606	2,038	2,256	2,312	2,035	2,203	2,158	2,200	2,190	1,353	1,266	1,245	1,162	1,122	1,179	1,251	2,269	1,817	1,678	1,719	1,882	1,903	1,832	1,883	1,993	2,008	2,302	2,254	2,017	1,945	1,669
부채총계	18,185	17,577	13,633	12,280	11,502	10,309	10,163	10,340	10,598	10,845	11,071	10,863	10,855	10,795	10,565	10,575	10,683	12,375	12,401	9,255	9,338	9,542	10,148	10,063	10,227	10,297	10,215	9,543	9,081	8,534	7,521	6,183
자본금+ 자본잉여금	186	246	549	508	475	432	747	785	788	786	826	794	776	756	737	726	741	-4	-26	-4	21	-9	38	-18	-21	-60	39	-7	33	28	17	60
이익잉여금	2,269	2,891	3,091	2,835	3,062	2,954	2,881	3,021	2,889	2,817	2,703	2,849	2,848	2,871	2,868	2,811	2,843	2,637	2,609	1,970	1,966	2,066	2,021	2,077	2,127	2,245	2,371	2,179	2,310	2,532	2,525	3,036
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
자본총계	2,455	3,137	3,640	3,343	3,537	3,386	3,628	3,806	3,677	3,603	3,529	3,643	3,624	3,627	3,605	3,537	3,584	2,633	2,583	1,966	1,987	2,057	2,059	2,059	2,106	2,185	2,410	2,172	2,343	2,560	2,542	3,096
주식수(만주)	16,900	16,900	16,900	16,900	17,209	17,209	17,209	17,209	17,209	17,209	17,209	17,209	17,209	17,209	17,209	17,209	10,173	10,173	10,173	10,173	10,173	10,173	10,173	10,173	10,173	10,173	10,173	10,173	10,173	10,173	10,173	0

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	17.12/31	16.12/31
영업활동	2,241	1,976	1,734	1,711	1,681	1,711	1,603	1,546	1,460	1,262	1,223	1,242	1,204	1,217	1,284	1,308	1,235	1,137	956	812	777	802	821	794	802	760	801	763	760	772	792	820	878
투자활동	-2,251	-1,298	-374	-96	-27	-541	-604	-773	-872	-1,011	-1,116	-966	-1,016	-1,154	-1,104	-3,237	-3,149	-2,712	-2,703	-443	-439	-511	-495	-591	-1,140	-1,041	-1,502	-2,403	-1,691	-1,691	-1,199	-367	-552
재무활동	-411	-29	-485	-724	-1,127	-1,228	-1,066	-727	-492	-536	-377	-405	-264	154	-1.00	2,126	1,917	1,698	1,777	-792	-723	-1,245	-598	329	718	1,381	1,355	1,561	1,075	874	341	-464	-441
환율변동	10	13	-14	-22	-31	-30	-8	-1.00	0	5	6	2	-4	-10	-11	-11	-7	-7	-10	2	2	11	-17	-20	-34	-40	-8	-39	-29	-39	-33	4	-8
현금의증감	-410	662	861	868	495	-89	-76	44	95	-281	-264	-125	-79	208	168	185	-3	116	20	-421	-384	-942	-289	511	346	1,059	645	-115	114	-85	-98	-8	-123
자본적지출	-1,007	-900	-730	-739	-682	-651	-711	-859	-939	-1,035	-1,166	-1,027	-1,092	-1,087	-1,051	-1,112	-1,009	-917	-864	-986	-942	-889	-815	-641	-676	-730	-712	-673	-575	-500	-478	-471	-713
잉여현금	1,234	1,076	1,004	972	999	1,060	892	687	521	227	57	215	112	130	233	196	226	220	92	-174	-165	-87	6	153	126	30	89	90	185	272	314	349	165

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