웨스트파마슈티컬서비스 WST(WEST PHARMACEUTICAL SERVICES INC)

웨스트파마슈티컬서비스

WST

NYSE S&P500

271.86

+ 4.30 (+1.61%) 25.12/15, USD

95명의 관심

최근 실적발표 25. 10/23

연환산 연간 분기

손익계산서 * 단위 : 백만달러(USD)

	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	16.03/31	15.12/31	15.09/30
매출액	3,018	2,960	2,896	2,893	2,876	2,877	2,929	2,950	2,927	2,866	2,884	2,887	2,909	2,929	2,881	2,832	2,681	2,523	2,326	2,147	2,037	1,945	1,888	1,840	1,792	1,767	1,745	1,717	1,711	1,677	1,627	1,599	1,566	1,544	1,535	1,509	1,487	1,454	1,426	1,400	1,390
매출원가	1,944	1,916	1,896	1,895	1,873	1,850	1,841	1,821	1,813	1,773	1,761	1,751	1,734	1,734	1,692	1,656	1,595	1,530	1,453	1,379	1,327	1,282	1,262	1,234	1,206	1,194	1,187	1,172	1,170	1,147	1,114	1,086	1,058	1,040	1,022	1,008	989	970	957	944	944
매출총이익	1,074	1,044	1,000	999	1,003	1,027	1,088	1,129	1,113	1,093	1,123	1,136	1,175	1,195	1,189	1,176	1,086	993	873	768	710	663	626	606	586	574	558	545	541	530	513	513	508	504	512	501	497	485	469	456	446
판매관리비	372	353	340	339	343	349	354	353	349	326	320	317	329	355	366	363	341	325	310	302	295	283	276	273	263	264	263	263	263	261	252	246	247	243	244	240	241	238	236	233	229
연구개발비	71	69	68	69	69	70	69	68	66	63	61	59	56	56	55	53	52	51	48	47	44	41	40	39	39	39	41	40	40	39	38	39	39	39	38	37	37	37	36	34	32
영업이익	588	582	554	570	571	587	644	676	645	654	700	734	785	782	763	752	687	603	498	407	369	337	314	297	282	276	256	240	238	231	211	228	180	180	199	195	190	133	111	129	128
EBITDA	782	774	744	759	760	780	834	862	818	762	800	829	883	930	915	900	830	745	630	536	495	456	431	413	399	396	376	361	354	354	332	336	327	312	331	297	288	232	208	226	224
영업외이익	29	30	30	33	39	47	49	49	41	-19	-23	-26	-26	23	30	25	26	26	19	20	20	15	13	13	14	16	16	16	13	22	21	12	53	40	41	11	7	8	7	7	7
법인세	125	124	115	108	105	102	115	122	117	108	117	115	120	112	100	107	93	103	86	73	69	58	58	59	57	55	45	41	88	94	91	81	35	36	50	54	50	29	21	26	27
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	492	488	467	493	500	525	569	593	559	519	552	586	631	686	684	662	613	519	423	346	312	286	261	242	230	229	219	207	155	151	133	151	190	176	182	144	138	102	85	96	94

재무상태표 * 단위 : 백만달러(USD)

	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	16.03/31	15.12/31	15.09/30
현금성자산	629	510	404	485	491	446	602	854	899	796	886	894	729	719	668	763	688	576	484	616	519	446	335	439	396	327	266	337	297	226	200	236	269	227	169	203	206	203	178	275	257
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	625	582	544	553	524	479	524	512	519	534	513	507	485	528	499	489	476	481	466	385	373	341	333	319	316	331	318	288	303	297	290	253	252	242	225	201	210	219	210	181	195
재고자산	438	421	389	377	401	419	430	435	432	449	447	415	413	412	417	378	354	345	310	321	295	275	251	236	230	232	226	215	207	208	216	215	216	211	212	199	201	198	194	181	188
장기투자	221	225	212	202	218	198	203	210	195	203	209	205	189	193	208	208	216	212	212	215	210	200	198	193	97	95	95	91	91	92	90	86	85	84	81	83	81	78	62	61	59
유형자산	1,838	1,826	1,735	1,686	1,679	1,604	1,545	1,513	1,408	1,361	1,316	1,263	1,156	1,154	1,142	1,127	1,065	1,036	995	1,012	951	908	897	909	883	897	890	822	822	827	858	855	835	812	783	778	773	741	733	721	690
무형자산	120	121	118	117	121	120	122	124	123	125	126	126	122	127	131	133	135	138	138	142	140	139	135	138	135	138	125	126	127	128	132	129	130	129	127	126	130	130	132	142	144
이연세자산	28	30	26	26	38	34	21	26	17	67	99	66	63	49	66	49	80	29	28	16	22	14	12	14	34	28	33	25	35	39	25	26	87	85	69	66	71	75	88	71	75
기타자산	208	238	191	198	204	188	156	157	162	134	127	141	160	180	165	168	129	117	107	88	73	71	85	94	82	75	84	75	65	58	60	63	57	54	68	60	64	62	73	63	59
자산총계	4,106	3,953	3,618	3,643	3,675	3,489	3,602	3,830	3,755	3,670	3,724	3,617	3,317	3,362	3,295	3,314	3,143	2,934	2,740	2,794	2,583	2,392	2,247	2,341	2,174	2,123	2,036	1,979	1,946	1,874	1,870	1,863	1,930	1,843	1,734	1,717	1,735	1,705	1,668	1,695	1,667
매입채무등	256	239	228	239	224	212	240	242	220	218	234	215	189	220	248	232	208	205	204	213	180	162	158	157	145	152	138	130	125	126	128	138	122	131	106	122	99	107	98	120	94
차입금	298	303	303	302	305	311	307	309	307	311	314	318	300	333	331	325	316	319	321	326	326	327	327	329	268	273	273	196	196	196	198	197	230	230	229	229	231	231	232	298	303
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	56	52	44	52	43	31	30	29	32	42	74	39	47	34	38	31	51	30	62	36	35	29	20	22	29	19	32	23	29	30	26	16	16	12	16	14	18	24	31	25	28
기타부채	445	430	360	368	351	360	346	368	328	352	326	360	311	351	351	390	366	347	323	364	323	268	252	260	243	235	224	233	244	240	213	231	246	229	214	235	244	233	233	228	247
부채총계	1,054	1,024	935	961	923	913	922	949	887	923	947	932	846	937	969	978	940	901	911	939	864	786	756	768	686	678	667	583	594	592	564	583	614	601	565	599	593	596	594	671	671
자본금+ 자본잉여금	-1,108	-1,122	-1,143	-1,017	-969	-927	-751	-499	-325	-324	-169	-120	-134	-123	-109	38	22	6	-16	119	105	91	71	173	161	144	125	197	193	168	178	219	259	246	229	233	244	246	244	222	210
이익잉여금	4,262	4,139	4,031	3,957	3,857	3,721	3,624	3,523	3,416	3,255	3,114	2,988	2,913	2,793	2,617	2,457	2,336	2,160	1,985	1,847	1,773	1,703	1,612	1,549	1,497	1,453	1,398	1,353	1,313	1,258	1,223	1,178	1,189	1,148	1,119	1,072	1,042	1,014	978	965	940
기타포괄익	-102	-89	-206	-258	-136	-217	-192	-144	-223	-184	-168	-183	-309	-246	-182	-160	-156	-133	-140	-111	-160	-188	-192	-150	-170	-152	-153	-154	-154	-144	-96	-117	-131	-152	-179	-187	-144	-150	-148	-163	-154
자본총계	3,052	2,929	2,683	2,682	2,752	2,577	2,681	2,881	2,868	2,747	2,776	2,685	2,471	2,424	2,326	2,335	2,202	2,033	1,829	1,855	1,719	1,606	1,490	1,573	1,488	1,445	1,370	1,396	1,352	1,282	1,305	1,280	1,317	1,242	1,169	1,118	1,142	1,109	1,074	1,024	995
주식수(만주)	7,260	7,250	7,300	7,370	7,340	7,370	7,430	7,530	7,530	7,540	7,570	7,580	7,570	7,580	7,600	7,630	7,600	7,570	7,580	7,580	7,580	7,550	7,550	7,540	7,550	7,510	7,530	7,540	7,570	7,500	7,550	7,580	7,590	7,580	7,490	7,500	7,500	7,480	7,410	7,380	7,390

현금흐름표 * 단위 : 백만달러(USD)

	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	16.03/31	15.12/31	15.09/30
영업활동	694	677	665	653	702	752	757	777	768	707	711	724	654	675	647	584	572	500	504	473	430	420	377	367	334	314	291	289	297	284	288	263	254	246	237	219	216	216	217	212	190
투자활동	-315	-333	-359	-379	-383	-396	-377	-369	-355	-318	-302	-288	-271	-277	-267	-253	-233	-217	-202	-180	-243	-225	-231	-228	-136	-131	-101	-101	-102	-109	-128	-134	-151	-165	-172	-176	-173	-155	-138	-130	-112
재무활동	-242	-295	-499	-623	-743	-701	-660	-460	-280	-333	-192	-294	-290	-221	-184	-168	-171	-172	-173	-137	-77	-71	-67	-37	-96	-86	-114	-81	-159	-172	-144	-109	-49	-61	-71	-114	-89	-105	-108	-42	-42
환율변동	0.70	15	-4	-21	16	-5	-4	11	36	21	2	-11	-52	-35	-11	-16	0.60	19	20	21	13	-5	-9	-0.70	-3	3	-10	-6	-8	-4	15	12	10	3	-3	-1.30	-4	-6	-1.00	-22	-27
현금의증감	138	64	-198	-369	-408	-350	-285	-40	170	78	219	132	41	142	184	147	169	130	148	176	123	119	70	102	99	101	66	102	28	-1.10	30	33	63	24	-9	-72	-51	-49	-29	19	10
자본적지출	-315	-333	-358	-377	-381	-395	-371	-362	-348	-310	-301	-285	-266	-274	-265	-253	-235	-217	-197	-174	-154	-139	-130	-126	-119	-114	-106	-105	-104	-112	-121	-131	-149	-163	-169	-170	-168	-149	-140	-132	-114
잉여현금	379	344	307	276	322	357	386	415	420	397	410	439	388	402	382	331	337	284	307	298	276	281	247	241	215	201	186	184	193	172	166	133	105	83	68	49	48	68	77	81	77

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

미주미초이스 신청하기

종목검색

손익계산서 * 단위 : 백만달러(USD)

재무상태표 * 단위 : 백만달러(USD)

현금흐름표 * 단위 : 백만달러(USD)

지금 살까?

스마트 스코어

경쟁사

마켓스코어

투자매력 점수