Vale SA
VALE9.910USD
0.0000.00%
종가 08/14, 16:00（ET）시세는 15분 지연됩니다
0.000USD0.000장전 거래 08/15, 09:30 (ET)
42.30B시가총액
7.29P/E TTM
분기별
분기별+연간
분기별
연간
YOY
빈 행 숨기기
FY2025Q2
FY2025Q1
FY2024Q4
FY2024Q3
FY2024Q2
FY2024Q1
FY2023Q4
FY2023Q3
FY2023Q2
FY2023Q1
FY2022Q4
FY2022Q3
FY2022Q2
FY2022Q1
FY2021Q4
FY2021Q3
FY2021Q2
FY2021Q1
FY2020Q4
FY2020Q3
FY2020Q2
FY2020Q1
FY2019Q4
FY2019Q3
FY2019Q2
FY2019Q1
FY2018Q4
FY2018Q3
FY2018Q2
FY2018Q1
FY2017Q4
FY2017Q3
FY2017Q2
FY2017Q1
FY2016Q4
FY2016Q3
FY2016Q2
FY2016Q1
FY2015Q4
FY2015Q3
FY2015Q2
FY2015Q1
FY2014Q4
FY2014Q3
FY2014Q2
FY2014Q1
FY2013Q4
FY2013Q3
FY2013Q2
FY2013Q1
FY2012Q4
FY2012Q3
FY2012Q2
FY2012Q1
유동자산
현금, 현금성 자산 및 단기 투자
-11.97%5.72B
5.37%4.02B
37.38%5.02B
16.00%4.65B
28.36%6.50B
-20.00%3.82B
-22.86%3.65B
-23.14%4.01B
-29.74%5.06B
-47.55%4.77B
-60.30%4.74B
-54.14%5.21B
-50.96%7.21B
-37.14%9.10B
-16.39%11.93B
26.11%11.37B
20.21%14.70B
18.17%14.48B
73.97%14.27B
5.11%9.02B
103.23%12.23B
146.39%12.25B
41.97%8.20B
42.17%8.58B
-5.02%6.02B
-7.89%4.97B
33.61%5.78B
27.61%6.03B
10.69%6.33B
-20.76%5.40B
1.24%4.32B
-11.58%4.73B
37.44%5.72B
81.84%6.81B
20.57%4.27B
19.85%5.35B
27.57%4.16B
1.68%3.75B
-14.08%3.54B
-46.45%4.46B
-53.80%3.26B
-48.69%3.69B
-22.58%4.12B
16.26%8.33B
20.11%7.07B
19.15%7.18B
-12.41%5.32B
-17.01%7.17B
44.07%5.88B
22.47%6.03B
--6.08B
--8.64B
--4.08B
--4.92B
- 현금 및 현금성 자산
-13.98%5.54B
5.44%3.98B
37.86%4.96B
16.42%4.60B
28.36%6.44B
-20.02%3.78B
-22.96%3.60B
-23.69%3.95B
-29.92%5.02B
-47.89%4.72B
-60.19%4.67B
-52.32%5.17B
-47.90%7.16B
-30.49%9.06B
-12.98%11.74B
22.04%10.85B
13.23%13.74B
10.69%13.03B
83.05%13.49B
3.64%8.89B
101.69%12.14B
136.78%11.78B
27.63%7.37B
42.17%8.58B
-5.02%6.02B
-7.89%4.97B
33.61%5.78B
27.61%6.03B
10.69%6.33B
-20.76%5.40B
1.24%4.32B
62.52%4.73B
121.89%5.72B
162.30%6.81B
114.52%4.27B
103.61%2.91B
42.81%2.58B
10.68%2.60B
-5.62%1.99B
-50.12%1.43B
-26.73%1.81B
13.82%2.35B
35.37%2.11B
-60.02%2.87B
-58.09%2.46B
-65.79%2.06B
30.49%1.56B
561.14%7.17B
466.70%5.88B
569.75%6.03B
--1.19B
--1.08B
--1.04B
--900.00M
-단기 투자
202.77%182.99M
-0.95%43.65M
3.99%53.58M
-11.89%53.23M
28.56%60.44M
-17.67%44.07M
-14.89%51.52M
45.41%60.41M
-2.33%47.01M
24.34%53.52M
-67.20%60.54M
-92.02%41.55M
-94.97%48.13M
-97.02%43.05M
-76.07%184.55M
312.98%520.67M
932.34%957.83M
202.42%1.45B
-6.89%771.25M
--126.08M
--92.78M
--478.00M
--828.29M
----
----
----
----
----
----
----
----
----
----
----
----
-19.61%2.44B
8.69%1.58B
-14.10%1.15B
-22.95%1.55B
-44.52%3.03B
-68.30%1.46B
-73.87%1.34B
-46.55%2.01B
--5.47B
--4.60B
--5.12B
-22.89%3.77B
----
----
----
--4.88B
--7.55B
--3.04B
--4.02B
수취채권
23.63%3.73B
6.71%3.31B
-31.41%3.52B
-20.38%3.76B
-33.58%3.02B
-24.08%3.11B
-7.79%5.13B
55.40%4.73B
55.52%4.54B
2.16%4.09B
15.12%5.56B
74.49%3.04B
-48.82%2.92B
-4.17%4.00B
-16.01%4.83B
-54.31%1.74B
65.76%5.71B
42.26%4.18B
52.10%5.75B
0.56%3.82B
-23.15%3.44B
-34.42%2.94B
-14.64%3.78B
-12.41%3.79B
3.24%4.48B
-6.51%4.48B
-31.22%4.43B
-31.21%4.33B
-17.38%4.34B
-30.34%4.79B
16.55%6.44B
39.15%6.30B
14.32%5.25B
44.55%6.88B
45.62%5.53B
-2.45%4.53B
-21.84%4.60B
-15.74%4.76B
-46.79%3.80B
-29.74%4.64B
-31.38%5.88B
-38.94%5.64B
-28.06%7.13B
-20.99%6.60B
5.82%8.57B
5.02%9.24B
5.07%9.92B
-4.09%8.36B
-15.11%8.10B
-10.12%8.80B
--9.44B
--8.71B
--9.54B
--9.79B
-매출채권 및 수표
1.17%2.39B
-2.43%2.21B
-42.91%2.42B
-9.73%3.05B
-22.07%2.36B
-17.20%2.27B
-1.74%4.23B
54.62%3.38B
39.01%3.03B
-13.61%2.74B
8.51%4.31B
137.67%2.19B
-56.69%2.18B
-12.05%3.17B
-21.35%3.97B
-70.10%919.38M
90.16%5.04B
68.43%3.61B
94.09%5.05B
29.84%3.08B
-12.68%2.65B
-14.29%2.14B
-3.95%2.60B
-4.49%2.37B
26.73%3.03B
-10.84%2.50B
1.84%2.71B
-10.90%2.48B
35.13%2.39B
-16.27%2.80B
-28.73%2.66B
6.59%2.78B
-29.52%1.77B
29.21%3.35B
146.56%3.73B
25.17%2.61B
-12.17%2.51B
9.48%2.59B
-55.02%1.51B
-39.61%2.09B
-32.90%2.86B
-43.90%2.37B
-41.95%3.36B
-37.39%3.45B
-14.79%4.26B
-32.44%4.22B
-17.79%5.79B
-18.94%5.52B
-30.65%5.00B
-16.26%6.24B
--7.04B
--6.81B
--7.21B
--7.45B
-기타 수취채권
----
----
----
----
----
----
----
----
----
----
----
----
----
----
-100.00%0.00
-99.99%36.56K
-100.01%-26.57K
-55.16%101.01M
-23.10%198.10M
18.84%264.00M
-2.91%254.40M
-4.95%225.25M
-14.42%257.60M
-19.22%222.15M
-5.26%262.04M
18.21%236.98M
-83.60%300.99M
-86.61%274.99M
-85.92%276.57M
-89.33%200.48M
15436.27%1.83B
135815.13%2.05B
38423.27%1.96B
4674.69%1.88B
-2.65%11.81M
-99.47%1.51M
-98.40%5.10M
-91.21%39.36M
-97.53%12.13M
49.21%285.00M
-78.79%319.00M
-75.15%448.00M
186.05%492.00M
-74.74%191.00M
95.17%1.50B
594.89%1.80B
-92.82%172.00M
-60.35%756.06M
-66.87%770.62M
-88.92%259.47M
--2.39B
--1.91B
--2.33B
--2.34B
재고자산
10.53%5.27B
-4.33%4.95B
-1.26%4.62B
-2.82%4.95B
-8.88%4.76B
3.32%5.18B
5.65%4.67B
-3.23%5.09B
1.81%5.23B
-0.55%5.01B
0.88%4.42B
3.49%5.26B
8.54%5.14B
16.48%5.04B
7.94%4.39B
16.78%5.08B
16.41%4.73B
5.85%4.32B
-5.22%4.06B
-6.20%4.35B
-13.51%4.07B
-16.20%4.09B
-3.38%4.29B
15.64%4.64B
18.18%4.70B
22.20%4.88B
13.15%4.44B
-1.94%4.01B
2.87%3.98B
8.00%3.99B
16.89%3.92B
5.33%4.09B
0.09%3.87B
-1.89%3.69B
-3.58%3.35B
2.01%3.88B
-12.79%3.86B
-7.35%3.77B
-22.70%3.48B
-21.09%3.81B
-11.17%4.43B
-14.51%4.06B
9.12%4.50B
5.12%4.83B
-0.59%4.99B
-11.62%4.75B
-18.35%4.13B
-10.76%4.59B
-5.03%5.02B
-2.78%5.38B
--5.05B
--5.14B
--5.28B
--5.53B
선급비용
70.34%569.58M
1.25%367.24M
-18.79%359.19M
-33.07%267.61M
-0.35%334.38M
5.05%362.69M
43.61%442.28M
47.70%399.84M
40.09%335.56M
19.42%345.24M
43.20%307.98M
-83.33%270.71M
-10.37%239.53M
-9.92%289.09M
8.13%215.07M
428.40%1.62B
-24.78%267.23M
-21.65%320.91M
-48.03%198.91M
--307.34M
-38.49%355.26M
-32.01%409.61M
-34.96%382.70M
----
-4.80%577.59M
-1.57%602.50M
5.85%588.36M
51.15%518.79M
38.66%606.70M
7.01%612.13M
-3.43%555.86M
-55.02%343.24M
--437.56M
--572.01M
--575.60M
--763.09M
----
----
----
----
----
----
-23.20%96.00M
--148.00M
--229.00M
--126.00M
-51.17%125.00M
----
----
----
--256.00M
--240.00M
--303.00M
--374.00M
기타 유동자산
-21.48%-54.31M
-108.86%-55.39M
-109.22%-52.12M
-4.94%-49.01M
0.02%-44.70M
1545.61%625.29M
1422.25%565.32M
-21.01%-46.70M
-9.82%-44.71M
11.65%-43.25M
10.47%-42.75M
18.27%-38.59M
16.41%-40.71M
---48.96M
---47.75M
---47.22M
---48.71M
----
----
----
----
----
----
--1.39B
----
----
----
----
----
----
----
----
----
----
----
----
52.77%980.75M
0.44%743.25M
-20.89%454.07M
23.51%746.00M
-12.89%642.00M
-11.16%740.00M
-37.47%574.00M
-63.01%604.00M
-63.82%737.00M
-61.34%833.00M
-42.37%918.00M
-6.16%1.63B
46.32%2.04B
2.41%2.15B
--1.59B
--1.74B
--1.39B
--2.10B
유동자산 총계
19.84%17.67B
-15.33%14.78B
-27.58%13.51B
-5.49%13.80B
-5.84%14.74B
19.94%17.46B
21.75%18.66B
5.05%14.60B
-1.95%15.65B
-25.19%14.56B
-31.60%15.33B
-30.43%13.90B
-37.57%15.97B
-16.99%19.46B
-8.24%22.40B
13.28%19.98B
25.72%25.57B
17.68%23.44B
42.84%24.42B
-4.82%17.64B
28.48%20.34B
33.07%19.92B
11.94%17.09B
23.78%18.53B
2.92%15.83B
-2.33%14.97B
-19.33%15.27B
-24.90%14.97B
-22.58%15.38B
-32.62%15.33B
-16.26%18.93B
2.57%19.93B
8.85%19.87B
33.31%22.75B
48.15%22.61B
40.67%19.43B
26.26%18.26B
19.14%17.06B
-24.58%15.26B
-35.05%13.81B
-35.95%14.46B
-37.70%14.32B
-17.00%20.23B
-14.61%21.27B
7.33%22.58B
0.74%22.99B
6.39%24.38B
-1.63%24.90B
0.72%21.03B
-0.10%22.82B
--22.91B
--25.32B
--20.88B
--22.84B
비유동 자산
순고정 자산
0.41%44.50B
-10.90%42.21B
-17.00%40.08B
-3.05%46.07B
-9.57%44.31B
2.56%47.37B
8.86%48.29B
12.80%47.52B
13.92%49.00B
-0.23%46.19B
5.59%44.36B
2.59%42.13B
-2.63%43.02B
17.15%46.30B
2.03%42.01B
7.53%41.06B
15.41%44.18B
1.00%39.52B
-11.86%41.17B
-22.03%38.19B
-24.01%38.28B
-21.05%39.13B
-3.32%46.71B
4.39%48.98B
3.98%50.38B
-9.01%49.56B
-11.85%48.31B
-16.81%46.92B
-11.41%48.45B
-4.60%54.46B
-1.28%54.81B
-7.38%56.40B
-10.21%54.69B
-0.51%57.09B
4.05%55.52B
-1.56%60.89B
-14.55%60.91B
-17.68%57.38B
-31.70%53.36B
-23.98%61.85B
-16.64%71.28B
-16.78%69.71B
-4.34%78.12B
-4.96%81.37B
2.44%85.51B
-3.06%83.76B
-10.01%81.67B
-7.04%85.61B
-7.36%83.47B
-6.61%86.41B
--90.74B
--92.09B
--90.10B
--92.53B
-고정 자산
3.38%78.45B
-8.02%73.87B
-12.73%70.94B
-3.82%78.81B
-9.79%75.89B
1.13%80.31B
5.12%81.29B
10.41%81.94B
10.75%84.13B
-1.52%79.42B
5.41%77.33B
1.78%74.22B
-0.61%75.96B
14.87%80.64B
2.27%73.36B
8.90%72.92B
15.05%76.43B
-3.48%70.20B
-14.35%71.73B
-19.46%66.96B
-21.54%66.43B
-11.97%72.73B
3.87%83.74B
5.55%83.13B
8.21%84.66B
-5.20%82.62B
-7.29%80.62B
-11.08%78.76B
-7.95%78.24B
-0.31%87.15B
3.01%86.96B
-1.86%88.58B
-5.36%84.99B
4.29%87.43B
--84.42B
9.37%90.26B
-4.64%89.80B
-8.06%83.83B
----
-20.68%82.53B
-13.53%94.17B
-13.79%91.18B
-2.08%100.61B
-2.65%104.04B
4.61%108.91B
-1.56%105.76B
--102.75B
--106.87B
--104.11B
--107.44B
----
----
----
----
-감가상각누계액
7.53%33.96B
-3.89%31.66B
-6.47%30.86B
-4.89%32.74B
-10.09%31.58B
-0.86%32.94B
0.09%33.00B
7.27%34.42B
6.60%35.12B
-3.25%33.23B
5.16%32.97B
0.73%32.09B
2.17%32.95B
11.93%34.35B
2.60%31.35B
10.73%31.86B
14.56%32.25B
-8.70%30.68B
-17.48%30.56B
-15.76%28.77B
-17.89%28.15B
1.65%33.61B
14.63%37.03B
7.25%34.15B
15.09%34.28B
1.15%33.06B
0.48%32.31B
-1.05%31.84B
-1.70%29.79B
7.76%32.69B
11.26%32.15B
9.56%32.18B
4.87%30.30B
14.72%30.33B
--28.90B
42.07%29.37B
26.21%28.90B
23.17%26.44B
----
-8.82%20.68B
-2.17%22.90B
-2.39%21.47B
6.66%22.49B
6.65%22.68B
13.39%23.40B
4.60%21.99B
--21.09B
--21.26B
--20.64B
--21.03B
----
----
----
----
영업권 및 기타 무형자산
6.28%10.77B
-8.62%10.25B
-9.19%10.54B
9.58%11.54B
-8.52%10.13B
6.98%11.22B
14.83%11.61B
12.89%10.53B
17.66%11.08B
2.14%10.48B
11.95%10.11B
4.73%9.33B
-14.96%9.41B
17.14%10.26B
-2.94%9.03B
33.98%8.91B
64.79%11.07B
27.19%8.76B
9.12%9.30B
-20.15%6.65B
-21.86%6.72B
-18.78%6.89B
7.21%8.52B
8.06%8.33B
8.20%8.60B
-1.86%8.48B
-6.27%7.95B
-11.11%7.71B
10.14%7.95B
16.60%8.64B
23.22%8.48B
25.06%8.67B
4.46%7.22B
24.34%7.41B
31.10%6.88B
25.73%6.93B
8.95%6.91B
-1.07%5.96B
-23.01%5.25B
-44.02%5.51B
-12.10%6.34B
-15.05%6.03B
-0.74%6.82B
37.20%9.85B
-16.94%7.21B
-23.60%7.09B
73.12%6.87B
78.75%7.18B
116.94%8.68B
119.99%9.29B
--3.97B
--4.02B
--4.00B
--4.22B
장기 채무
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
--408.00M
--544.00M
--428.00M
--510.00M
장기 선급비용
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
--422.00M
----
----
----
----
----
----
----
----
----
----
--182.00M
--363.00M
--342.00M
기타 비유동 자산
-2.53%12.77B
-8.23%12.03B
-10.57%11.64B
-1.89%13.29B
-5.98%13.11B
-9.92%13.11B
-7.14%13.01B
2.77%13.55B
1.30%13.94B
-2.64%14.55B
-2.62%14.01B
-1.40%13.18B
9.11%13.76B
11.99%14.95B
2.15%14.39B
7.29%13.37B
-0.12%12.61B
-8.90%13.34B
-5.89%14.09B
-5.24%12.46B
-16.82%12.63B
-2.87%14.65B
34.24%14.97B
34.57%13.15B
43.85%15.18B
43.29%15.08B
11.00%11.15B
-3.97%9.77B
9.47%10.55B
6.45%10.53B
1.99%10.05B
4.10%10.18B
-5.25%9.64B
-5.06%9.89B
-3.70%9.85B
2.22%9.78B
56.02%10.17B
69.66%10.41B
71.92%10.23B
31.27%9.56B
-7.19%6.52B
-15.07%6.14B
-14.29%5.95B
-26.66%7.29B
-21.70%7.03B
-0.55%7.23B
14.48%6.94B
86.82%9.93B
71.66%8.97B
49.87%7.27B
--6.06B
--5.32B
--5.23B
--4.85B
비유동 자산 총계
2.49%73.13B
-6.33%69.19B
-11.27%66.83B
1.53%75.08B
-6.72%71.35B
0.79%73.87B
6.92%75.32B
11.08%73.96B
12.33%76.50B
-0.51%73.29B
4.83%70.45B
-0.40%66.58B
-5.15%68.10B
14.11%73.66B
-0.66%67.20B
6.51%66.85B
14.05%71.80B
-0.01%64.56B
-9.67%67.64B
-16.95%62.76B
-20.73%62.95B
-17.78%64.56B
2.88%74.89B
8.60%75.58B
9.94%79.41B
-1.35%78.53B
-9.16%72.79B
-15.52%69.59B
-7.97%72.23B
-2.64%79.60B
4.63%80.13B
0.14%82.37B
-5.01%78.49B
5.75%81.76B
6.35%76.59B
-3.47%82.26B
-11.05%82.63B
-14.31%77.32B
-25.18%72.02B
-18.48%85.21B
-12.51%92.89B
-13.78%90.23B
-3.96%96.25B
-2.51%104.53B
0.74%106.17B
-4.88%104.65B
-7.70%100.22B
-3.52%107.22B
-3.10%105.39B
-1.52%110.01B
--108.58B
--111.14B
--108.77B
--111.70B
총 자산
5.46%90.80B
-8.05%83.98B
-14.51%80.34B
0.37%88.88B
-6.57%86.09B
3.96%91.33B
9.57%93.98B
10.04%88.56B
9.62%92.15B
-5.67%87.85B
-4.28%85.77B
-7.31%80.48B
-13.66%84.07B
5.82%93.12B
-2.67%89.61B
7.99%86.83B
16.90%97.37B
4.16%88.00B
0.09%92.06B
-14.56%80.40B
-12.55%83.30B
-9.64%84.48B
4.45%91.98B
11.29%94.11B
8.71%95.25B
-1.51%93.50B
-11.10%88.06B
-17.34%84.56B
-10.92%87.62B
-9.16%94.93B
-0.13%99.06B
0.60%102.30B
-2.50%98.36B
10.73%104.51B
13.66%99.19B
2.69%101.69B
-6.02%100.88B
-9.73%94.38B
-25.08%87.28B
-19.39%99.03B
-16.62%107.35B
-18.09%104.55B
-6.51%116.49B
-7.02%122.85B
1.84%128.75B
-3.91%127.64B
-5.23%124.60B
-3.17%132.13B
-2.42%126.43B
-1.19%132.83B
--131.48B
--136.45B
--129.56B
--134.43B
부채
유동 부채
-미지급 배당금
--0.00
--0.00
--331.19M
----
----
----
----
----
----
----
----
----
----
----
-100.00%0.00
121.67%35.40M
-97.69%26.85M
-98.26%21.14M
-22.50%1.22B
--15.97M
--1.16B
--1.22B
--1.58B
----
----
----
----
----
----
----
----
--0.00
--0.00
--833.25M
----
----
----
----
----
----
----
----
----
----
----
----
--0.00
----
----
----
----
----
----
----
-기타 미지급금
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
1876.13%274.58M
29.24%114.57M
126.37%34.35M
--93.35M
--13.89M
-26.15%88.65M
--15.17M
----
----
--120.04M
----
---1.06B
----
----
----
----
-22.11%458.00M
-26.85%455.00M
--339.00M
-3.57%405.00M
--588.00M
--622.00M
----
-69.63%420.00M
----
----
----
--1.38B
--1.02B
--1.01B
--2.32B
발생비용
12.65%731.58M
14.79%604.24M
6.80%951.96M
10.33%819.17M
-2.29%649.44M
-3.44%526.39M
4.54%891.37M
2.65%742.45M
16.22%664.65M
1.35%545.12M
4.31%852.63M
-0.80%723.31M
-17.90%571.90M
8.85%537.88M
-6.90%817.37M
6.88%729.12M
40.18%696.61M
13.51%494.13M
10.84%877.91M
-8.45%682.20M
-22.27%496.95M
-17.06%435.33M
-24.18%792.08M
-14.25%745.19M
-7.33%639.35M
-7.37%524.85M
-4.97%1.04B
-6.54%869.06M
6.22%689.89M
24.92%566.64M
51.41%1.10B
57.47%929.90M
31.84%649.47M
10.99%453.59M
96.40%726.08M
-2.40%590.51M
-31.29%492.63M
-43.08%408.68M
-72.94%369.70M
-57.66%605.00M
-44.50%717.00M
-32.07%718.00M
-13.49%1.37B
18.59%1.43B
32.13%1.29B
24.48%1.06B
-6.35%1.58B
2.64%1.21B
-11.43%977.82M
-7.00%849.13M
--1.69B
--1.17B
--1.10B
--913.00M
유동 충당 부채
-6.14%4.97B
6.45%5.42B
3.62%5.01B
21.42%6.19B
0.91%5.30B
-14.61%5.09B
-27.45%4.83B
-17.62%5.10B
-9.00%5.25B
-13.17%5.96B
7.00%6.66B
-4.28%6.19B
-10.77%5.77B
34.77%6.87B
10.12%6.22B
81.08%6.46B
91.47%6.46B
47.43%5.10B
43.75%5.65B
-18.31%3.57B
-24.30%3.38B
12.30%3.46B
276.03%3.93B
270.66%4.37B
244.13%4.46B
80.41%3.08B
-71.38%1.05B
3.80%1.18B
13.61%1.30B
29.54%1.71B
64.69%3.65B
-41.79%1.14B
-23.66%1.14B
-55.37%1.32B
-21.94%2.22B
--1.95B
--1.49B
--2.95B
--2.84B
----
----
----
----
----
----
----
----
--1.51B
--2.01B
--1.79B
----
----
----
----
단기 부채 및 임대 채무
-20.14%863.39M
-46.49%788.12M
14.84%1.17B
2.79%998.49M
17.73%1.08B
170.20%1.47B
110.88%1.02B
118.09%971.38M
-1.47%918.30M
-50.59%545.12M
-59.98%482.78M
-66.87%445.40M
-6.69%932.04M
10.28%1.10B
6.17%1.21B
30.64%1.34B
-17.45%998.83M
-14.10%1.00B
-21.33%1.14B
-34.50%1.03B
-20.27%1.21B
-60.04%1.16B
44.13%1.44B
15.69%1.57B
-16.29%1.52B
47.38%2.91B
-41.08%1.00B
-26.28%1.36B
-12.16%1.81B
-19.02%1.98B
-37.60%1.70B
-15.20%1.84B
-34.49%2.06B
-24.27%2.44B
10.26%2.73B
-28.30%2.17B
-1.25%3.15B
0.93%3.22B
74.23%2.47B
48.46%3.03B
77.12%3.19B
80.61%3.19B
-20.06%1.42B
-34.01%2.04B
-43.68%1.80B
-45.43%1.77B
-51.70%1.77B
38.45%3.09B
57.93%3.20B
36.78%3.24B
--3.67B
--2.23B
--2.02B
--2.37B
-단기 부채
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
--1.66B
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
--3.47B
--2.04B
--2.01B
--2.35B
-단기 임대 채무
-0.18%175.81M
-7.69%176.87M
-25.33%146.82M
--156.93M
-79.77%176.13M
1.16%191.61M
9.52%196.62M
-100.00%0.00
437.77%870.66M
0.40%189.41M
4.72%179.53M
3.09%156.41M
-12.29%161.90M
1.82%188.65M
-31.42%171.44M
-31.12%151.72M
-16.34%184.58M
-17.81%185.28M
10.44%250.01M
-6.95%220.29M
-7.04%220.65M
3.60%225.43M
--226.37M
--236.74M
--237.36M
--217.59M
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
기타 유동 부채
-6.14%4.97B
6.45%5.42B
3.62%5.01B
21.42%6.19B
0.91%5.30B
-14.61%5.09B
-27.45%4.83B
-17.62%5.10B
-9.00%5.25B
-13.17%5.96B
7.00%6.66B
-4.28%6.19B
-10.77%5.77B
34.77%6.87B
10.12%6.22B
81.08%6.46B
91.47%6.46B
47.43%5.10B
43.75%5.65B
-23.14%3.57B
-26.20%3.38B
11.06%3.46B
245.20%3.93B
289.37%4.64B
230.37%4.57B
80.82%3.11B
-68.82%1.14B
5.03%1.19B
9.82%1.38B
30.69%1.72B
216.26%3.65B
-41.79%1.14B
-15.62%1.26B
-55.37%1.32B
-59.35%1.15B
325.88%1.95B
228.35%1.49B
770.67%2.95B
601.55%2.84B
-22.11%458.00M
-26.85%455.00M
--339.00M
-3.57%405.00M
-61.06%588.00M
-69.05%622.00M
----
-69.63%420.00M
48.47%1.51B
98.37%2.01B
-23.06%1.79B
--1.38B
--1.02B
--1.01B
--2.32B
유동 부채 총계
6.42%14.54B
-14.70%13.32B
-10.27%13.12B
11.75%15.17B
0.07%13.66B
19.94%15.62B
6.64%14.62B
4.66%13.58B
13.04%13.65B
-11.20%13.02B
-9.95%13.71B
-19.25%12.97B
-16.32%12.07B
22.56%14.66B
4.28%15.23B
49.60%16.07B
29.15%14.43B
3.46%11.96B
5.16%14.60B
-20.22%10.74B
-12.48%11.17B
-6.58%11.56B
51.71%13.89B
48.38%13.46B
39.72%12.77B
23.20%12.38B
-30.08%9.15B
-15.54%9.07B
-13.70%9.14B
-16.24%10.05B
16.33%13.09B
-0.58%10.74B
-8.22%10.59B
6.24%12.00B
8.19%11.25B
5.64%10.80B
11.37%11.54B
12.63%11.29B
-3.13%10.40B
-1.63%10.23B
8.72%10.36B
11.87%10.03B
11.70%10.74B
-13.66%10.39B
-14.16%9.53B
-21.13%8.96B
-23.62%9.61B
16.38%12.04B
20.38%11.10B
4.32%11.36B
--12.59B
--10.35B
--9.22B
--10.89B
비유동 부채
장기 충당 부채
-5.95%18.23B
-20.20%18.16B
-29.50%17.33B
-7.15%19.68B
-16.65%19.38B
5.18%22.75B
14.38%24.58B
9.97%21.19B
8.78%23.25B
-13.42%21.63B
-9.98%21.49B
-11.79%19.27B
-13.65%21.37B
6.64%24.99B
-5.65%23.88B
17.40%21.85B
35.37%24.75B
26.10%23.43B
13.01%25.31B
-5.59%18.61B
-11.35%18.29B
-5.74%18.58B
32.70%22.39B
23.90%19.71B
24.35%20.63B
14.73%19.71B
-1.41%16.88B
-10.21%15.91B
0.49%16.59B
0.90%17.18B
6.50%17.12B
3.64%17.72B
2.01%16.51B
15.01%17.03B
16.29%16.07B
82.29%17.10B
43.05%16.18B
34.95%14.81B
9.56%13.82B
-23.22%9.38B
-14.60%11.31B
-25.48%10.97B
-11.81%12.61B
-13.88%12.22B
-5.00%13.25B
5.62%14.72B
86.88%14.30B
117.13%14.18B
133.66%13.94B
132.31%13.94B
--7.65B
--6.53B
--5.97B
--6.00B
장기 부채 및 임대 채무
29.37%16.54B
25.08%14.90B
18.78%13.80B
-3.22%12.58B
8.46%12.78B
6.90%11.92B
8.27%11.62B
25.47%13.00B
15.29%11.79B
-2.49%11.15B
-3.88%10.73B
-3.65%10.36B
-10.50%10.22B
-0.63%11.43B
-10.53%11.17B
-15.39%10.75B
-28.36%11.42B
-28.62%11.50B
5.10%12.48B
-5.77%12.71B
10.50%15.94B
13.21%16.12B
-17.77%11.88B
-11.69%13.48B
-9.80%14.43B
-22.70%14.24B
-30.43%14.44B
-36.38%15.27B
-38.00%16.00B
-33.17%18.42B
-25.09%20.76B
-17.67%24.00B
-9.89%25.80B
-1.40%27.56B
6.65%27.71B
11.07%29.15B
4.38%28.64B
5.65%27.95B
-10.75%25.98B
-10.29%26.25B
-9.28%27.43B
-5.80%26.46B
5.22%29.11B
9.92%29.26B
14.30%30.24B
5.49%28.09B
-2.99%27.67B
-7.24%26.62B
6.16%26.46B
10.75%26.62B
--28.52B
--28.69B
--24.92B
--24.04B
-장기 채무
29.37%16.54B
25.08%14.90B
18.78%13.80B
-3.22%12.58B
8.46%12.78B
6.90%11.92B
8.27%11.62B
25.47%13.00B
15.29%11.79B
-2.49%11.15B
-3.88%10.73B
-3.65%10.36B
-10.50%10.22B
-0.63%11.43B
-10.53%11.17B
-15.39%10.75B
-28.36%11.42B
-28.62%11.50B
5.10%12.48B
-5.77%12.71B
10.50%15.94B
13.21%16.12B
-17.77%11.88B
-11.69%13.48B
-9.80%14.43B
-22.70%14.24B
-30.43%14.44B
-36.38%15.27B
-38.00%16.00B
-33.17%18.42B
-25.09%20.76B
-17.67%24.00B
-9.89%25.80B
-1.40%27.56B
6.65%27.71B
11.07%29.15B
4.38%28.64B
5.65%27.95B
-10.75%25.98B
-10.29%26.25B
-9.28%27.43B
-5.80%26.46B
5.22%29.11B
9.92%29.26B
14.30%30.24B
5.49%28.09B
-2.99%27.67B
-7.24%26.62B
6.16%26.46B
10.75%26.62B
--28.52B
--28.69B
--24.92B
--24.04B
이연 부채
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
23.02%1.78B
23.44%1.81B
24.31%1.84B
-11.62%1.32B
--1.45B
--1.46B
--1.48B
--1.50B
----
----
----
----
----
----
----
직원 복리후생
-3.15%1.18B
-9.34%1.16B
-18.68%1.12B
4.80%1.28B
-10.94%1.21B
-1.99%1.28B
10.87%1.38B
-2.59%1.23B
1.08%1.36B
-17.69%1.31B
-19.06%1.24B
-23.30%1.26B
-29.50%1.35B
-13.81%1.59B
-32.41%1.54B
-24.96%1.64B
-13.18%1.91B
-1.11%1.84B
6.87%2.27B
--2.19B
--2.20B
--1.87B
17.95%2.13B
----
----
----
--1.80B
----
----
----
----
----
----
----
----
----
----
----
----
-5.00%1.88B
0.93%2.06B
1.68%2.12B
1.73%2.24B
--1.98B
--2.04B
--2.09B
-32.49%2.20B
----
----
----
--3.26B
--2.44B
--2.45B
--2.40B
파생상품 부채
7.54%112.30M
171.76%172.31M
349.53%428.96M
86.79%132.89M
5.22%104.43M
-56.85%63.41M
-48.11%95.42M
-73.74%71.14M
-73.67%99.25M
-42.59%146.95M
-68.97%183.88M
-56.99%270.89M
-28.31%376.89M
-70.43%255.96M
-13.98%592.61M
-34.19%629.88M
-40.42%525.72M
7.20%865.65M
123.85%688.93M
148.96%957.10M
174.10%882.36M
161.28%807.51M
-10.52%307.77M
-21.06%384.43M
-47.62%321.91M
-41.06%309.06M
-49.79%343.95M
-28.47%487.02M
-36.99%614.61M
-46.65%524.37M
-44.15%685.07M
-41.43%680.90M
-18.75%975.40M
--982.97M
--1.23B
-58.60%1.16B
-47.46%1.20B
----
----
114.68%2.81B
139.52%2.29B
122.46%2.50B
7.91%1.61B
--1.31B
--954.00M
--1.12B
--1.49B
----
----
----
----
----
----
----
기타 비유동 부채
-5.95%18.23B
-20.20%18.16B
-29.50%17.33B
-7.15%19.68B
-16.65%19.38B
5.18%22.75B
14.38%24.58B
9.97%21.19B
8.78%23.25B
-13.42%21.63B
-9.98%21.49B
-11.79%19.27B
-13.65%21.37B
6.64%24.99B
-5.65%23.88B
17.40%21.85B
35.37%24.75B
26.10%23.43B
13.01%25.31B
-5.59%18.61B
-11.35%18.29B
-5.74%18.58B
32.70%22.39B
23.90%19.71B
24.35%20.63B
14.73%19.71B
-1.41%16.88B
-10.21%15.91B
0.49%16.59B
0.90%17.18B
6.50%17.12B
3.64%17.72B
2.01%16.51B
15.01%17.03B
16.29%16.07B
39.34%17.10B
13.84%16.18B
6.76%14.81B
-7.95%13.82B
-17.54%12.27B
-10.32%14.21B
-22.60%13.87B
-13.60%15.01B
4.90%14.88B
13.68%15.85B
28.53%17.92B
66.01%17.38B
51.26%14.18B
58.03%13.94B
54.66%13.94B
--10.47B
--9.38B
--8.82B
--9.01B
비유동 부채 총계
3.76%35.58B
-7.57%34.07B
-15.22%32.62B
-4.72%34.01B
-9.62%34.29B
2.90%36.86B
9.35%38.48B
8.55%35.70B
7.99%37.94B
-10.40%35.82B
-9.77%35.19B
-10.35%32.89B
-12.78%35.14B
-0.51%39.98B
-8.47%39.00B
1.14%36.68B
2.97%40.29B
1.21%40.18B
9.28%42.61B
-4.24%36.27B
-0.67%39.12B
3.82%39.70B
14.18%38.99B
10.41%37.88B
9.93%39.39B
-1.49%38.24B
-17.22%34.15B
-23.75%34.31B
-21.85%35.83B
-19.64%38.82B
-11.93%41.25B
-8.59%44.99B
-4.28%45.85B
8.12%48.31B
12.44%46.84B
11.11%49.22B
1.66%47.90B
-3.31%44.68B
-15.72%41.66B
-9.72%44.30B
-7.38%47.12B
-9.00%46.21B
-1.23%49.43B
11.53%49.07B
16.46%50.87B
15.09%50.78B
16.35%50.05B
3.78%44.00B
13.66%43.68B
12.40%44.12B
--43.02B
--42.39B
--38.43B
--39.25B
부채 총계
4.52%50.12B
-9.69%47.39B
-13.85%45.75B
-0.18%49.19B
-7.05%47.95B
7.44%52.48B
8.59%53.10B
7.45%49.28B
9.28%51.59B
-10.62%48.84B
-9.82%48.90B
-13.06%45.86B
-13.72%47.21B
4.79%54.64B
-5.22%54.23B
12.21%52.75B
8.79%54.72B
1.72%52.15B
8.19%57.21B
-8.43%47.01B
-3.56%50.30B
1.28%51.26B
22.11%52.88B
18.35%51.34B
15.99%52.15B
3.59%50.62B
-20.32%43.30B
-22.17%43.38B
-20.33%44.97B
-18.97%48.87B
-6.46%54.34B
-7.15%55.73B
-5.05%56.44B
7.74%60.30B
11.59%58.09B
10.08%60.02B
3.41%59.44B
-0.46%55.97B
-13.47%52.06B
-8.31%54.52B
-4.84%57.48B
-5.87%56.23B
0.85%60.17B
6.12%59.46B
10.26%60.40B
7.67%59.74B
7.30%59.66B
6.25%56.03B
14.96%54.78B
10.65%55.48B
--55.60B
--52.74B
--47.65B
--50.14B
자본 총계
보통주 자본
2.95%14.23B
-12.08%13.55B
-21.46%12.51B
-7.64%14.19B
-14.42%13.82B
0.95%15.41B
8.94%15.93B
7.62%15.36B
9.82%16.15B
-6.40%15.27B
5.38%14.62B
0.51%14.27B
-5.47%14.71B
18.83%16.31B
-6.76%13.88B
3.09%14.20B
10.01%15.56B
-7.58%13.73B
-22.62%14.88B
-25.95%13.78B
-29.53%14.14B
-24.61%14.85B
-3.45%19.23B
-2.58%18.60B
0.64%20.07B
-15.78%19.70B
-14.65%19.92B
-21.90%19.10B
-14.71%19.94B
-5.50%23.39B
-1.78%23.34B
3.08%24.45B
-2.83%23.38B
15.03%24.75B
21.70%23.76B
-61.50%23.72B
-60.95%24.06B
-65.08%21.52B
-68.31%19.52B
0.00%61.61B
0.00%61.61B
1.71%61.61B
1.71%61.61B
82.02%61.61B
83.32%61.61B
63.44%60.58B
44.11%60.58B
-19.78%33.85B
-20.35%33.61B
-12.78%37.06B
--42.04B
--42.20B
--42.20B
--42.49B
이익 잉여금
10.45%23.82B
1.62%20.55B
-11.46%19.14B
12.08%22.96B
5.93%21.56B
10.37%20.22B
6.74%21.62B
17.22%20.48B
-0.00%20.36B
12.91%18.33B
30.60%20.25B
79.27%17.47B
25.72%20.36B
61.85%16.23B
113.09%15.51B
34.82%9.75B
137.27%16.19B
63.39%10.03B
-5.52%7.28B
-30.48%7.23B
-28.31%6.82B
-35.00%6.14B
-31.24%7.70B
45.21%10.40B
19.31%9.52B
1.95%9.44B
45.17%11.20B
-18.36%7.16B
51.27%7.98B
48.78%9.26B
111.36%7.72B
107.73%8.77B
42.20%5.27B
168.59%6.22B
617.43%3.65B
-56.90%4.22B
-74.76%3.71B
-82.93%2.32B
-97.45%508.92M
-61.85%9.80B
-51.21%14.69B
-59.13%13.57B
-32.41%19.98B
-35.58%25.68B
-16.40%30.12B
-19.99%33.22B
-36.14%29.57B
-23.24%39.87B
-28.34%36.03B
-16.00%41.52B
--46.30B
--51.94B
--50.27B
--49.42B
자본 잉여금
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
---529.00M
---367.00M
---369.00M
---71.00M
차감: 자사주
3.52%3.64B
-8.89%3.47B
-12.40%3.20B
4.30%3.63B
13.29%3.52B
133.18%3.81B
-24.74%3.66B
-8.46%3.48B
-55.20%3.11B
-67.33%1.63B
-7.30%4.86B
-18.27%3.80B
104.70%6.93B
338.57%5.00B
321.74%5.24B
304.65%4.65B
186.78%3.39B
-8.12%1.14B
-23.42%1.24B
-26.72%1.15B
-30.27%1.18B
-25.40%1.24B
-4.68%1.62B
35.55%1.57B
138.89%1.69B
99.91%1.66B
105.23%1.70B
33.25%1.16B
-14.70%708.72M
-5.49%831.37M
-1.77%829.49M
3.08%868.95M
-2.83%830.86M
15.03%879.63M
21.70%844.43M
-42.93%842.95M
-42.11%855.10M
-48.23%764.67M
-53.02%693.83M
0.00%1.48B
0.00%1.48B
-67.01%1.48B
-67.01%1.48B
-58.26%1.48B
-57.96%1.48B
15.56%4.48B
0.00%4.48B
-20.97%3.54B
-21.53%3.51B
-31.57%3.87B
--4.48B
--4.48B
--4.48B
--5.66B
이익잉여금에 영향을 주지 않는 기타 포괄손익
0.90%5.02B
-14.19%4.83B
-10.73%5.04B
-10.56%4.90B
-13.73%4.98B
0.75%5.63B
3.30%5.65B
1.77%5.48B
-22.87%5.77B
-48.09%5.59B
-49.16%5.47B
-61.49%5.39B
-48.57%7.48B
-24.11%10.77B
-33.85%10.76B
-28.62%13.98B
-24.59%14.54B
-11.14%14.19B
-0.95%16.27B
19.87%19.59B
19.09%19.28B
-0.36%15.97B
3.20%16.42B
-1.14%16.34B
0.25%16.19B
12.07%16.03B
10.83%15.91B
17.39%16.53B
13.28%16.15B
5.21%14.30B
11.53%14.36B
2.42%14.08B
4.16%14.26B
-7.01%13.59B
-12.82%12.87B
150.45%13.75B
153.83%13.69B
156.35%14.62B
160.52%14.77B
-17.63%-27.25B
-12.51%-25.43B
-15.94%-25.94B
-11.97%-24.40B
-989.13%-23.17B
-901.67%-22.60B
-968.98%-22.37B
-126.67%-21.79B
71.68%-2.13B
70.69%-2.26B
55.89%-2.09B
---9.61B
---7.51B
---7.70B
---4.75B
비지배 지분
-11.01%1.25B
-23.50%1.16B
-25.86%1.12B
-4.85%1.42B
-5.67%1.40B
-1.30%1.52B
3.03%1.52B
1.49%1.49B
0.79%1.49B
80.37%1.54B
76.17%1.47B
91.50%1.47B
110.34%1.48B
186.11%853.98M
190.44%835.68M
159.09%766.42M
158.31%702.33M
13.36%-991.73M
14.26%-924.00M
-291.86%-1.30B
-263.18%-1.20B
-241.76%-1.14B
-227.50%-1.08B
-20.35%676.02M
-21.02%738.12M
-27.30%807.49M
-35.62%845.16M
-42.56%848.75M
-34.67%934.53M
-28.63%1.11B
-33.90%1.31B
-29.77%1.48B
-32.20%1.43B
-22.60%1.56B
-4.79%1.99B
-6.16%2.10B
96.99%2.11B
75.16%2.01B
73.98%2.09B
74.47%2.24B
-14.18%1.07B
-23.77%1.15B
-25.57%1.20B
-9.20%1.28B
-13.47%1.25B
-1.58%1.51B
-1.47%1.61B
-9.69%1.42B
-10.58%1.44B
-17.11%1.53B
--1.64B
--1.57B
--1.61B
--1.85B
자본 총계
6.65%40.68B
-5.82%36.59B
-15.36%34.59B
1.06%39.70B
-5.96%38.14B
-0.40%38.85B
10.86%40.87B
13.46%39.28B
10.05%40.56B
1.36%39.00B
4.22%36.87B
1.60%34.62B
-13.59%36.85B
7.33%38.48B
1.52%35.38B
2.05%34.08B
29.26%42.65B
7.92%35.85B
-10.88%34.85B
-21.93%33.39B
-23.42%33.00B
-22.53%33.22B
-12.64%39.10B
3.85%42.77B
1.03%43.09B
-6.91%42.88B
0.09%44.76B
-11.57%41.18B
1.73%42.65B
4.21%46.07B
8.80%44.72B
11.77%46.57B
1.15%41.92B
15.09%44.20B
16.71%41.10B
-6.37%41.67B
-16.89%41.45B
-20.51%38.41B
-37.48%35.21B
-29.79%44.50B
-27.04%49.87B
-28.84%48.32B
-13.27%56.32B
-16.70%63.38B
-4.60%68.35B
-12.22%67.90B
-14.42%64.94B
-9.11%76.09B
-12.53%71.65B
-8.23%77.35B
--75.88B
--83.72B
--81.91B
--84.29B
통화 단위
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
감사 의견
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
