엑스게이트

356680 코스닥
8,030 230 (-2.78%)
기준 : 07/04
  • 시가총액
    2,358억
  • 주식수
    2,854만
  • PER
    81.77배
  • PBR
    5.42배
  • ROE
    6.63%
  • 결산월
    12월

25.1Q 업데이트 - 전체계정

  • 재무분석
  • 20년 재무제표
  • 현금흐름표
자세히

현금흐름표를 통해 기업에 현금이 얼마나 들어오고 나갔는지, 또 현재 현금을 얼마나 보유하고 있는지를 알 수 있습니다. 기업의 현금흐름은 크게 영업활동 현금흐름, 투자활동 현금흐름, 재무활동 현금흐름 3가지로 나누어 집니다. 일반적으로 영업활동 현금흐름은 플러스(+), 투자활동 현금흐름은 마이너스(-), 재무활동 현금흐름은 마이너스(-)를 나타내는 기업이 좋은 기업입니다.

  • 데이터
  • 개별 재무제표
  • 국제회계
설정
연환산 연간 분기
세부항목 소수점
단위 : 억원
현금흐름표 2025/03 2024/12 2024/09 2024/06 2024/03 2023/12
영업활동으로인한현금흐름 -7-7.8 3737.3 9292.6 7777.1 8989.8
당기순이익 2828.8 3939.9 3939.3 4747.4 6565.6
법인세비용차감전계속사업이익 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
현금유출이 없는 비용(가산) 1414.2 1313.0 1919.8 1717.6 1919.8
유형자산감가상각비 99.5 88.9 77.8 77.1 66.7
개발비상각 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
무형자산상각비 11.2 11.1 11.0 00.9 00.7
대손상각비 00.3 N/AN/A N/AN/A N/AN/A N/AN/A
금융비용 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
이자비용 22.1 11.1 0-0.5 0-0.5 0-0.3
외환거래손실 00.0 N/AN/A 00.3 00.0 00.0
충당부채전입액 00.8 00.5 00.2 00.2 00.2
법인세비용 00.0 11.1 N/AN/A N/AN/A 11.3
기타 00.1 00.1 1010.9 99.8 1010.8
현금유입이 없는 수익(차감) 55.2 88.2 1616.3 1717.9 2323.3
지분법이익 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
금융자산평가이익 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
투자자산평가이익 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
파생상품이익 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
금융수익 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
이자수익 55.8 55.9 55.1 55.0 44.6
외환거래이익 00.8 00.9 00.0 00.2 00.1
기타 -1-1.4 11.4 1111.1 1212.6 1818.5
영업자산·부채 변동 -47-47.5 -9-9.4 4646.2 2727.1 2626.5
영업활동자산의감소 -67-67.3 -21-21.3 3333.1 2929.7 1717.9
매출채권감소 -51-51.4 -35-35.0 1919.4 1919.3 1313.8
재고자산의감소 -13-13.2 1515.5 1111.5 22.6 88.9
선급금 감소 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
선급비용 감소 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
매각예정자산 감소 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
기타 -2-2.7 -1-1.8 22.2 77.7 -4-4.9
영업활동부채의증가 1919.8 1111.9 1313.0 -2-2.6 88.6
매입채무 증가 2929.8 0-0.8 55.9 -13-13.2 -7-7.1
선수금 증가 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
선수수익 증가 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
예수금의증가 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
미지급비용 증가 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
충당부채의증가 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
퇴직금관련 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
기타 -9-9.9 1212.7 77.1 1010.5 1515.7
정부보조금등변동 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
기타운전자본변동 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
*영업에서창출된현금흐름 -9-9.7 3535.3 8989.1 7474.2 8888.6
이자수취 55.4 55.1 44.9 44.7 44.0
이자지급 -2-2.2 -1-1.4 00.2 0-0.3 0-0.4
배당금수입 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
배당금지급 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
법인세환입 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
법인세납부 -1-1.3 -1-1.6 -1-1.6 -1-1.4 -2-2.3
중단사업관련현금흐름 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
투자활동으로인한현금흐름 -118-118.2 -97-97.4 -51-51.7 -33-33.1 -49-49.6
투자활동현금유입액 66.4 66.1 33.7 00.1 00.2
유동금융자산의감소 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
매도가능금융자산 감소 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
지분법 주식 감소 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
기타 66.4 N/AN/A N/AN/A N/AN/A N/AN/A
투자활동현금유출액 124124.6 103103.5 5555.4 3333.3 4949.8
유동금융자산 증가 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
매도가능금융자산 증가 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
지분법 주식 증가 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
유형자산의증가 107107.5 9292.2 4444.0 2323.4 3434.4
토지의증가 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
건물및부속설비의증가 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
구축물의증가 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
기계장치의증가 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
중장비의 증가 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
선박의 증가 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
항공기의 증가 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
건설중인자산의증가 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
기타 107107.5 9292.2 4444.0 2323.4 3434.4
무형자산의증가 11.6 N/AN/A 00.5 00.5 00.5
기타 1717.1 1111.2 1111.3 99.8 1515.4
이자수취 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
이자지급 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
배당금수입 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
배당금지급 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
법인세환입 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
법인세납부 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
중단사업관련현금흐름 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
재무활동으로인한현금흐름 9797.1 9797.0 9696.1 -3-3.8 -26-26.7
재무활동현금유입액(가산) 100100.2 100100.5 100100.3 00.5 22.7
단기차입금의증가 100100.0 100100.0 100100.0 N/AN/A N/AN/A
장기차입금의증가 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
사채의증가 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
유동성장기부채의증가 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
상환우선주의 증가 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
자본금 및 자본잉여금 증가 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
자기주식의처분 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
기타 00.2 00.5 00.3 00.5 22.7
재무활동현금유출액(차감) 33.1 33.5 44.1 44.4 2929.4
단기차입금의감소 N/AN/A N/AN/A N/AN/A N/AN/A 2525.0
장기차입금의감소 0-0.4 N/AN/A N/AN/A N/AN/A N/AN/A
사채의감소 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
유동성장기부채의감소 22.1 11.7 11.7 11.7 11.7
상환우선주의 감소 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
자본금 및 자본잉여금 감소 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
자기주식의취득 N/AN/A N/AN/A 00.0 00.0 00.0
기타 33.1 33.5 44.1 44.4 2929.4
이자수취 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
이자지급 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
배당금수입 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
배당금지급 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
법인세환입 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
법인세납부 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
중단사업관련현금흐름 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
기타 00.7 00.8 0-0.3 00.2 00.0
기타현금흐름 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
연결범위변동 N/AN/A N/AN/A N/AN/A N/AN/A N/AN/A
환율변동효과 00.7 00.8 0-0.3 00.2 00.0
기타 00.0 00.0 00.0 00.0 00.0
현금의 증감 -28-28.2 3737.7 136136.8 4040.3 1313.5
기초의 현금 936936.7 898898.9 762762.1 721721.8 708708.2
기말의 현금 908908.5 936936.7 898898.9 762762.1 721721.8
잉여현금흐름 -117-117.6 -48-48.7 4545.4 5252.8 5555.3
시가총액 1,9181,918.1 2,9652,965.6 1,2651,265.9 1,3681,368.6 1,7611,761.1
주가 6,7206,720.0 10,39010,390.0 4,4354,435.0 4,7954,795.0 6,1706,170.0
주가현금흐름배수 -244.39-244.39 79.3679.36 13.6613.66 17.7417.74 19.5919.59
주식수(만주) 2,854 2,854 2,854 2,854 2,854 2,849

20년 재무제표를 한번에! 프리미엄 서비스를 무제한으로 이용하세요. 프리미엄 55% 평생할인

밸류라인 서비스를 무제한 이용하세요 프리미엄