{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/002960","operator":"비피엑스지(BPXG)","data":["금융감독원 DART 전자공시(재무제표·배당)","공공데이터포털 금융위원회 주식시세정보(주가·상장주식수)"],"units":{"money":"KRW","ratio":"decimal (0.123 = 12.3%)","multiple":"x"},"note":"FCFF·EBITDA·EV·ROE·성장률은 공시값이 아니라 원본 재무제표를 가공한 추정치입니다. 투자 권유가 아닙니다."},"company":{"stockCode":"002960","name":"한국쉘석유","market":"KOSPI","sector":"석유 정제품 제조업","lastPrice":508000,"marketCap":660400000000,"sharesOutstanding":1300000,"asOf":"2026-09-26T15:09:35.257Z"},"valuation":{"fiscalYear":2025,"per":13.69,"perTtm":12.89,"ttmPeriod":"25Q3~26Q2","pbr":4.7,"psr":1.91,"evEbitda":11.16,"ev":620277607151,"fcff":39135198840,"fcffYield":0.0631,"roe":0.3604,"revenueGrowth":{"y1":0.0544,"y3":0.0457,"y5":0.1148},"operatingIncomeGrowth":{"y1":0.1485,"y3":0.146,"y5":0.1124},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.228Z"},"price":{"high52w":580000,"low52w":410500,"fromHigh":-0.1241,"returns":[{"label":"1개월","value":0.0201},{"label":"3개월","value":0.0774},{"label":"6개월","value":0.0583},{"label":"1년","value":0.2512},{"label":"3년","value":1.2135},{"label":"5년","value":0.8273}]},"dividends":[{"fiscalYear":2025,"dps":36000,"yieldPct":7.8,"payoutPct":null},{"fiscalYear":2024,"dps":27000,"yieldPct":7.9,"payoutPct":null},{"fiscalYear":2023,"dps":25000,"yieldPct":10.3,"payoutPct":null},{"fiscalYear":2022,"dps":18000,"yieldPct":7.1,"payoutPct":null},{"fiscalYear":2021,"dps":19000,"yieldPct":7.4,"payoutPct":null},{"fiscalYear":2020,"dps":14000,"yieldPct":4.9,"payoutPct":null},{"fiscalYear":2019,"dps":16000,"yieldPct":5,"payoutPct":99},{"fiscalYear":2018,"dps":19000,"yieldPct":5,"payoutPct":99}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":219753603257,"operatingIncome":31022803513,"netIncome":24960348700,"controllingNetIncome":null,"ebitda":32050271400,"fcff":23230978994,"cfo":29873923140,"capex":6642944146,"totalAssets":144599597573,"totalLiabilities":45048636508,"totalEquity":99550961065,"cash":21708525001,"totalDebt":null},{"fiscalYear":2019,"statement":"별도","revenue":211845124856,"operatingIncome":25674570820,"netIncome":21026586664,"controllingNetIncome":null,"ebitda":27808912072,"fcff":18842440380,"cfo":25809950296,"capex":6967509916,"totalAssets":141114506335,"totalLiabilities":43195103685,"totalEquity":97919402650,"cash":22612056599,"totalDebt":577766174},{"fiscalYear":2020,"statement":"별도","revenue":200334946945,"operatingIncome":30986415678,"netIncome":21010633246,"controllingNetIncome":null,"ebitda":35798138842,"fcff":38354948161,"cfo":42498268234,"capex":4143320073,"totalAssets":148607730718,"totalLiabilities":50491876772,"totalEquity":98115853946,"cash":25270313572,"totalDebt":143028640},{"fiscalYear":2021,"statement":"별도","revenue":241388074436,"operatingIncome":38045978839,"netIncome":29045945812,"controllingNetIncome":null,"ebitda":42165365238,"fcff":22661707510,"cfo":24681581773,"capex":2019874263,"totalAssets":165711579705,"totalLiabilities":56156826918,"totalEquity":109554752787,"cash":27744110524,"totalDebt":860685697},{"fiscalYear":2022,"statement":"별도","revenue":301642199205,"operatingIncome":35071601445,"netIncome":26721326526,"controllingNetIncome":null,"ebitda":37273239216,"fcff":12800231618,"cfo":15393720975,"capex":2593489357,"totalAssets":172340453951,"totalLiabilities":59384706208,"totalEquity":112955747743,"cash":27438016883,"totalDebt":879347683},{"fiscalYear":2023,"statement":"별도","revenue":320486205004,"operatingIncome":42296587917,"netIncome":37379114562,"controllingNetIncome":null,"ebitda":44951951590,"fcff":40066954788,"cfo":43288467195,"capex":3221512407,"totalAssets":188371616567,"totalLiabilities":62221361302,"totalEquity":126150255265,"cash":49145713523,"totalDebt":652966054},{"fiscalYear":2024,"statement":"별도","revenue":327169149754,"operatingIncome":45955067339,"netIncome":36654972144,"controllingNetIncome":null,"ebitda":null,"fcff":null,"cfo":33646757503,"capex":null,"totalAssets":191296096831,"totalLiabilities":64020495113,"totalEquity":127275601718,"cash":36211088538,"totalDebt":1086221988},{"fiscalYear":2025,"statement":"별도","revenue":344959163929,"operatingIncome":52781327678,"netIncome":48227962489,"controllingNetIncome":null,"ebitda":55561317082,"fcff":39135198840,"cfo":51307771674,"capex":12172572834,"totalAssets":200264519929,"totalLiabilities":59902688775,"totalEquity":140361831154,"cash":44311123990,"totalDebt":4188731141}],"quarterly":[{"stockCode":"002960","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":86053303470,"operatingIncome":14312632090,"netIncome":12312621950,"prevYearRevenue":80656744762,"prevYearOperatingIncome":11995340440,"prevYearNetIncome":10354365655,"source":"11014","updatedAt":"2026-08-26T22:21:15.069Z"},{"stockCode":"002960","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":78372264252,"operatingIncome":9533248477,"netIncome":12118093619,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:21:15.072Z"},{"stockCode":"002960","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":91271286857,"operatingIncome":16009001378,"netIncome":14048814668,"prevYearRevenue":89987286553,"prevYearOperatingIncome":14518789121,"prevYearNetIncome":12311253157,"source":"11013","updatedAt":"2026-08-26T22:21:14.543Z"},{"stockCode":"002960","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":95483718878,"operatingIncome":15564070340,"netIncome":12754025999,"prevYearRevenue":90546309654,"prevYearOperatingIncome":14416657990,"prevYearNetIncome":11485993763,"source":"11012","updatedAt":"2026-08-26T22:21:14.796Z"}]}