{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/003230","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":"003230","name":"삼양식품","market":"KOSPI","sector":"기타 식품 제조업","lastPrice":1252000,"marketCap":9431334780000,"sharesOutstanding":7533015,"asOf":"2026-09-26T15:09:35.260Z"},"valuation":{"fiscalYear":2025,"per":24.22,"perTtm":19.34,"ttmPeriod":"25Q3~26Q2","pbr":7.51,"psr":4.01,"evEbitda":14.75,"ev":9580887209039,"fcff":-143001835596,"fcffYield":-0.0149,"roe":0.3759,"revenueGrowth":{"y1":0.361,"y3":0.3728,"y5":0.2939},"operatingIncomeGrowth":{"y1":0.5213,"y3":0.7967,"y5":0.4062},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.524Z"},"price":{"high52w":1558000,"low52w":1022000,"fromHigh":-0.1964,"returns":[{"label":"1개월","value":-0.1541},{"label":"3개월","value":0.1269},{"label":"6개월","value":0.0583},{"label":"1년","value":-0.146},{"label":"3년","value":5.198},{"label":"5년","value":14.2869}]},"dividends":[{"fiscalYear":2025,"dps":4800,"yieldPct":0.4,"payoutPct":9.2},{"fiscalYear":2024,"dps":3300,"yieldPct":0.4,"payoutPct":9},{"fiscalYear":2023,"dps":2100,"yieldPct":0.9,"payoutPct":12.4},{"fiscalYear":2022,"dps":1400,"yieldPct":1.1,"payoutPct":13},{"fiscalYear":2021,"dps":1000,"yieldPct":1.1,"payoutPct":13.3},{"fiscalYear":2020,"dps":800,"yieldPct":0.8,"payoutPct":8.9},{"fiscalYear":2019,"dps":0,"yieldPct":0.89,"payoutPct":10.12},{"fiscalYear":2018,"dps":0,"yieldPct":0.75,"payoutPct":8.65}],"annual":[{"fiscalYear":2015,"statement":"연결","revenue":290854624001,"operatingIncome":7148814014,"netIncome":-3403323096,"controllingNetIncome":-3152165523,"ebitda":12954323075,"fcff":7175114129,"cfo":13071680072,"capex":7215162749,"totalAssets":296548101862,"totalLiabilities":134007147927,"totalEquity":162540953935,"cash":23324272935,"totalDebt":53227153198},{"fiscalYear":2016,"statement":"연결","revenue":359321174338,"operatingIncome":25273525001,"netIncome":18793117788,"controllingNetIncome":18310321058,"ebitda":30498488419,"fcff":18888019871,"cfo":37170609701,"capex":19226846501,"totalAssets":326695947743,"totalLiabilities":149153787468,"totalEquity":177542160275,"cash":40487901445,"totalDebt":51986089547},{"fiscalYear":2017,"statement":"연결","revenue":458483886034,"operatingIncome":43320370544,"netIncome":29103775517,"controllingNetIncome":28681269992,"ebitda":44183113297,"fcff":-1432028929,"cfo":43580368449,"capex":46029751023,"totalAssets":398177947320,"totalLiabilities":195071088976,"totalEquity":203106858344,"cash":49289291183,"totalDebt":66570411159},{"fiscalYear":2018,"statement":"연결","revenue":469355767365,"operatingIncome":55177099757,"netIncome":35304530519,"controllingNetIncome":34823057084,"ebitda":71402867436,"fcff":2776804486,"cfo":37991964269,"capex":36175631840,"totalAssets":412138323147,"totalLiabilities":177717666782,"totalEquity":234420656365,"cash":53114940270,"totalDebt":59268264402},{"fiscalYear":2019,"statement":"연결","revenue":543580958422,"operatingIncome":78285193733,"netIncome":60028836929,"controllingNetIncome":59553838273,"ebitda":89993307878,"fcff":39630857909,"cfo":52513365100,"capex":13909740061,"totalAssets":470358961825,"totalLiabilities":182721296801,"totalEquity":287637665024,"cash":87480148505,"totalDebt":62272720972},{"fiscalYear":2020,"statement":"연결","revenue":648506611450,"operatingIncome":95337903716,"netIncome":67973728472,"controllingNetIncome":67209411967,"ebitda":98712013903,"fcff":15255307405,"cfo":80883024292,"capex":66508397794,"totalAssets":556224426073,"totalLiabilities":208948913175,"totalEquity":347275512898,"cash":104037102528,"totalDebt":71778961545},{"fiscalYear":2021,"statement":"연결","revenue":642030314159,"operatingIncome":65363413971,"netIncome":56657565902,"controllingNetIncome":56348004306,"ebitda":92965904706,"fcff":-81770039074,"cfo":58357507370,"capex":141489058311,"totalAssets":753080320659,"totalLiabilities":357388870699,"totalEquity":395691449960,"cash":114492230597,"totalDebt":205749835659},{"fiscalYear":2022,"statement":"연결","revenue":909036571591,"operatingIncome":90375676138,"netIncome":80271060994,"controllingNetIncome":79794753917,"ebitda":null,"fcff":-40180698485,"cfo":47787143112,"capex":93038946962,"totalAssets":924929490964,"totalLiabilities":470165749462,"totalEquity":454763741502,"cash":96889779765,"totalDebt":278289210542},{"fiscalYear":2023,"statement":"연결","revenue":1192914607980,"operatingIncome":147514090779,"netIncome":126591199633,"controllingNetIncome":126262257254,"ebitda":null,"fcff":127847259070,"cfo":168099691095,"capex":49384178705,"totalAssets":1170302770895,"totalLiabilities":593512454782,"totalEquity":576790316113,"cash":218684811276,"totalDebt":265995918677},{"fiscalYear":2024,"statement":"연결","revenue":1728015003746,"operatingIncome":344569150443,"netIncome":271255665463,"controllingNetIncome":271985324667,"ebitda":370424552722,"fcff":133976290103,"cfo":357904674484,"capex":233421831469,"totalAssets":1594782196967,"totalLiabilities":766748854360,"totalEquity":828033342607,"cash":334820783660,"totalDebt":356234516618},{"fiscalYear":2025,"statement":"연결","revenue":2351785163786,"operatingIncome":524188406060,"netIncome":388673674725,"controllingNetIncome":389437490173,"ebitda":649448690352,"fcff":-143001835596,"cfo":309287213625,"capex":461372365691,"totalAssets":2196495586892,"totalLiabilities":924955585739,"totalEquity":1271540001153,"cash":332840576772,"totalDebt":482393005811}],"quarterly":[{"stockCode":"003230","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":632015696590,"operatingIncome":130899734461,"netIncome":110016558928,"prevYearRevenue":438969526997,"prevYearOperatingIncome":87314071546,"prevYearNetIncome":58737010551,"source":"11014","updatedAt":"2026-08-26T22:19:02.151Z"},{"stockCode":"003230","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":637678651087,"operatingIncome":139212262420,"netIncome":95622867243,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:19:02.153Z"},{"stockCode":"003230","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":714406081624,"operatingIncome":177133059786,"netIncome":144515643100,"prevYearRevenue":529013206877,"prevYearOperatingIncome":133988454361,"prevYearNetIncome":98959454226,"source":"11013","updatedAt":"2026-08-26T22:19:01.646Z"},{"stockCode":"003230","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":770308613235,"operatingIncome":176180637399,"netIncome":137538620427,"prevYearRevenue":553077609232,"prevYearOperatingIncome":120087954818,"prevYearNetIncome":84074794328,"source":"11012","updatedAt":"2026-08-26T22:19:01.894Z"}]}