{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/003720","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":"003720","name":"삼영","market":"KOSPI","sector":"플라스틱제품 제조업","lastPrice":6440,"marketCap":218960000000,"sharesOutstanding":34000000,"asOf":"2026-09-26T15:09:35.266Z"},"valuation":{"fiscalYear":2025,"per":16.63,"perTtm":9.58,"ttmPeriod":"25Q3~26Q2","pbr":2.48,"psr":1.43,"evEbitda":null,"ev":280160580109,"fcff":16081493594,"fcffYield":0.0574,"roe":0.1621,"revenueGrowth":{"y1":0.2156,"y3":0.0122,"y5":0.0542},"operatingIncomeGrowth":{"y1":0.6394,"y3":1.4305,"y5":0.625},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.489Z"},"price":{"high52w":13480,"low52w":4525,"fromHigh":-0.5223,"returns":[{"label":"1개월","value":-0.0153},{"label":"3개월","value":-0.0062},{"label":"6개월","value":-0.1549},{"label":"1년","value":0.3333},{"label":"3년","value":0.3103},{"label":"5년","value":0.9694}]},"dividends":[{"fiscalYear":2025,"dps":30,"yieldPct":0.5,"payoutPct":7.5},{"fiscalYear":2024,"dps":20,"yieldPct":0.5,"payoutPct":8.2},{"fiscalYear":2023,"dps":20,"yieldPct":0.4,"payoutPct":3.5}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":102947884713,"operatingIncome":-6274631912,"netIncome":null,"controllingNetIncome":-6889180584,"ebitda":-1344939360,"fcff":-3166013391,"cfo":-3768976176,"capex":222325737,"totalAssets":105230477980,"totalLiabilities":58881796689,"totalEquity":46348681291,"cash":3249041459,"totalDebt":35151262763},{"fiscalYear":2019,"statement":"연결","revenue":111144083476,"operatingIncome":-905742853,"netIncome":null,"controllingNetIncome":-2012380453,"ebitda":null,"fcff":5858756351,"cfo":5352240717,"capex":119965190,"totalAssets":106971164435,"totalLiabilities":62659935033,"totalEquity":44311229402,"cash":337626637,"totalDebt":35464595978},{"fiscalYear":2020,"statement":"연결","revenue":117657776920,"operatingIncome":1317049495,"netIncome":null,"controllingNetIncome":null,"ebitda":7948747497,"fcff":3132663528,"cfo":10777287102,"capex":7964166916,"totalAssets":108988416830,"totalLiabilities":63239099924,"totalEquity":45749316906,"cash":2705265771,"totalDebt":32429363634},{"fiscalYear":2021,"statement":"연결","revenue":133269776206,"operatingIncome":2591808229,"netIncome":null,"controllingNetIncome":null,"ebitda":8137645548,"fcff":-808506877,"cfo":7116253298,"capex":8229989011,"totalAssets":117674615660,"totalLiabilities":67128160214,"totalEquity":50546455446,"cash":4976412968,"totalDebt":36970809634},{"fiscalYear":2022,"statement":"연결","revenue":147748013490,"operatingIncome":1039299015,"netIncome":1086767093,"controllingNetIncome":null,"ebitda":7087999510,"fcff":-8578794872,"cfo":11561149462,"capex":20956962678,"totalAssets":135833316129,"totalLiabilities":83735128046,"totalEquity":52098188083,"cash":11570317001,"totalDebt":53655556487},{"fiscalYear":2023,"statement":"연결","revenue":122586707813,"operatingIncome":6029549093,"netIncome":18914809850,"controllingNetIncome":null,"ebitda":null,"fcff":4998035148,"cfo":16879656754,"capex":12384968263,"totalAssets":132156558539,"totalLiabilities":64933627511,"totalEquity":67222931028,"cash":11759298002,"totalDebt":44006744580},{"fiscalYear":2024,"statement":"연결","revenue":126040086242,"operatingIncome":9101817091,"netIncome":8349434746,"controllingNetIncome":null,"ebitda":15719188525,"fcff":5073927040,"cfo":10400335977,"capex":5834862326,"totalAssets":136049880807,"totalLiabilities":61866350493,"totalEquity":74183530314,"cash":10740590385,"totalDebt":38648772605},{"fiscalYear":2025,"statement":"연결","revenue":153208300579,"operatingIncome":14921182578,"netIncome":15048018071,"controllingNetIncome":13168631091,"ebitda":null,"fcff":16081493594,"cfo":18543144571,"capex":3537528195,"totalAssets":198418692922,"totalLiabilities":110134005255,"totalEquity":88284687667,"cash":23646279515,"totalDebt":84846859624}],"quarterly":[{"stockCode":"003720","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":45849517901,"operatingIncome":5610281339,"netIncome":4932286129,"prevYearRevenue":31152219414,"prevYearOperatingIncome":2202086630,"prevYearNetIncome":1736450615,"source":"11014","updatedAt":"2026-08-26T22:24:02.299Z"},{"stockCode":"003720","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":42638535454,"operatingIncome":4725983530,"netIncome":5867218846,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:24:02.300Z"},{"stockCode":"003720","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":48437244989,"operatingIncome":6005864442,"netIncome":5662456350,"prevYearRevenue":31347377484,"prevYearOperatingIncome":2263500469,"prevYearNetIncome":2469304949,"source":"11013","updatedAt":"2026-08-26T22:24:01.814Z"},{"stockCode":"003720","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":54043032225,"operatingIncome":7175900400,"netIncome":6405369841,"prevYearRevenue":33372869740,"prevYearOperatingIncome":2321417240,"prevYearNetIncome":1779208147,"source":"11012","updatedAt":"2026-08-26T22:24:02.041Z"}]}