{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/003960","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":"003960","name":"사조대림","market":"KOSPI","sector":"수산물 가공 및 저장 처리업","lastPrice":26600,"marketCap":243774822200,"sharesOutstanding":9164467,"asOf":"2026-09-26T15:09:35.267Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.37,"psr":0.07,"evEbitda":4.8,"ev":783400942397,"fcff":32059977437,"fcffYield":0.0409,"roe":-0.1162,"revenueGrowth":{"y1":0.3242,"y3":0.2013,"y5":0.1529},"operatingIncomeGrowth":{"y1":-0.2882,"y3":-0.0102,"y5":0.1389},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.256Z"},"price":{"high52w":41450,"low52w":25000,"fromHigh":-0.3583,"returns":[{"label":"1개월","value":-0.125},{"label":"3개월","value":0.031},{"label":"6개월","value":-0.1828},{"label":"1년","value":-0.3325},{"label":"3년","value":0.0076},{"label":"5년","value":-0.0875}]},"dividends":[{"fiscalYear":2025,"dps":250,"yieldPct":0.7,"payoutPct":null},{"fiscalYear":2024,"dps":300,"yieldPct":0.7,"payoutPct":2.8},{"fiscalYear":2023,"dps":350,"yieldPct":1.1,"payoutPct":3},{"fiscalYear":2022,"dps":350,"yieldPct":1.3,"payoutPct":3.6},{"fiscalYear":2021,"dps":300,"yieldPct":1.2,"payoutPct":3.5},{"fiscalYear":2020,"dps":200,"yieldPct":1.2,"payoutPct":4.3},{"fiscalYear":2019,"dps":150,"yieldPct":0.9,"payoutPct":1.3},{"fiscalYear":2018,"dps":150,"yieldPct":0.6,"payoutPct":9}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":937110912753,"operatingIncome":36257334539,"netIncome":14376103662,"controllingNetIncome":9917466423,"ebitda":54895682359,"fcff":-29016519682,"cfo":7584904404,"capex":36601424086,"totalAssets":720876009638,"totalLiabilities":404569228944,"totalEquity":316306780694,"cash":16485931322,"totalDebt":232317962536},{"fiscalYear":2019,"statement":"연결","revenue":1329705655249,"operatingIncome":49566681783,"netIncome":87072853404,"controllingNetIncome":82577387627,"ebitda":74852768804,"fcff":24394374379,"cfo":77311356062,"capex":52916981683,"totalAssets":1070930246805,"totalLiabilities":647042371610,"totalEquity":423887875195,"cash":25176556360,"totalDebt":379436602411},{"fiscalYear":2020,"statement":"연결","revenue":1718104062168,"operatingIncome":49420063503,"netIncome":36150823097,"controllingNetIncome":33836837067,"ebitda":80058478118,"fcff":42350949282,"cfo":82149683410,"capex":39798734128,"totalAssets":1124142189722,"totalLiabilities":672515625616,"totalEquity":451626564106,"cash":72666446983,"totalDebt":366617493628},{"fiscalYear":2021,"statement":"연결","revenue":1813694742925,"operatingIncome":102255264027,"netIncome":66562485727,"controllingNetIncome":62708287733,"ebitda":135089347246,"fcff":44132469697,"cfo":62376507827,"capex":18244038130,"totalAssets":1139785734195,"totalLiabilities":620772705210,"totalEquity":519013028985,"cash":53540059978,"totalDebt":334663237017},{"fiscalYear":2022,"statement":"연결","revenue":2018752698679,"operatingIncome":97652234741,"netIncome":73810464942,"controllingNetIncome":71247530590,"ebitda":128945130223,"fcff":39774241617,"cfo":61221766850,"capex":21447525233,"totalAssets":1168252667285,"totalLiabilities":564420178134,"totalEquity":603832489151,"cash":30456712685,"totalDebt":236688773884},{"fiscalYear":2023,"statement":"연결","revenue":2063074655686,"operatingIncome":128637166378,"netIncome":107150333560,"controllingNetIncome":91338274035,"ebitda":159339945805,"fcff":160078081218,"cfo":174781035260,"capex":14702954042,"totalAssets":1262971666006,"totalLiabilities":552092559042,"totalEquity":710879106964,"cash":173362591993,"totalDebt":216838927040},{"fiscalYear":2024,"statement":"연결","revenue":2642956274496,"operatingIncome":133016935612,"netIncome":95780719849,"controllingNetIncome":91797539665,"ebitda":185040014435,"fcff":138664244552,"cfo":153030568534,"capex":34004071397,"totalAssets":2123550790244,"totalLiabilities":1284969216510,"totalEquity":838581573734,"cash":170819587236,"totalDebt":712759155588},{"fiscalYear":2025,"statement":"연결","revenue":3499812746968,"operatingIncome":94682992676,"netIncome":-73563368883,"controllingNetIncome":-78632514561,"ebitda":163285714246,"fcff":32059977437,"cfo":62712943443,"capex":55574376624,"totalAssets":2184824778039,"totalLiabilities":1389473134578,"totalEquity":795351643461,"cash":179544981007,"totalDebt":719171101204}],"quarterly":[{"stockCode":"003960","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":937038195098,"operatingIncome":31679136738,"netIncome":22321992178,"prevYearRevenue":635998148401,"prevYearOperatingIncome":46459551682,"prevYearNetIncome":37282588026,"source":"11014","updatedAt":"2026-08-26T22:23:13.029Z"},{"stockCode":"003960","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":848590392231,"operatingIncome":16126112900,"netIncome":-126619463876,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:23:13.033Z"},{"stockCode":"003960","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":886309738876,"operatingIncome":23774967655,"netIncome":15611884577,"prevYearRevenue":853730549586,"prevYearOperatingIncome":15252257579,"prevYearNetIncome":8643865734,"source":"11013","updatedAt":"2026-08-26T22:23:12.506Z"},{"stockCode":"003960","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":879223955831,"operatingIncome":20441773573,"netIncome":-112386073460,"prevYearRevenue":860453610053,"prevYearOperatingIncome":31625485459,"prevYearNetIncome":22090237081,"source":"11012","updatedAt":"2026-08-26T22:23:12.757Z"}]}