{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/004380","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":"004380","name":"삼익THK","market":"KOSPI","sector":"일반 목적용 기계 제조업","lastPrice":7590,"marketCap":157113000000,"sharesOutstanding":20700000,"asOf":"2026-09-26T15:09:35.271Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":1,"psr":0.71,"evEbitda":null,"ev":303174403631,"fcff":26174200028,"fcffYield":0.0863,"roe":-0.2526,"revenueGrowth":{"y1":-0.2702,"y3":-0.1315,"y5":-0.0338},"operatingIncomeGrowth":{"y1":-63.7726,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.322Z"},"price":{"high52w":14100,"low52w":7020,"fromHigh":-0.4617,"returns":[{"label":"1개월","value":-0.0954},{"label":"3개월","value":-0.0078},{"label":"6개월","value":-0.238},{"label":"1년","value":-0.238},{"label":"3년","value":-0.3446},{"label":"5년","value":-0.3779}]},"dividends":[{"fiscalYear":2025,"dps":50,"yieldPct":null,"payoutPct":null},{"fiscalYear":2024,"dps":100,"yieldPct":1.2,"payoutPct":135},{"fiscalYear":2023,"dps":100,"yieldPct":0.9,"payoutPct":210},{"fiscalYear":2022,"dps":300,"yieldPct":2.5,"payoutPct":37.3},{"fiscalYear":2021,"dps":300,"yieldPct":2.3,"payoutPct":52.6},{"fiscalYear":2020,"dps":150,"yieldPct":1.3,"payoutPct":70},{"fiscalYear":2019,"dps":150,"yieldPct":1.3,"payoutPct":95.1},{"fiscalYear":2018,"dps":300,"yieldPct":3.1,"payoutPct":34.3}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":283067232148,"operatingIncome":25502391855,"netIncome":18105227828,"controllingNetIncome":null,"ebitda":36604783285,"fcff":-21746425961,"cfo":21191045236,"capex":45018096756,"totalAssets":356721980852,"totalLiabilities":168662185171,"totalEquity":188059795681,"cash":34717548238,"totalDebt":103707235500},{"fiscalYear":2019,"statement":"별도","revenue":232008252977,"operatingIncome":7452808487,"netIncome":3265422647,"controllingNetIncome":null,"ebitda":19557050923,"fcff":-50936507454,"cfo":-6994426523,"capex":46531692618,"totalAssets":392601234738,"totalLiabilities":204252383669,"totalEquity":188348851069,"cash":19103365019,"totalDebt":150600690000},{"fiscalYear":2020,"statement":"별도","revenue":263856443911,"operatingIncome":5736675834,"netIncome":4458300046,"controllingNetIncome":null,"ebitda":17674833846,"fcff":6979637322,"cfo":32690103927,"capex":28380140160,"totalAssets":387615059772,"totalLiabilities":197639468970,"totalEquity":189975590802,"cash":28136364514,"totalDebt":150660760000},{"fiscalYear":2021,"statement":"별도","revenue":310484619649,"operatingIncome":14809995790,"netIncome":11812259055,"controllingNetIncome":null,"ebitda":27965781490,"fcff":36123553486,"cfo":46661788251,"capex":13020153345,"totalAssets":378200330373,"totalLiabilities":180808728420,"totalEquity":197391601953,"cash":26080765718,"totalDebt":119203600000},{"fiscalYear":2022,"statement":"연결","revenue":339133931324,"operatingIncome":20638429209,"netIncome":16648775430,"controllingNetIncome":16648775430,"ebitda":34475146851,"fcff":-33471706040,"cfo":-13043194505,"capex":23846667194,"totalAssets":444027583867,"totalLiabilities":233318683388,"totalEquity":210708900479,"cash":22432677773,"totalDebt":162797700000},{"fiscalYear":2023,"statement":"연결","revenue":315640474732,"operatingIncome":6935482797,"netIncome":985055837,"controllingNetIncome":985204465,"ebitda":23038781320,"fcff":-14955909851,"cfo":5522720671,"capex":27385254837,"totalAssets":473605961393,"totalLiabilities":270907976513,"totalEquity":202697984880,"cash":34675365868,"totalDebt":212963300000},{"fiscalYear":2024,"statement":"연결","revenue":304426059356,"operatingIncome":564892513,"netIncome":1533340639,"controllingNetIncome":1533751967,"ebitda":17290212291,"fcff":21064626969,"cfo":27021207311,"capex":14124032186,"totalAssets":463599405877,"totalLiabilities":264770756288,"totalEquity":198828649589,"cash":32378214108,"totalDebt":196729600000},{"fiscalYear":2025,"statement":"연결","revenue":222175005872,"operatingIncome":-35459793585,"netIncome":-44996713410,"controllingNetIncome":-44998023106,"ebitda":-19688315336,"fcff":26174200028,"cfo":24057266202,"capex":3716220834,"totalAssets":392780111552,"totalLiabilities":235366960230,"totalEquity":157413151322,"cash":27041196369,"totalDebt":173102600000}],"quarterly":[{"stockCode":"004380","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":53575845788,"operatingIncome":-10988658420,"netIncome":-7342630850,"prevYearRevenue":79967713253,"prevYearOperatingIncome":385346361,"prevYearNetIncome":2031440038,"source":"11014","updatedAt":"2026-08-26T22:25:03.654Z"},{"stockCode":"004380","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":56360637782,"operatingIncome":-11403088387,"netIncome":-3771439501,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:25:03.657Z"},{"stockCode":"004380","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":65424274278,"operatingIncome":-3812081965,"netIncome":-4186928017,"prevYearRevenue":59373058656,"prevYearOperatingIncome":-6216121919,"prevYearNetIncome":-6830121876,"source":"11013","updatedAt":"2026-08-26T22:25:03.137Z"},{"stockCode":"004380","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":77684488158,"operatingIncome":1691586142,"netIncome":-18341275,"prevYearRevenue":52865463646,"prevYearOperatingIncome":-6851924859,"prevYearNetIncome":-27052521183,"source":"11012","updatedAt":"2026-08-26T22:25:03.395Z"}]}