{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/004440","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":"004440","name":"삼일씨엔에스","market":"KOSPI","sector":"시멘트, 석회, 플라스터 및 그 제품 제조업","lastPrice":5140,"marketCap":65442207580,"sharesOutstanding":12731947,"asOf":"2026-09-26T15:09:35.272Z"},"valuation":{"fiscalYear":2025,"per":43.8,"perTtm":16.26,"ttmPeriod":"25Q3~26Q2","pbr":0.24,"psr":0.29,"evEbitda":8.57,"ev":98063818987,"fcff":7260562208,"fcffYield":0.074,"roe":0.0056,"revenueGrowth":{"y1":0.0083,"y3":-0.0257,"y5":0.037},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:40.947Z"},"price":{"high52w":10430,"low52w":4030,"fromHigh":-0.5072,"returns":[{"label":"1개월","value":-0.0338},{"label":"3개월","value":-0.0739},{"label":"6개월","value":-0.486},{"label":"1년","value":0.0731},{"label":"3년","value":0.1843},{"label":"5년","value":-0.5626}]},"dividends":[{"fiscalYear":2019,"dps":38,"yieldPct":3.8,"payoutPct":18.03},{"fiscalYear":2017,"dps":70,"yieldPct":7,"payoutPct":20.25}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":205638035460,"operatingIncome":3734245273,"netIncome":-7360332156,"controllingNetIncome":null,"ebitda":null,"fcff":null,"cfo":15873182605,"capex":null,"totalAssets":338910390523,"totalLiabilities":62406886119,"totalEquity":276503504404,"cash":59257479252,"totalDebt":9000000000},{"fiscalYear":2019,"statement":"별도","revenue":195508527572,"operatingIncome":3576912928,"netIncome":2682983108,"controllingNetIncome":null,"ebitda":null,"fcff":8131213815,"cfo":11676401354,"capex":3769117178,"totalAssets":337219744327,"totalLiabilities":58448022569,"totalEquity":278771721758,"cash":28424355607,"totalDebt":2122625646},{"fiscalYear":2020,"statement":"별도","revenue":186070864887,"operatingIncome":-257683957,"netIncome":-1035552458,"controllingNetIncome":null,"ebitda":6545038196,"fcff":-1987295532,"cfo":11149276947,"capex":13198749383,"totalAssets":326398475744,"totalLiabilities":49036057696,"totalEquity":277362418048,"cash":55876897239,"totalDebt":2764106393},{"fiscalYear":2021,"statement":"연결","revenue":226606277092,"operatingIncome":13578850935,"netIncome":-3063083815,"controllingNetIncome":-3227230144,"ebitda":null,"fcff":-25637206290,"cfo":-10858345441,"capex":14854899325,"totalAssets":351874250938,"totalLiabilities":74842756530,"totalEquity":277031494408,"cash":16865611910,"totalDebt":12633173378},{"fiscalYear":2022,"statement":"연결","revenue":241241191453,"operatingIncome":-6978041314,"netIncome":-5880604781,"controllingNetIncome":-6185126828,"ebitda":1792827631,"fcff":-9161055707,"cfo":5686966060,"capex":15519702852,"totalAssets":411440527283,"totalLiabilities":140597279518,"totalEquity":270843247765,"cash":47602492222,"totalDebt":71118270639},{"fiscalYear":2023,"statement":"연결","revenue":216447816121,"operatingIncome":5170081404,"netIncome":2087170237,"controllingNetIncome":2041513413,"ebitda":41988533110,"fcff":-17833609773,"cfo":-7844003981,"capex":13303051056,"totalAssets":354907802821,"totalLiabilities":85844015293,"totalEquity":269063787528,"cash":9764646261,"totalDebt":39817092517},{"fiscalYear":2024,"statement":"별도","revenue":221295516428,"operatingIncome":-1674561213,"netIncome":-2013922758,"controllingNetIncome":null,"ebitda":null,"fcff":-7688241329,"cfo":-5680128224,"capex":3564095173,"totalAssets":394071619838,"totalLiabilities":127003075315,"totalEquity":267068544523,"cash":48828400447,"totalDebt":85035348504},{"fiscalYear":2025,"statement":"별도","revenue":223128675519,"operatingIncome":4995949054,"netIncome":1494100183,"controllingNetIncome":null,"ebitda":11438103303,"fcff":7260562208,"cfo":14079160070,"capex":9757122002,"totalAssets":440761122889,"totalLiabilities":172652633596,"totalEquity":268108489293,"cash":95697683414,"totalDebt":128319294821}],"quarterly":[{"stockCode":"004440","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":48355769462,"operatingIncome":539203107,"netIncome":-232972417,"prevYearRevenue":47856187701,"prevYearOperatingIncome":-2273649847,"prevYearNetIncome":-1993301304,"source":"11014","updatedAt":"2026-08-26T22:29:34.442Z"},{"stockCode":"004440","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":59333583773,"operatingIncome":3420226850,"netIncome":1936320383,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:29:34.446Z"},{"stockCode":"004440","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":39953085070,"operatingIncome":1306172940,"netIncome":540571549,"prevYearRevenue":57426966377,"prevYearOperatingIncome":-1294082126,"prevYearNetIncome":-1433839138,"source":"11013","updatedAt":"2026-08-26T22:29:33.930Z"},{"stockCode":"004440","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":79595802515,"operatingIncome":2470959925,"netIncome":1781582967,"prevYearRevenue":58012355907,"prevYearOperatingIncome":2330601223,"prevYearNetIncome":1224591355,"source":"11012","updatedAt":"2026-08-26T22:29:34.184Z"}]}