{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/004690","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":"004690","name":"삼천리","market":"KOSPI","sector":"연료용 가스 제조 및 배관공급업","lastPrice":130500,"marketCap":473294398500,"sharesOutstanding":3626777,"asOf":"2026-09-26T15:09:35.273Z"},"valuation":{"fiscalYear":2025,"per":4.24,"perTtm":3.09,"ttmPeriod":"25Q3~26Q2","pbr":0.28,"psr":0.09,"evEbitda":2.33,"ev":732484279907,"fcff":213172343496,"fcffYield":0.291,"roe":0.0684,"revenueGrowth":{"y1":0.0303,"y3":-0.0305,"y5":0.1042},"operatingIncomeGrowth":{"y1":0.3966,"y3":0.205,"y5":0.1076},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.492Z"},"price":{"high52w":157800,"low52w":109900,"fromHigh":-0.173,"returns":[{"label":"1개월","value":-0.0031},{"label":"3개월","value":0.1874},{"label":"6개월","value":-0.1135},{"label":"1년","value":0.0567},{"label":"3년","value":0.3316},{"label":"5년","value":0.3426}]},"dividends":[{"fiscalYear":2025,"dps":3000,"yieldPct":2,"payoutPct":9.2},{"fiscalYear":2024,"dps":3000,"yieldPct":3.3,"payoutPct":10.1},{"fiscalYear":2023,"dps":3000,"yieldPct":3.1,"payoutPct":8.5},{"fiscalYear":2022,"dps":3000,"yieldPct":0.8,"payoutPct":20.9},{"fiscalYear":2021,"dps":3000,"yieldPct":3.3,"payoutPct":17.3},{"fiscalYear":2020,"dps":3000,"yieldPct":3.7,"payoutPct":32.1},{"fiscalYear":2019,"dps":3000,"yieldPct":3.5,"payoutPct":28.3},{"fiscalYear":2018,"dps":3000,"yieldPct":3.3,"payoutPct":33.4}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":3458139501166,"operatingIncome":82341339713,"netIncome":26603771046,"controllingNetIncome":32053011409,"ebitda":179338410382,"fcff":7168166587,"cfo":125020395517,"capex":142017411954,"totalAssets":3699411189487,"totalLiabilities":2331091024725,"totalEquity":1368320164762,"cash":154704070891,"totalDebt":1116121601869},{"fiscalYear":2019,"statement":"연결","revenue":3461627492922,"operatingIncome":85565315738,"netIncome":35974986020,"controllingNetIncome":37822288612,"ebitda":283526656561,"fcff":201500253223,"cfo":317059914452,"capex":143302963115,"totalAssets":3912362194864,"totalLiabilities":2519412874535,"totalEquity":1392949320329,"cash":327533073272,"totalDebt":1102286613146},{"fiscalYear":2020,"statement":"연결","revenue":3213828580349,"operatingIncome":95778913593,"netIncome":27252090370,"controllingNetIncome":31965911310,"ebitda":272135812506,"fcff":-48527324688,"cfo":100270561568,"capex":168141714956,"totalAssets":3859947627781,"totalLiabilities":2469141403808,"totalEquity":1390806223973,"cash":501236912896,"totalDebt":1234174572833},{"fiscalYear":2021,"statement":"연결","revenue":3763315856391,"operatingIncome":69998065700,"netIncome":71110071514,"controllingNetIncome":59528098183,"ebitda":162580348236,"fcff":241983975335,"cfo":340891942855,"capex":123319782362,"totalAssets":4245308851227,"totalLiabilities":2785181548142,"totalEquity":1460127303085,"cash":402443788884,"totalDebt":1215775634868},{"fiscalYear":2022,"statement":"연결","revenue":5789104871674,"operatingIncome":91236419550,"netIncome":66728900984,"controllingNetIncome":49262361448,"ebitda":221227584865,"fcff":208125884215,"cfo":368129321916,"capex":183705498310,"totalAssets":5021952466150,"totalLiabilities":3482673623260,"totalEquity":1539278842890,"cash":447255440516,"totalDebt":1277190074640},{"fiscalYear":2023,"statement":"연결","revenue":5664041261167,"operatingIncome":174490517245,"netIncome":145238917827,"controllingNetIncome":120239425597,"ebitda":304814970309,"fcff":27518294501,"cfo":110185623262,"capex":114625833396,"totalAssets":4432766185103,"totalLiabilities":2757736685404,"totalEquity":1675029499699,"cash":314045493348,"totalDebt":1157663239180},{"fiscalYear":2024,"statement":"연결","revenue":5120527432173,"operatingIncome":114302576748,"netIncome":121658500696,"controllingNetIncome":101372349407,"ebitda":251688061286,"fcff":72696261325,"cfo":210548585758,"capex":172200225151,"totalAssets":4518198223654,"totalLiabilities":2757654283604,"totalEquity":1760543940050,"cash":384622370264,"totalDebt":727987233376},{"fiscalYear":2025,"statement":"연결","revenue":5275461012669,"operatingIncome":159630890886,"netIncome":131326078663,"controllingNetIncome":111505582731,"ebitda":314360806819,"fcff":213172343496,"cfo":306467453147,"capex":122453998969,"totalAssets":4459314886311,"totalLiabilities":2576970582316,"totalEquity":1882344303995,"cash":288924450636,"totalDebt":548114332043}],"quarterly":[{"stockCode":"004690","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":914848261078,"operatingIncome":22777405890,"netIncome":16030717530,"prevYearRevenue":956862731690,"prevYearOperatingIncome":30926373010,"prevYearNetIncome":25423260773,"source":"11014","updatedAt":"2026-08-26T22:21:52.551Z"},{"stockCode":"004690","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":1446329243039,"operatingIncome":10739461895,"netIncome":2908053827,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:21:52.553Z"},{"stockCode":"004690","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":1809515862610,"operatingIncome":110153293000,"netIncome":102110124178,"prevYearRevenue":1814086613731,"prevYearOperatingIncome":96885590765,"prevYearNetIncome":89579809335,"source":"11013","updatedAt":"2026-08-26T22:21:52.029Z"},{"stockCode":"004690","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":1157298325453,"operatingIncome":28065612760,"netIncome":32194708110,"prevYearRevenue":1100196894821,"prevYearOperatingIncome":29228432336,"prevYearNetIncome":22807497971,"source":"11012","updatedAt":"2026-08-26T22:21:52.298Z"}]}