{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/005610","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":"005610","name":"삼립","market":"KOSPI","sector":"기타 식품 제조업","lastPrice":39050,"marketCap":336962801450,"sharesOutstanding":8629009,"asOf":"2026-09-26T15:09:35.279Z"},"valuation":{"fiscalYear":2025,"per":24.01,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.7,"psr":0.1,"evEbitda":3.5,"ev":468554705244,"fcff":46234482306,"fcffYield":0.0987,"roe":0.0292,"revenueGrowth":{"y1":-0.0168,"y3":0.0056,"y5":0.058},"operatingIncomeGrowth":{"y1":-0.5921,"y3":-0.2436,"y5":-0.054},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.258Z"},"price":{"high52w":55600,"low52w":35750,"fromHigh":-0.2977,"returns":[{"label":"1개월","value":-0.0164},{"label":"3개월","value":0.0669},{"label":"6개월","value":-0.2313},{"label":"1년","value":-0.2562},{"label":"3년","value":-0.4119},{"label":"5년","value":-0.5094}]},"dividends":[{"fiscalYear":2025,"dps":1000,"yieldPct":2,"payoutPct":39.7},{"fiscalYear":2024,"dps":1800,"yieldPct":3.6,"payoutPct":16.9},{"fiscalYear":2023,"dps":1700,"yieldPct":2.7,"payoutPct":27.4},{"fiscalYear":2022,"dps":1700,"yieldPct":2.3,"payoutPct":25.9},{"fiscalYear":2021,"dps":1500,"yieldPct":2.1,"payoutPct":22.2},{"fiscalYear":2020,"dps":1104,"yieldPct":1.6,"payoutPct":-47.7},{"fiscalYear":2019,"dps":1104,"yieldPct":1.3,"payoutPct":29.2},{"fiscalYear":2018,"dps":1004,"yieldPct":0.8,"payoutPct":12.7}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":2200883745006,"operatingIncome":59920179383,"netIncome":42169211899,"controllingNetIncome":42139244000,"ebitda":96164795841,"fcff":56945614361,"cfo":68342779444,"capex":15396273179,"totalAssets":752266529519,"totalLiabilities":438315150156,"totalEquity":313951379363,"cash":6344759943,"totalDebt":182416843942},{"fiscalYear":2019,"statement":"연결","revenue":2499238195608,"operatingIncome":46977693390,"netIncome":20238430218,"controllingNetIncome":20199390489,"ebitda":116465368253,"fcff":31120854401,"cfo":94659148434,"capex":71464905558,"totalAssets":1196293065818,"totalLiabilities":873555341998,"totalEquity":322737723820,"cash":14757095347,"totalDebt":199877688342},{"fiscalYear":2020,"statement":"연결","revenue":2542709430184,"operatingIncome":51123260018,"netIncome":-12379924555,"controllingNetIncome":-12456905391,"ebitda":142795847673,"fcff":49134437274,"cfo":107015677541,"capex":64337663313,"totalAssets":1181871545430,"totalLiabilities":878876229338,"totalEquity":302995316092,"cash":11934666182,"totalDebt":218239614464},{"fiscalYear":2021,"statement":"연결","revenue":2946653786654,"operatingIncome":66177207700,"netIncome":40471829217,"controllingNetIncome":40445485706,"ebitda":157623281010,"fcff":62790292522,"cfo":96896093322,"capex":41294094000,"totalAssets":1222983111086,"totalLiabilities":887952393328,"totalEquity":335030717758,"cash":5308224477,"totalDebt":218265008475},{"fiscalYear":2022,"statement":"연결","revenue":3314547280509,"operatingIncome":89513471496,"netIncome":53236796550,"controllingNetIncome":53236837916,"ebitda":181014486988,"fcff":4177459490,"cfo":47760261979,"capex":52920828251,"totalAssets":1295399585606,"totalLiabilities":906290707171,"totalEquity":389108878435,"cash":6041018631,"totalDebt":261339148695},{"fiscalYear":2023,"statement":"연결","revenue":3433322296454,"operatingIncome":91734322533,"netIncome":50228465295,"controllingNetIncome":50228506692,"ebitda":183795000921,"fcff":86032916718,"cfo":123035978680,"capex":50798967415,"totalAssets":1293732304548,"totalLiabilities":874719614690,"totalEquity":419012689858,"cash":6264270824,"totalDebt":256895412002},{"fiscalYear":2024,"statement":"연결","revenue":3427920218534,"operatingIncome":94968717963,"netIncome":86491702785,"controllingNetIncome":86491702785,"ebitda":188190468039,"fcff":206154815881,"cfo":257881226040,"capex":51726410159,"totalAssets":1240796531981,"totalLiabilities":760966764852,"totalEquity":479829767129,"cash":39300327125,"totalDebt":150275183456},{"fiscalYear":2025,"statement":"연결","revenue":3370480879745,"operatingIncome":38738589176,"netIncome":14035102418,"controllingNetIncome":14035102418,"ebitda":133731155533,"fcff":46234482306,"cfo":88237005124,"capex":42002522818,"totalAssets":1244873302783,"totalLiabilities":763318353654,"totalEquity":481554949129,"cash":25603422533,"totalDebt":157195326327}],"quarterly":[{"stockCode":"005610","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":863077970161,"operatingIncome":9148681340,"netIncome":655312312,"prevYearRevenue":845201476621,"prevYearOperatingIncome":21885228120,"prevYearNetIncome":12132578153,"source":"11014","updatedAt":"2026-08-26T22:22:38.425Z"},{"stockCode":"005610","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":869012323695,"operatingIncome":4744358384,"netIncome":-124840466,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:22:38.429Z"},{"stockCode":"005610","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":812276173193,"operatingIncome":-4298014341,"netIncome":-6814347558,"prevYearRevenue":814848695738,"prevYearOperatingIncome":16061195875,"prevYearNetIncome":9710809968,"source":"11013","updatedAt":"2026-08-26T22:22:37.900Z"},{"stockCode":"005610","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":847831492826,"operatingIncome":110210378,"netIncome":-3052252955,"prevYearRevenue":823541890151,"prevYearOperatingIncome":8784353577,"prevYearNetIncome":3793820604,"source":"11012","updatedAt":"2026-08-26T22:22:38.139Z"}]}