{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/005930","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":"005930","name":"삼성전자","market":"KOSPI","sector":"통신 및 방송 장비 제조업","lastPrice":276500,"marketCap":1616496035112000,"sharesOutstanding":5846278608,"asOf":"2026-09-26T15:09:35.282Z"},"valuation":{"fiscalYear":2025,"per":36.52,"perTtm":10.73,"ttmPeriod":"25Q3~26Q2","pbr":3.81,"psr":4.85,"evEbitda":19.68,"ev":1583878796112000,"fcff":33591149388691,"fcffYield":0.0212,"roe":0.1085,"revenueGrowth":{"y1":0.1088,"y3":0.0335,"y5":0.0709},"operatingIncomeGrowth":{"y1":0.3323,"y3":0.0017,"y5":0.0391},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.204Z"},"price":{"high52w":362500,"low52w":83900,"fromHigh":-0.2372,"returns":[{"label":"1개월","value":0.0395},{"label":"3개월","value":-0.1856},{"label":"6개월","value":0.5387},{"label":"1년","value":2.3193},{"label":"3년","value":3.0424},{"label":"5년","value":2.5586}]},"dividends":[{"fiscalYear":2025,"dps":1668,"yieldPct":1.5,"payoutPct":25.1},{"fiscalYear":2024,"dps":1446,"yieldPct":2.7,"payoutPct":29.2},{"fiscalYear":2023,"dps":1444,"yieldPct":1.9,"payoutPct":67.8},{"fiscalYear":2022,"dps":1444,"yieldPct":2.5,"payoutPct":17.9},{"fiscalYear":2021,"dps":1444,"yieldPct":1.8,"payoutPct":25},{"fiscalYear":2020,"dps":2994,"yieldPct":4,"payoutPct":78},{"fiscalYear":2019,"dps":1416,"yieldPct":2.6,"payoutPct":44.7},{"fiscalYear":2018,"dps":1416,"yieldPct":3.7,"payoutPct":21.9}],"annual":[{"fiscalYear":2015,"statement":"연결","revenue":200653482000000,"operatingIncome":26413442000000,"netIncome":19060144000000,"controllingNetIncome":18694628000000,"ebitda":47222310000000,"fcff":13229015492225,"cfo":40061761000000,"capex":27382103000000,"totalAssets":242179521000000,"totalLiabilities":63119716000000,"totalEquity":179059805000000,"cash":22636744000000,"totalDebt":12873963000000},{"fiscalYear":2016,"statement":"연결","revenue":201866745000000,"operatingIncome":29240672000000,"netIncome":22726092000000,"controllingNetIncome":22415655000000,"ebitda":49209855000000,"fcff":22523414066880,"cfo":47385644000000,"capex":25190641000000,"totalAssets":262174324000000,"totalLiabilities":69211291000000,"totalEquity":192963033000000,"cash":32111442000000,"totalDebt":15282386000000},{"fiscalYear":2017,"statement":"연결","revenue":239575376000000,"operatingIncome":53645038000000,"netIncome":42186747000000,"controllingNetIncome":41344569000000,"ebitda":67502855000000,"fcff":18793487347409,"cfo":62162041000000,"capex":43775974000000,"totalAssets":301752090000000,"totalLiabilities":87260662000000,"totalEquity":214491428000000,"cash":30545130000000,"totalDebt":18814045000000},{"fiscalYear":2018,"statement":"연결","revenue":243771415000000,"operatingIncome":58886669000000,"netIncome":44344857000000,"controllingNetIncome":43890877000000,"ebitda":85012493000000,"fcff":36852472049272,"cfo":67031863000000,"capex":30576923000000,"totalAssets":339357244000000,"totalLiabilities":91604067000000,"totalEquity":247753177000000,"cash":30340505000000,"totalDebt":14667103000000},{"fiscalYear":2019,"statement":"연결","revenue":230400881000000,"operatingIncome":27768509000000,"netIncome":21738865000000,"controllingNetIncome":21505054000000,"ebitda":45645017000000,"fcff":17179545962176,"cfo":45382915000000,"capex":28617670000000,"totalAssets":352564497000000,"totalLiabilities":89684076000000,"totalEquity":262880421000000,"cash":26885999000000,"totalDebt":18412037000000},{"fiscalYear":2020,"statement":"연결","revenue":236806988000000,"operatingIncome":35993876000000,"netIncome":26407832000000,"controllingNetIncome":26090846000000,"ebitda":68989502000000,"fcff":25418684140486,"cfo":65287009000000,"capex":40271813000000,"totalAssets":378235718000000,"totalLiabilities":102287702000000,"totalEquity":275948016000000,"cash":29382578000000,"totalDebt":20217381000000},{"fiscalYear":2021,"statement":"연결","revenue":279604799000000,"operatingIncome":51633856000000,"netIncome":39907450000000,"controllingNetIncome":39243791000000,"ebitda":78359452000000,"fcff":15601391175743,"cfo":65105448000000,"capex":49829021000000,"totalAssets":426621158000000,"totalLiabilities":121721227000000,"totalEquity":304899931000000,"cash":39031415000000,"totalDebt":18392149000000},{"fiscalYear":2022,"statement":"연결","revenue":302231360000000,"operatingIncome":43376630000000,"netIncome":55654077000000,"controllingNetIncome":54730018000000,"ebitda":78163663000000,"fcff":9611957540000,"cfo":62181346000000,"capex":53126732000000,"totalAssets":448424507000000,"totalLiabilities":93674903000000,"totalEquity":354749604000000,"cash":49680710000000,"totalDebt":10333242000000},{"fiscalYear":2023,"statement":"연결","revenue":258935494000000,"operatingIncome":6566976000000,"netIncome":15487100000000,"controllingNetIncome":14473401000000,"ebitda":45256076000000,"fcff":-15737881020000,"cfo":44137427000000,"capex":60534167000000,"totalAssets":455905980000000,"totalLiabilities":92228115000000,"totalEquity":363677865000000,"cash":69080893000000,"totalDebt":12685944000000},{"fiscalYear":2024,"statement":"연결","revenue":300870903000000,"operatingIncome":32725961000000,"netIncome":34451351000000,"controllingNetIncome":33621363000000,"ebitda":66609889000000,"fcff":19860659987624,"cfo":72982621000000,"capex":53741639000000,"totalAssets":514531948000000,"totalLiabilities":112339878000000,"totalEquity":402192070000000,"cash":53705579000000,"totalDebt":19330184000000},{"fiscalYear":2025,"statement":"연결","revenue":333605938000000,"operatingIncome":43601051000000,"netIncome":45206805000000,"controllingNetIncome":44260956000000,"ebitda":80489244000000,"fcff":33591149388691,"cfo":85315148000000,"capex":52153149000000,"totalAssets":566942110000000,"totalLiabilities":130621773000000,"totalEquity":436320337000000,"cash":57856378000000,"totalDebt":25239139000000}],"quarterly":[{"stockCode":"005930","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":86061747000000,"operatingIncome":12166062000000,"netIncome":12225747000000,"prevYearRevenue":79098731000000,"prevYearOperatingIncome":9183371000000,"prevYearNetIncome":10100904000000,"source":"11014","updatedAt":"2026-08-26T22:18:14.292Z"},{"stockCode":"005930","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":93837371000000,"operatingIncome":20073660000000,"netIncome":19641745000000,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:18:14.295Z"},{"stockCode":"005930","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":133873444000000,"operatingIncome":57232797000000,"netIncome":47225272000000,"prevYearRevenue":79140503000000,"prevYearOperatingIncome":6685272000000,"prevYearNetIncome":8222878000000,"source":"11013","updatedAt":"2026-08-26T22:18:13.520Z"},{"stockCode":"005930","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":171499470000000,"operatingIncome":89492412000000,"netIncome":71624461000000,"prevYearRevenue":74566317000000,"prevYearOperatingIncome":4676057000000,"prevYearNetIncome":5116435000000,"source":"11012","updatedAt":"2026-08-26T22:18:14.039Z"}]}