{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/006120","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":"006120","name":"SK디스커버리","market":"KOSPI","sector":"기타 금융업","lastPrice":57500,"marketCap":1001290682500,"sharesOutstanding":17413751,"asOf":"2026-09-26T15:09:35.284Z"},"valuation":{"fiscalYear":2025,"per":7.74,"perTtm":4.94,"ttmPeriod":"25Q3~26Q2","pbr":0.34,"psr":0.1,"evEbitda":3.97,"ev":2436091402432,"fcff":30405303719,"fcffYield":0.0125,"roe":0.0449,"revenueGrowth":{"y1":0.1244,"y3":0.0525,"y5":0.176},"operatingIncomeGrowth":{"y1":1.0941,"y3":-0.0008,"y5":0.1588},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.499Z"},"price":{"high52w":68200,"low52w":43100,"fromHigh":-0.1569,"returns":[{"label":"1개월","value":0.1651},{"label":"3개월","value":0.1252},{"label":"6개월","value":0.0628},{"label":"1년","value":0.089},{"label":"3년","value":0.4076},{"label":"5년","value":0.1856}]},"dividends":[{"fiscalYear":2025,"dps":2000,"yieldPct":3.7,"payoutPct":28.4},{"fiscalYear":2024,"dps":1700,"yieldPct":4.8,"payoutPct":88.4},{"fiscalYear":2023,"dps":1700,"yieldPct":4.3,"payoutPct":17},{"fiscalYear":2022,"dps":1700,"yieldPct":5.3,"payoutPct":7.9},{"fiscalYear":2021,"dps":1500,"yieldPct":3.2,"payoutPct":14},{"fiscalYear":2020,"dps":1000,"yieldPct":1.5,"payoutPct":7.7},{"fiscalYear":2019,"dps":700,"yieldPct":2.8,"payoutPct":7.95},{"fiscalYear":2018,"dps":600,"yieldPct":2.3,"payoutPct":17.38}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":6939172192873,"operatingIncome":99995499245,"netIncome":97686062053,"controllingNetIncome":70761145542,"ebitda":330485837116,"fcff":-126525229293,"cfo":-158125498532,"capex":3156225980,"totalAssets":4805607746851,"totalLiabilities":2487038523132,"totalEquity":2318569223719,"cash":88582094420,"totalDebt":1480058231619},{"fiscalYear":2019,"statement":"연결","revenue":5021067627852,"operatingIncome":173947881945,"netIncome":250196740333,"controllingNetIncome":180382874058,"ebitda":525609423231,"fcff":151736643034,"cfo":217534801999,"capex":120798209275,"totalAssets":5000106971919,"totalLiabilities":2676892387305,"totalEquity":2323214584614,"cash":145271939107,"totalDebt":827153350806},{"fiscalYear":2020,"statement":"연결","revenue":4519464055798,"operatingIncome":172966917132,"netIncome":355450020247,"controllingNetIncome":267001108397,"ebitda":241259461990,"fcff":103929576395,"cfo":163406194224,"capex":90479450105,"totalAssets":5621634328840,"totalLiabilities":3005272710685,"totalEquity":2616361618155,"cash":132576213418,"totalDebt":1321513527495},{"fiscalYear":2021,"statement":"연결","revenue":6614328160700,"operatingIncome":74366472698,"netIncome":272294790887,"controllingNetIncome":212899093756,"ebitda":106862646961,"fcff":-632049826213,"cfo":-455062141002,"capex":214222958062,"totalAssets":6881873214685,"totalLiabilities":3812564886737,"totalEquity":3069308327948,"cash":189162274322,"totalDebt":1546773726054},{"fiscalYear":2022,"statement":"연결","revenue":8717115148765,"operatingIncome":362228951564,"netIncome":534037722554,"controllingNetIncome":427432392634,"ebitda":null,"fcff":-464472992694,"cfo":82330270613,"capex":624536603715,"totalAssets":11780098492498,"totalLiabilities":5826776624464,"totalEquity":5953321868034,"cash":837830673986,"totalDebt":1930480989548},{"fiscalYear":2023,"statement":"연결","revenue":8939216850779,"operatingIncome":256702034546,"netIncome":247822243607,"controllingNetIncome":191034756926,"ebitda":456963808078,"fcff":-239440192776,"cfo":600645793687,"capex":970873124301,"totalAssets":12250710294978,"totalLiabilities":6181138047283,"totalEquity":6069572247695,"cash":1015984405638,"totalDebt":2046234417533},{"fiscalYear":2024,"statement":"연결","revenue":9039602889123,"operatingIncome":172557836004,"netIncome":31919087418,"controllingNetIncome":25194409573,"ebitda":null,"fcff":-561215570529,"cfo":115391782358,"capex":832522662118,"totalAssets":15077692130416,"totalLiabilities":8624337888533,"totalEquity":6453354241883,"cash":1381255762103,"totalDebt":2397529282048},{"fiscalYear":2025,"statement":"연결","revenue":10164013989611,"operatingIncome":361353559282,"netIncome":144626599785,"controllingNetIncome":129346876663,"ebitda":614197009391,"fcff":30405303719,"cfo":660830683509,"capex":842800927459,"totalAssets":16299659050645,"totalLiabilities":9448413351329,"totalEquity":6851245699316,"cash":1314193316855,"totalDebt":2748994036787}],"quarterly":[{"stockCode":"006120","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":2601279835164,"operatingIncome":168141462657,"netIncome":61283716382,"prevYearRevenue":2189579342598,"prevYearOperatingIncome":21044123008,"prevYearNetIncome":38223334442,"source":"11014","updatedAt":"2026-08-26T22:20:45.469Z"},{"stockCode":"006120","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":2658827563378,"operatingIncome":-5471023229,"netIncome":-12149800051,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:20:45.473Z"},{"stockCode":"006120","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":3289249768218,"operatingIncome":189763322166,"netIncome":212279727296,"prevYearRevenue":2406122030707,"prevYearOperatingIncome":110687087184,"prevYearNetIncome":78825663173,"source":"11013","updatedAt":"2026-08-26T22:20:44.925Z"},{"stockCode":"006120","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":3055582491147,"operatingIncome":-30354711967,"netIncome":-58554917198,"prevYearRevenue":2497784560362,"prevYearOperatingIncome":87996032670,"prevYearNetIncome":28053073678,"source":"11012","updatedAt":"2026-08-26T22:20:45.198Z"}]}