{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/006400","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":"006400","name":"삼성SDI","market":"KOSPI","sector":"일차전지 및 이차전지 제조업","lastPrice":529000,"marketCap":42629745370000,"sharesOutstanding":80585530,"asOf":"2026-09-26T15:09:35.286Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":130.95,"ttmPeriod":"25Q3~26Q2","pbr":1.99,"psr":3.21,"evEbitda":null,"ev":51709660639470,"fcff":-2063811188756,"fcffYield":-0.0399,"roe":-0.0315,"revenueGrowth":{"y1":-0.2004,"y3":-0.1297,"y5":0.0327},"operatingIncomeGrowth":{"y1":-5.7408,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.427Z"},"price":{"high52w":712000,"low52w":204000,"fromHigh":-0.257,"returns":[{"label":"1개월","value":-0.0703},{"label":"3개월","value":0.1626},{"label":"6개월","value":0.3046},{"label":"1년","value":1.6123},{"label":"3년","value":0.0332},{"label":"5년","value":-0.2803}]},"dividends":[{"fiscalYear":2024,"dps":1000,"yieldPct":0.4,"payoutPct":11.2},{"fiscalYear":2023,"dps":1000,"yieldPct":0.2,"payoutPct":3.3},{"fiscalYear":2022,"dps":1030,"yieldPct":0.2,"payoutPct":3.5},{"fiscalYear":2021,"dps":1000,"yieldPct":0.2,"payoutPct":5.7},{"fiscalYear":2020,"dps":1000,"yieldPct":0.2,"payoutPct":11.6},{"fiscalYear":2019,"dps":1000,"yieldPct":0.44,"payoutPct":18.8},{"fiscalYear":2018,"dps":1000,"yieldPct":0.46,"payoutPct":9.5},{"fiscalYear":2017,"dps":1000,"yieldPct":0.49,"payoutPct":10.1}],"annual":[{"fiscalYear":2015,"statement":"연결","revenue":7569330839945,"operatingIncome":-59832025818,"netIncome":25685765743,"controllingNetIncome":53846137611,"ebitda":758805918854,"fcff":180133129591,"cfo":881066558064,"capex":741991730760,"totalAssets":16225303457752,"totalLiabilities":4972110604907,"totalEquity":11253192852845,"cash":1287968374149,"totalDebt":1749640372332},{"fiscalYear":2016,"statement":"연결","revenue":5200822510213,"operatingIncome":-926332633992,"netIncome":211111190212,"controllingNetIncome":219405853323,"ebitda":896905249757,"fcff":-2118627256719,"cfo":-1309519499261,"capex":841643105261,"totalAssets":14900311234207,"totalLiabilities":3936201007249,"totalEquity":10964110226958,"cash":1011701875328,"totalDebt":950546441282},{"fiscalYear":2017,"statement":"연결","revenue":6321560921969,"operatingIncome":116894786518,"netIncome":643193862964,"controllingNetIncome":657236340934,"ebitda":676585076665,"fcff":-1231757461370,"cfo":-250114337079,"capex":995085399621,"totalAssets":15751476329733,"totalLiabilities":4299476832291,"totalEquity":11451999497442,"cash":1209015663790,"totalDebt":1424608549485},{"fiscalYear":2018,"statement":"연결","revenue":9158272454945,"operatingIncome":714970606151,"netIncome":745049185447,"controllingNetIncome":701166336925,"ebitda":1223230255452,"fcff":-1863549595882,"cfo":260609735389,"capex":2159321426466,"totalAssets":19349721183929,"totalLiabilities":7124501967739,"totalEquity":12225219216190,"cash":1516585546977,"totalDebt":3253671711326},{"fiscalYear":2019,"statement":"연결","revenue":10097426164132,"operatingIncome":462176462269,"netIncome":402366429569,"controllingNetIncome":356548860592,"ebitda":1560277874594,"fcff":-925685588890,"cfo":923071632668,"capex":1903419605456,"totalAssets":19852096448004,"totalLiabilities":7191751252868,"totalEquity":12660345195136,"cash":1156295420684,"totalDebt":3568469875708},{"fiscalYear":2020,"statement":"연결","revenue":11294770446035,"operatingIncome":671335358424,"netIncome":630966297526,"controllingNetIncome":574723493870,"ebitda":1724919357621,"fcff":261880248983,"cfo":1948820240507,"capex":1732569883052,"totalAssets":21534232266829,"totalLiabilities":8175305378713,"totalEquity":13358926888116,"cash":1545974321801,"totalDebt":3911823784793},{"fiscalYear":2021,"statement":"연결","revenue":13553220248796,"operatingIncome":1067575600497,"netIncome":1250401560241,"controllingNetIncome":1169801394611,"ebitda":1798913203420,"fcff":-44409553520,"cfo":2176027358565,"capex":2257010180255,"totalAssets":25833192996936,"totalLiabilities":10636493682081,"totalEquity":15196699314855,"cash":2325692348376,"totalDebt":4617977606270},{"fiscalYear":2022,"statement":"연결","revenue":20124069515854,"operatingIncome":1808013013202,"netIncome":2039361447986,"controllingNetIncome":1952148535524,"ebitda":3254499497645,"fcff":-109997078158,"cfo":2641096163726,"capex":2813482035821,"totalAssets":30257525171127,"totalLiabilities":13040023014999,"totalEquity":17217502156128,"cash":2614271849898,"totalDebt":5148223213651},{"fiscalYear":2023,"statement":"연결","revenue":22708300498633,"operatingIncome":1633368964768,"netIncome":2066046562201,"controllingNetIncome":2009207126300,"ebitda":2710482900088,"fcff":-1773267747173,"cfo":2103521513959,"capex":4060705478100,"totalAssets":34038860192967,"totalLiabilities":14131610215445,"totalEquity":19907249977522,"cash":1524461361452,"totalDebt":5717799871532},{"fiscalYear":2024,"statement":"연결","revenue":16592248884388,"operatingIncome":363304463263,"netIncome":575512415979,"controllingNetIncome":599289842809,"ebitda":1089539417953,"fcff":-6174771838623,"cfo":-137613377776,"capex":6357565948776,"totalAssets":40597344536357,"totalLiabilities":19030107423830,"totalEquity":21567237112527,"cash":1885068694001,"totalDebt":11577893518267},{"fiscalYear":2025,"statement":"연결","revenue":13266730679499,"operatingIncome":-1722360788760,"netIncome":-584875358534,"controllingNetIncome":-649468657555,"ebitda":-68530842562,"fcff":-2063811188756,"cfo":792385760879,"capex":3129104311115,"totalAssets":42255338580919,"totalLiabilities":18685225421089,"totalEquity":23570113159830,"cash":1803994237947,"totalDebt":10883909507417}],"quarterly":[{"stockCode":"006400","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":3051820635180,"operatingIncome":-591288808607,"netIncome":5664301476,"prevYearRevenue":3935667456781,"prevYearOperatingIncome":129909002460,"prevYearNetIncome":230400523584,"source":"11014","updatedAt":"2026-08-26T22:18:43.828Z"},{"stockCode":"006400","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":3858686247404,"operatingIncome":-299166398111,"netIncome":-207849433586,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:18:43.832Z"},{"stockCode":"006400","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":3576353183422,"operatingIncome":-155580771739,"netIncome":56110855928,"prevYearRevenue":3176817731170,"prevYearOperatingIncome":-434068787207,"prevYearNetIncome":-215955155323,"source":"11013","updatedAt":"2026-08-26T22:18:43.317Z"},{"stockCode":"006400","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":3768808123247,"operatingIncome":203774585157,"netIncome":471625761952,"prevYearRevenue":3179406065745,"prevYearOperatingIncome":-397836794835,"prevYearNetIncome":-166735071101,"source":"11012","updatedAt":"2026-08-26T22:18:43.579Z"}]}