{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/009150","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":"009150","name":"삼성전기","market":"KOSPI","sector":"전자부품 제조업","lastPrice":1486000,"marketCap":110994832256000,"sharesOutstanding":74693696,"asOf":"2026-09-26T15:09:35.296Z"},"valuation":{"fiscalYear":2025,"per":157.19,"perTtm":107.43,"ttmPeriod":"25Q3~26Q2","pbr":11.63,"psr":9.81,"evEbitda":59.31,"ev":110485425292999,"fcff":313183260457,"fcffYield":0.0028,"roe":0.077,"revenueGrowth":{"y1":0.0991,"y3":0.0628,"y5":0.0663},"operatingIncomeGrowth":{"y1":0.2426,"y3":-0.0826,"y5":0.0195},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.583Z"},"price":{"high52w":2270000,"low52w":193300,"fromHigh":-0.3454,"returns":[{"label":"1개월","value":0.0729},{"label":"3개월","value":-0.2544},{"label":"6개월","value":2.424},{"label":"1년","value":6.7517},{"label":"3년","value":9.8151},{"label":"5년","value":7.1648}]},"dividends":[{"fiscalYear":2025,"dps":2350,"yieldPct":0.9,"payoutPct":25.2},{"fiscalYear":2024,"dps":1800,"yieldPct":1.4,"payoutPct":20},{"fiscalYear":2023,"dps":1150,"yieldPct":0.8,"payoutPct":20.6},{"fiscalYear":2022,"dps":2100,"yieldPct":1.6,"payoutPct":16.2},{"fiscalYear":2021,"dps":2100,"yieldPct":1.1,"payoutPct":17.8},{"fiscalYear":2020,"dps":1400,"yieldPct":0.8,"payoutPct":17.5},{"fiscalYear":2019,"dps":1100,"yieldPct":0.9,"payoutPct":16.2},{"fiscalYear":2018,"dps":1000,"yieldPct":1,"payoutPct":11.5}],"annual":[{"fiscalYear":2015,"statement":"연결","revenue":6176258143768,"operatingIncome":301331565461,"netIncome":20643329453,"controllingNetIncome":312773326119,"ebitda":929641367049,"fcff":-632554904019,"cfo":537117319563,"capex":1205575198479,"totalAssets":7269452863202,"totalLiabilities":2954069645289,"totalEquity":4315383217913,"cash":1035257116636,"totalDebt":2041595501915},{"fiscalYear":2016,"statement":"연결","revenue":6033040463975,"operatingIncome":24399516934,"netIncome":22914358716,"controllingNetIncome":14707365760,"ebitda":563615760972,"fcff":-344775693548,"cfo":679643759241,"capex":1059022859865,"totalAssets":7662629259862,"totalLiabilities":3325043961430,"totalEquity":4337585298432,"cash":795810686641,"totalDebt":2443629414141},{"fiscalYear":2017,"statement":"연결","revenue":6838474133399,"operatingIncome":306203428562,"netIncome":177255994375,"controllingNetIncome":161739107180,"ebitda":1260539348860,"fcff":-487809765431,"cfo":null,"capex":1544136705141,"totalAssets":7767403543048,"totalLiabilities":3435912156718,"totalEquity":4331491386330,"cash":444609329777,"totalDebt":2568937716191},{"fiscalYear":2018,"statement":"연결","revenue":8193023252994,"operatingIncome":1018052799586,"netIncome":685018514202,"controllingNetIncome":656241635879,"ebitda":1776034666433,"fcff":136204649392,"cfo":null,"capex":1207738181343,"totalAssets":8644914205829,"totalLiabilities":3698416649570,"totalEquity":4946497556259,"cash":1002374471773,"totalDebt":2454139013059},{"fiscalYear":2019,"statement":"연결","revenue":8040817645787,"operatingIncome":733968842460,"netIncome":528048551036,"controllingNetIncome":605724503560,"ebitda":2320970888641,"fcff":396524825764,"cfo":null,"capex":1573922331588,"totalAssets":8674248229943,"totalLiabilities":3244151344435,"totalEquity":5430096885508,"cash":803810427528,"totalDebt":1962753124162},{"fiscalYear":2020,"statement":"연결","revenue":8208738308011,"operatingIncome":829130678277,"netIncome":623811177841,"controllingNetIncome":595937511988,"ebitda":1655578460540,"fcff":927696682006,"cfo":null,"capex":780394507731,"totalAssets":9225498476076,"totalLiabilities":3315102536579,"totalEquity":5910395939497,"cash":1479767416889,"totalDebt":1844090851417},{"fiscalYear":2021,"statement":"연결","revenue":9675036127726,"operatingIncome":1486872833804,"netIncome":915432452695,"controllingNetIncome":1055411299515,"ebitda":2124831756094,"fcff":652880093470,"cfo":null,"capex":875116152478,"totalAssets":9941374038447,"totalLiabilities":3070248395636,"totalEquity":6871125642811,"cash":1185206917554,"totalDebt":992365219940},{"fiscalYear":2022,"statement":"연결","revenue":9424551868027,"operatingIncome":1182835924271,"netIncome":993519182170,"controllingNetIncome":1009738691180,"ebitda":1906514540382,"fcff":177888623966,"cfo":null,"capex":1345100096705,"totalAssets":10997170898641,"totalLiabilities":3303686219356,"totalEquity":7693484679285,"cash":1677067099648,"totalDebt":1421254130714},{"fiscalYear":2023,"statement":"연결","revenue":8909448483915,"operatingIncome":639423737120,"netIncome":450482125173,"controllingNetIncome":422956706612,"ebitda":1521512915838,"fcff":-1060782050,"cfo":1180360115518,"capex":1256852050705,"totalAssets":11657871601848,"totalLiabilities":3627546626400,"totalEquity":8030324975448,"cash":1669189597138,"totalDebt":1521513477479},{"fiscalYear":2024,"statement":"연결","revenue":10294102976435,"operatingIncome":735005856995,"netIncome":703215637082,"controllingNetIncome":679130069623,"ebitda":1233450100161,"fcff":684430217177,"cfo":1429819006720,"capex":826641159416,"totalAssets":12792402920884,"totalLiabilities":3776548889114,"totalEquity":9015854031770,"cash":2013326031516,"totalDebt":1557902194173},{"fiscalYear":2025,"statement":"연결","revenue":11314459238100,"operatingIncome":913331178557,"netIncome":730989517218,"controllingNetIncome":706113165450,"ebitda":1862987028638,"fcff":313183260457,"cfo":1490090883051,"capex":1246323544411,"totalAssets":14595895255468,"totalLiabilities":4798551372605,"totalEquity":9797343882863,"cash":2701205916236,"totalDebt":2191798953235}],"quarterly":[{"stockCode":"009150","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":2889035756675,"operatingIncome":260277272715,"netIncome":224851784343,"prevYearRevenue":2615317199767,"prevYearOperatingIncome":224875425896,"prevYearNetIncome":124205638439,"source":"11014","updatedAt":"2026-08-26T22:18:38.323Z"},{"stockCode":"009150","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":2902145249470,"operatingIncome":239495911486,"netIncome":227299586416,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:18:38.332Z"},{"stockCode":"009150","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":3209113412582,"operatingIncome":280572751176,"netIncome":252687583556,"prevYearRevenue":2738649099826,"prevYearOperatingIncome":200549840807,"prevYearNetIncome":141602249084,"source":"11013","updatedAt":"2026-08-26T22:18:37.786Z"},{"stockCode":"009150","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":3457204820043,"operatingIncome":440369112658,"netIncome":328300761914,"prevYearRevenue":2784629132129,"prevYearOperatingIncome":213008153549,"prevYearNetIncome":137235897375,"source":"11012","updatedAt":"2026-08-26T22:18:38.058Z"}]}