{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/010140","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":"010140","name":"삼성중공업","market":"KOSPI","sector":"선박 및 보트 건조업","lastPrice":20600,"marketCap":18128000000000,"sharesOutstanding":880000000,"asOf":"2026-09-26T15:09:35.301Z"},"valuation":{"fiscalYear":2025,"per":33.23,"perTtm":32.59,"ttmPeriod":"25Q3~26Q2","pbr":4.37,"psr":1.7,"evEbitda":18.26,"ev":19384540214425,"fcff":1486583468630,"fcffYield":0.0767,"roe":0.1374,"revenueGrowth":{"y1":0.0754,"y3":0.2145,"y5":0.0919},"operatingIncomeGrowth":{"y1":0.7152,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.261Z"},"price":{"high52w":34400,"low52w":19400,"fromHigh":-0.4012,"returns":[{"label":"1개월","value":-0.019},{"label":"3개월","value":-0.1043},{"label":"6개월","value":-0.2077},{"label":"1년","value":-0.012},{"label":"3년","value":1.6276},{"label":"5년","value":2.3496}]},"dividends":[],"annual":[{"fiscalYear":2015,"statement":"연결","revenue":9714441843944,"operatingIncome":-1501905498704,"netIncome":-1212110013347,"controllingNetIncome":-1205414369599,"ebitda":-1217543994660,"fcff":98458368052,"cfo":620279375943,"capex":608201203360,"totalAssets":17301591987466,"totalLiabilities":13035846228181,"totalEquity":4265745759285,"cash":983478373773,"totalDebt":5033318322058},{"fiscalYear":2016,"statement":"연결","revenue":10414188640168,"operatingIncome":-147199515568,"netIncome":-138776906437,"controllingNetIncome":-121231328119,"ebitda":null,"fcff":-1631135291396,"cfo":-1554754530504,"capex":207583106797,"totalAssets":17217462678653,"totalLiabilities":10942151906389,"totalEquity":6275310772264,"cash":984075446227,"totalDebt":5327295219255},{"fiscalYear":2017,"statement":"연결","revenue":7901235154581,"operatingIncome":-524163793609,"netIncome":-340748297267,"controllingNetIncome":-338779135373,"ebitda":-147811789715,"fcff":553018805922,"cfo":540067546739,"capex":108261327619,"totalAssets":13818113112135,"totalLiabilities":8020660443379,"totalEquity":5797452668756,"cash":353530365169,"totalDebt":4246071008038},{"fiscalYear":2018,"statement":"연결","revenue":5265119547241,"operatingIncome":-409252129669,"netIncome":-388188868698,"controllingNetIncome":-387850718584,"ebitda":-99702051937,"fcff":192576791285,"cfo":165522614156,"capex":69037505052,"totalAssets":14282891986284,"totalLiabilities":7536612429439,"totalEquity":6746279556845,"cash":945975871006,"totalDebt":2914678794202},{"fiscalYear":2019,"statement":"연결","revenue":7349656035614,"operatingIncome":-616585523278,"netIncome":-1315353147184,"controllingNetIncome":-1310842273221,"ebitda":-374451345476,"fcff":-658095444452,"cfo":-681209310561,"capex":77241414323,"totalAssets":13600084435896,"totalLiabilities":8351155863402,"totalEquity":5248928572494,"cash":384251205560,"totalDebt":3837173385591},{"fiscalYear":2020,"statement":"연결","revenue":6860317642496,"operatingIncome":-1054144023100,"netIncome":-1492699901584,"controllingNetIncome":-1482446025574,"ebitda":-726928455961,"fcff":-224751384096,"cfo":-243903394205,"capex":98180839563,"totalAssets":12922170785868,"totalLiabilities":9203939004269,"totalEquity":3718231781599,"cash":987151865443,"totalDebt":3277296558549},{"fiscalYear":2021,"statement":"연결","revenue":6622001487326,"operatingIncome":-1311956174022,"netIncome":-1452069565718,"controllingNetIncome":-1445068399141,"ebitda":null,"fcff":915893199435,"cfo":845026468770,"capex":39403152575,"totalAssets":12138595961258,"totalLiabilities":8041328855444,"totalEquity":4097267105814,"cash":571214288727,"totalDebt":1345137732860},{"fiscalYear":2022,"statement":"연결","revenue":5944667452285,"operatingIncome":-854420950816,"netIncome":-627411807133,"controllingNetIncome":-619438307027,"ebitda":-739884999515,"fcff":-1683270699605,"cfo":-1693020710821,"capex":62409994388,"totalAssets":14491697984864,"totalLiabilities":10919760587958,"totalEquity":3571937396906,"cash":919191704413,"totalDebt":2600336607522},{"fiscalYear":2023,"statement":"연결","revenue":8009429912108,"operatingIncome":233344768042,"netIncome":-155556375770,"controllingNetIncome":-148272721730,"ebitda":411241487135,"fcff":-526853056545,"cfo":-516466559463,"capex":153460470694,"totalAssets":15593389152394,"totalLiabilities":12184181554327,"totalEquity":3409207598067,"cash":583811700104,"totalDebt":3681263872345},{"fiscalYear":2024,"statement":"연결","revenue":9903077919464,"operatingIncome":502698683088,"netIncome":53877228765,"controllingNetIncome":63876253559,"ebitda":null,"fcff":689506456532,"cfo":654519940133,"capex":173414820757,"totalAssets":17194637128138,"totalLiabilities":13445186022785,"totalEquity":3749451105353,"cash":955961848816,"totalDebt":2618006164792},{"fiscalYear":2025,"statement":"연결","revenue":10650010702818,"operatingIncome":862210880029,"netIncome":535753735212,"controllingNetIncome":545539601781,"ebitda":1061427805152,"fcff":1486583468630,"cfo":1562848761939,"capex":216254721699,"totalAssets":14948871093928,"totalLiabilities":10853831158873,"totalEquity":4095039935055,"cash":772614649370,"totalDebt":2029154863795}],"quarterly":[{"stockCode":"010140","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":2634818809913,"operatingIncome":238082461600,"netIncome":140257538842,"prevYearRevenue":2322956355625,"prevYearOperatingIncome":119869330359,"prevYearNetIncome":71408433475,"source":"11014","updatedAt":"2026-08-26T22:18:53.330Z"},{"stockCode":"010140","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":2837928632555,"operatingIncome":296235207783,"netIncome":93044104475,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:18:53.334Z"},{"stockCode":"010140","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":2902250597972,"operatingIncome":273118473369,"netIncome":100039045873,"prevYearRevenue":2494285868057,"prevYearOperatingIncome":123076970162,"prevYearNetIncome":90114159858,"source":"11013","updatedAt":"2026-08-26T22:18:52.826Z"},{"stockCode":"010140","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":3230712014985,"operatingIncome":325023819520,"netIncome":222841080849,"prevYearRevenue":2682977392293,"prevYearOperatingIncome":204816240484,"prevYearNetIncome":212337932037,"source":"11012","updatedAt":"2026-08-26T22:18:53.067Z"}]}