{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/010950","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":"010950","name":"S-Oil","market":"KOSPI","sector":"석유 정제품 제조업","lastPrice":154300,"marketCap":17371524805600,"sharesOutstanding":112582792,"asOf":"2026-09-26T15:09:35.303Z"},"valuation":{"fiscalYear":2025,"per":98.17,"perTtm":11.4,"ttmPeriod":"25Q3~26Q2","pbr":1.95,"psr":0.51,"evEbitda":31.53,"ev":23072205805600,"fcff":397791000000,"fcffYield":0.0172,"roe":0.0201,"revenueGrowth":{"y1":-0.0652,"y3":-0.069,"y5":0.1527},"operatingIncomeGrowth":{"y1":-0.4419,"y3":-0.5895,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.436Z"},"price":{"high52w":165900,"low52w":62300,"fromHigh":-0.0699,"returns":[{"label":"1개월","value":0.1287},{"label":"3개월","value":0.6556},{"label":"6개월","value":0.4066},{"label":"1년","value":1.5049},{"label":"3년","value":0.9482},{"label":"5년","value":0.4091}]},"dividends":[{"fiscalYear":2025,"dps":330,"yieldPct":0.3,"payoutPct":21.8},{"fiscalYear":2024,"dps":125,"yieldPct":0.2,"payoutPct":null},{"fiscalYear":2023,"dps":1700,"yieldPct":2.4,"payoutPct":20.9},{"fiscalYear":2022,"dps":5500,"yieldPct":6.2,"payoutPct":30.4},{"fiscalYear":2021,"dps":3800,"yieldPct":4.3,"payoutPct":32.1},{"fiscalYear":2020,"dps":0,"yieldPct":null,"payoutPct":null},{"fiscalYear":2019,"dps":200,"yieldPct":0.2,"payoutPct":35.73},{"fiscalYear":2018,"dps":750,"yieldPct":0.7,"payoutPct":33.88}],"annual":[{"fiscalYear":2015,"statement":"연결","revenue":17890272000000,"operatingIncome":817604000000,"netIncome":631322000000,"controllingNetIncome":null,"ebitda":1065343000000,"fcff":1859360185886,"cfo":2475550000000,"capex":660557000000,"totalAssets":10795526000000,"totalLiabilities":5405609000000,"totalEquity":5389917000000,"cash":201203000000,"totalDebt":3595197000000},{"fiscalYear":2016,"statement":"연결","revenue":16321843000000,"operatingIncome":1616889000000,"netIncome":1205364000000,"controllingNetIncome":null,"ebitda":1692791000000,"fcff":713038123269,"cfo":1721991000000,"capex":1072456000000,"totalAssets":13959027000000,"totalLiabilities":7567442000000,"totalEquity":6391585000000,"cash":767438000000,"totalDebt":4709461000000},{"fiscalYear":2017,"statement":"연결","revenue":20891374000000,"operatingIncome":1373265000000,"netIncome":1246489000000,"controllingNetIncome":null,"ebitda":1477488000000,"fcff":-1186940045549,"cfo":1143294000000,"capex":2415847000000,"totalAssets":15087451000000,"totalLiabilities":8244831000000,"totalEquity":6842620000000,"cash":480052000000,"totalDebt":4844210000000},{"fiscalYear":2018,"statement":"연결","revenue":25463295000000,"operatingIncome":639460000000,"netIncome":258035000000,"controllingNetIncome":null,"ebitda":909051000000,"fcff":-2210543023099,"cfo":-288185000000,"capex":2041709000000,"totalAssets":15955044000000,"totalLiabilities":9485810000000,"totalEquity":6469234000000,"cash":664506000000,"totalDebt":6335397000000},{"fiscalYear":2019,"statement":"연결","revenue":24394173000000,"operatingIncome":420077000000,"netIncome":65429000000,"controllingNetIncome":null,"ebitda":845788000000,"fcff":-40091000000,"cfo":679447000000,"capex":827607000000,"totalAssets":16333401000000,"totalLiabilities":9836775000000,"totalEquity":6496626000000,"cash":291005000000,"totalDebt":6379917000000},{"fiscalYear":2020,"statement":"연결","revenue":16829681000000,"operatingIncome":-1099146000000,"netIncome":-796108000000,"controllingNetIncome":null,"ebitda":-514387000000,"fcff":1215821400000,"cfo":1630972000000,"capex":547462000000,"totalAssets":15690510000000,"totalLiabilities":10008033000000,"totalEquity":5682477000000,"cash":737439000000,"totalDebt":5809979000000},{"fiscalYear":2021,"statement":"연결","revenue":27463918000000,"operatingIncome":2140942000000,"netIncome":1378541000000,"controllingNetIncome":null,"ebitda":2753291000000,"fcff":1278612720000,"cfo":1477165000000,"capex":285268000000,"totalAssets":18693235000000,"totalLiabilities":11705193000000,"totalEquity":6988042000000,"cash":1945526000000,"totalDebt":5554912000000},{"fiscalYear":2022,"statement":"연결","revenue":42446028000000,"operatingIncome":3405166000000,"netIncome":2104387000000,"controllingNetIncome":null,"ebitda":3953605000000,"fcff":783199298745,"cfo":1278921000000,"capex":599616000000,"totalAssets":19613135000000,"totalLiabilities":11129666000000,"totalEquity":8483469000000,"cash":1310326000000,"totalDebt":4955647000000},{"fiscalYear":2023,"statement":"연결","revenue":35726694000000,"operatingIncome":1354582000000,"netIncome":948848000000,"controllingNetIncome":null,"ebitda":1949174000000,"fcff":551401977388,"cfo":2525709000000,"capex":2188105000000,"totalAssets":21576123000000,"totalLiabilities":12538558000000,"totalEquity":9037565000000,"cash":1963279000000,"totalDebt":5618996000000},{"fiscalYear":2024,"statement":"연결","revenue":36637031000000,"operatingIncome":422177000000,"netIncome":-193042000000,"controllingNetIncome":null,"ebitda":1024924000000,"fcff":-1317116120000,"cfo":1467583000000,"capex":3069279000000,"totalAssets":24451433000000,"totalLiabilities":15755786000000,"totalEquity":8695647000000,"cash":1945837000000,"totalDebt":7806017000000},{"fiscalYear":2025,"statement":"연결","revenue":34246957000000,"operatingIncome":235631000000,"netIncome":176952000000,"controllingNetIncome":null,"ebitda":731822000000,"fcff":397791000000,"cfo":3942304000000,"capex":3908617000000,"totalAssets":26556957000000,"totalLiabilities":17669556000000,"totalEquity":8887401000000,"cash":1834658000000,"totalDebt":7535339000000}],"quarterly":[{"stockCode":"010950","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":8415367000000,"operatingIncome":229216000000,"netIncome":63206000000,"prevYearRevenue":8840623000000,"prevYearOperatingIncome":-414948000000,"prevYearNetIncome":-206188000000,"source":"11014","updatedAt":"2026-08-26T22:18:56.407Z"},{"stockCode":"010950","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":8792553000000,"operatingIncome":371927000000,"netIncome":225086000000,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:18:56.410Z"},{"stockCode":"010950","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":8942689000000,"operatingIncome":1231078000000,"netIncome":720991000000,"prevYearRevenue":8990533000000,"prevYearOperatingIncome":-21541000000,"prevYearNetIncome":-44558000000,"source":"11013","updatedAt":"2026-08-26T22:18:55.932Z"},{"stockCode":"010950","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":11343488000000,"operatingIncome":965015000000,"netIncome":514584000000,"prevYearRevenue":8048504000000,"prevYearOperatingIncome":-343971000000,"prevYearNetIncome":-66782000000,"source":"11012","updatedAt":"2026-08-26T22:18:56.166Z"}]}