{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/010960","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":"010960","name":"삼호개발","market":"KOSPI","sector":"기반조성 및 시설물 축조관련 전문공사업","lastPrice":3075,"marketCap":74169000000,"sharesOutstanding":24120000,"asOf":"2026-09-26T15:09:35.304Z"},"valuation":{"fiscalYear":2025,"per":3.96,"perTtm":5.39,"ttmPeriod":"25Q3~26Q2","pbr":0.31,"psr":0.18,"evEbitda":3.63,"ev":56853890197,"fcff":25874193447,"fcffYield":0.4551,"roe":0.0808,"revenueGrowth":{"y1":0.0198,"y3":0.1004,"y5":0.0243},"operatingIncomeGrowth":{"y1":11.3562,"y3":0.4799,"y5":0.0123},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.115Z"},"price":{"high52w":4460,"low52w":2850,"fromHigh":-0.3105,"returns":[{"label":"1개월","value":-0.0128},{"label":"3개월","value":-0.1667},{"label":"6개월","value":-0.2545},{"label":"1년","value":-0.0969},{"label":"3년","value":-0.0902},{"label":"5년","value":-0.4449}]},"dividends":[{"fiscalYear":2025,"dps":200,"yieldPct":5.26,"payoutPct":24.26},{"fiscalYear":2024,"dps":150,"yieldPct":4.97,"payoutPct":99.03},{"fiscalYear":2023,"dps":190,"yieldPct":5.42,"payoutPct":28.11},{"fiscalYear":2022,"dps":190,"yieldPct":4.69,"payoutPct":71.69},{"fiscalYear":2021,"dps":190,"yieldPct":3.76,"payoutPct":30.5},{"fiscalYear":2020,"dps":190,"yieldPct":4.36,"payoutPct":23.5},{"fiscalYear":2019,"dps":190,"yieldPct":4.17,"payoutPct":20.91},{"fiscalYear":2018,"dps":160,"yieldPct":3.19,"payoutPct":18.48}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":298667874279,"operatingIncome":24409368132,"netIncome":20631657345,"controllingNetIncome":20798595273,"ebitda":24448511922,"fcff":5829822453,"cfo":6971260809,"capex":1294696714,"totalAssets":276893452936,"totalLiabilities":92831370030,"totalEquity":184062082906,"cash":17982280882,"totalDebt":7500000000},{"fiscalYear":2019,"statement":"연결","revenue":364581695864,"operatingIncome":23565982251,"netIncome":21526295802,"controllingNetIncome":21571265506,"ebitda":23751952557,"fcff":29677947333,"cfo":30248227029,"capex":782904664,"totalAssets":298782147397,"totalLiabilities":108033669180,"totalEquity":190748478217,"cash":23969894873,"totalDebt":9055699341},{"fiscalYear":2020,"statement":"연결","revenue":363379547441,"operatingIncome":13628328890,"netIncome":18777147046,"controllingNetIncome":18598317749,"ebitda":14146156669,"fcff":-5590983194,"cfo":-5601264863,"capex":165562243,"totalAssets":312804375927,"totalLiabilities":101420081049,"totalEquity":211384294878,"cash":20848687494,"totalDebt":8233213453},{"fiscalYear":2021,"statement":"연결","revenue":317259070619,"operatingIncome":13084673583,"netIncome":13927522298,"controllingNetIncome":13927150976,"ebitda":null,"fcff":-9935737941,"cfo":-9092999506,"capex":949347805,"totalAssets":296852077748,"totalLiabilities":76141633135,"totalEquity":220710444613,"cash":7894628167,"totalDebt":6582589031},{"fiscalYear":2022,"statement":"연결","revenue":307522114170,"operatingIncome":4469401497,"netIncome":5925977294,"controllingNetIncome":5925977294,"ebitda":null,"fcff":-11665408179,"cfo":-11348373034,"capex":445841550,"totalAssets":282392862209,"totalLiabilities":63537093441,"totalEquity":218855768768,"cash":3093846912,"totalDebt":5398083154},{"fiscalYear":2023,"statement":"연결","revenue":361917141434,"operatingIncome":10532376679,"netIncome":15111583635,"controllingNetIncome":15111583635,"ebitda":null,"fcff":10412003153,"cfo":10568143632,"capex":379933255,"totalAssets":328385015731,"totalLiabilities":101025496385,"totalEquity":227359519346,"cash":13631737931,"totalDebt":6192581725},{"fiscalYear":2024,"statement":"연결","revenue":401776583229,"operatingIncome":1172393105,"netIncome":5259356368,"controllingNetIncome":5259356368,"ebitda":1647874067,"fcff":35105670213,"cfo":36714841579,"capex":1736199802,"totalAssets":345696628502,"totalLiabilities":121095952109,"totalEquity":224600676393,"cash":29830815590,"totalDebt":5690307388},{"fiscalYear":2025,"statement":"연결","revenue":409727353425,"operatingIncome":14486355618,"netIncome":18742058596,"controllingNetIncome":18742058596,"ebitda":15673739731,"fcff":25874193447,"cfo":27573759878,"capex":1853819495,"totalAssets":366082340820,"totalLiabilities":124914243701,"totalEquity":241168097119,"cash":23984411550,"totalDebt":6669301747}],"quarterly":[{"stockCode":"010960","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":104426879884,"operatingIncome":3958364931,"netIncome":6154975845,"prevYearRevenue":88375582682,"prevYearOperatingIncome":-6025367318,"prevYearNetIncome":-4181882465,"source":"11014","updatedAt":"2026-08-26T22:28:45.129Z"},{"stockCode":"010960","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":111314167703,"operatingIncome":1656948125,"netIncome":1731802692,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:28:45.135Z"},{"stockCode":"010960","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":90719308218,"operatingIncome":958644724,"netIncome":2418942775,"prevYearRevenue":95033515671,"prevYearOperatingIncome":4668427672,"prevYearNetIncome":5697581117,"source":"11013","updatedAt":"2026-08-26T22:28:44.642Z"},{"stockCode":"010960","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":95582312812,"operatingIncome":1151302617,"netIncome":3445794464,"prevYearRevenue":98952790167,"prevYearOperatingIncome":4202614890,"prevYearNetIncome":5157698942,"source":"11012","updatedAt":"2026-08-26T22:28:44.889Z"}]}