{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/017670","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":"017670","name":"SK텔레콤","market":"KOSPI","sector":"전기 통신업","lastPrice":87300,"marketCap":18751171626900,"sharesOutstanding":214790053,"asOf":"2026-09-26T15:09:35.323Z"},"valuation":{"fiscalYear":2025,"per":45.91,"perTtm":26.31,"ttmPeriod":"25Q3~26Q2","pbr":1.46,"psr":1.1,"evEbitda":5.84,"ev":25393551626900,"fcff":1823496200000,"fcffYield":0.0718,"roe":0.0333,"revenueGrowth":{"y1":-0.0469,"y3":-0.004,"y5":-0.0169},"operatingIncomeGrowth":{"y1":-0.4114,"y3":-0.1268,"y5":-0.0448},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.344Z"},"price":{"high52w":125200,"low52w":52100,"fromHigh":-0.3027,"returns":[{"label":"1개월","value":-0.1191},{"label":"3개월","value":-0.0364},{"label":"6개월","value":0.0926},{"label":"1년","value":0.5902},{"label":"3년","value":0.6788},{"label":"5년","value":0.4629}]},"dividends":[{"fiscalYear":2025,"dps":1660,"yieldPct":3.1,"payoutPct":86.6},{"fiscalYear":2024,"dps":3540,"yieldPct":6.1,"payoutPct":60.3},{"fiscalYear":2023,"dps":3540,"yieldPct":7.1,"payoutPct":70},{"fiscalYear":2022,"dps":3320,"yieldPct":6.8,"payoutPct":79.3},{"fiscalYear":2021,"dps":3295,"yieldPct":5.7,"payoutPct":29.8},{"fiscalYear":2020,"dps":10000,"yieldPct":4.1,"payoutPct":47.5},{"fiscalYear":2019,"dps":10000,"yieldPct":4.1,"payoutPct":82},{"fiscalYear":2018,"dps":10000,"yieldPct":3.7,"payoutPct":22.9}],"annual":[{"fiscalYear":2015,"statement":"연결","revenue":17136734000000,"operatingIncome":1708006000000,"netIncome":1515885000000,"controllingNetIncome":1518604000000,"ebitda":4650032000000,"fcff":1386523880000,"cfo":3778129000000,"capex":2606726000000,"totalAssets":28581387000000,"totalLiabilities":13207291000000,"totalEquity":15374096000000,"cash":768922000000,"totalDebt":6820700000000},{"fiscalYear":2016,"statement":"연결","revenue":17091816000000,"operatingIncome":1535744000000,"netIncome":1660101000000,"controllingNetIncome":1675967000000,"ebitda":3147979000000,"fcff":1308610080000,"cfo":4243168000000,"capex":3125842000000,"totalAssets":31297663000000,"totalLiabilities":15181233000000,"totalEquity":16116430000000,"cash":1505242000000,"totalDebt":6481260000000},{"fiscalYear":2017,"statement":"연결","revenue":17520013000000,"operatingIncome":1536626000000,"netIncome":2657595000000,"controllingNetIncome":2599829000000,"ebitda":4778728000000,"fcff":1177050626796,"cfo":3855820000000,"capex":2861599000000,"totalAssets":33428669000000,"totalLiabilities":15399474000000,"totalEquity":18029195000000,"cash":1457735000000,"totalDebt":5938056000000},{"fiscalYear":2018,"statement":"연결","revenue":16873960000000,"operatingIncome":1201760000000,"netIncome":3131988000000,"controllingNetIncome":3127887000000,"ebitda":1933255000000,"fcff":1237981050406,"cfo":4332580000000,"capex":3295619000000,"totalAssets":42369111000000,"totalLiabilities":20019861000000,"totalEquity":22349250000000,"cash":1506699000000,"totalDebt":9651848000000},{"fiscalYear":2019,"statement":"연결","revenue":17743702000000,"operatingIncome":1109980000000,"netIncome":861942000000,"controllingNetIncome":889907000000,"ebitda":3632560000000,"fcff":725952681493,"cfo":3986082000000,"capex":3516893000000,"totalAssets":44611620000000,"totalLiabilities":21788084000000,"totalEquity":22823536000000,"cash":1270824000000,"totalDebt":9246646000000},{"fiscalYear":2020,"statement":"연결","revenue":18624651000000,"operatingIncome":1349324000000,"netIncome":1500538000000,"controllingNetIncome":1504352000000,"ebitda":4881201000000,"fcff":2451749210905,"cfo":5821876000000,"capex":3687776000000,"totalAssets":47906957000000,"totalLiabilities":23510714000000,"totalEquity":24396243000000,"cash":1369653000000,"totalDebt":10139364000000},{"fiscalYear":2021,"statement":"연결","revenue":16748585000000,"operatingIncome":1387162000000,"netIncome":2418989000000,"controllingNetIncome":2407523000000,"ebitda":5691801000000,"fcff":1949737320746,"cfo":5031279000000,"capex":3308439000000,"totalAssets":30911277000000,"totalLiabilities":18576139000000,"totalEquity":12335138000000,"cash":872731000000,"totalDebt":7753112000000},{"fiscalYear":2022,"statement":"연결","revenue":17304973000000,"operatingIncome":1612070000000,"netIncome":947831000000,"controllingNetIncome":912400000000,"ebitda":4725334000000,"fcff":2312035949768,"cfo":5159317000000,"capex":3046423000000,"totalAssets":31308262000000,"totalLiabilities":19153066000000,"totalEquity":12155196000000,"cash":1882291000000,"totalDebt":7721647000000},{"fiscalYear":2023,"statement":"연결","revenue":17608511000000,"operatingIncome":1753204000000,"netIncome":1145937000000,"controllingNetIncome":1093611000000,"ebitda":5596588000000,"fcff":2129516748223,"cfo":4947205000000,"capex":3080643000000,"totalAssets":30119227000000,"totalLiabilities":17890828000000,"totalEquity":12228399000000,"cash":1454978000000,"totalDebt":7794703000000},{"fiscalYear":2024,"statement":"연결","revenue":17940609000000,"operatingIncome":1823409000000,"netIncome":1387095000000,"controllingNetIncome":1250155000000,"ebitda":5357930000000,"fcff":2808423175895,"cfo":5087285000000,"capex":2559216000000,"totalAssets":30515255000000,"totalLiabilities":18687621000000,"totalEquity":11827634000000,"cash":2023721000000,"totalDebt":7018134000000},{"fiscalYear":2025,"statement":"연결","revenue":17099213000000,"operatingIncome":1073215000000,"netIncome":375084000000,"controllingNetIncome":408410000000,"ebitda":4345315000000,"fcff":1823496200000,"cfo":3923847000000,"capex":2323252000000,"totalAssets":30107783000000,"totalLiabilities":17152491000000,"totalEquity":12955292000000,"cash":1490024000000,"totalDebt":8132404000000}],"quarterly":[{"stockCode":"017670","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":3978064000000,"operatingIncome":48438000000,"netIncome":-166731000000,"prevYearRevenue":4532118000000,"prevYearOperatingIncome":533263000000,"prevYearNetIncome":280176000000,"source":"11014","updatedAt":"2026-08-26T22:18:50.102Z"},{"stockCode":"017670","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":4328672000000,"operatingIncome":119133000000,"netIncome":96993000000,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:18:50.108Z"},{"stockCode":"017670","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":4392312000000,"operatingIncome":537591000000,"netIncome":316415000000,"prevYearRevenue":4453717000000,"prevYearOperatingIncome":567384000000,"prevYearNetIncome":361575000000,"source":"11013","updatedAt":"2026-08-26T22:18:49.605Z"},{"stockCode":"017670","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":4359057000000,"operatingIncome":566043000000,"netIncome":465980000000,"prevYearRevenue":4338760000000,"prevYearOperatingIncome":338260000000,"prevYearNetIncome":83247000000,"source":"11012","updatedAt":"2026-08-26T22:18:49.856Z"}]}