{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/018260","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":"018260","name":"삼성에스디에스","market":"KOSPI","sector":"컴퓨터 프로그래밍, 시스템 통합 및 관리업","lastPrice":226000,"marketCap":17487382800000,"sharesOutstanding":77377800,"asOf":"2026-09-26T15:09:35.325Z"},"valuation":{"fiscalYear":2025,"per":23.02,"perTtm":26.3,"ttmPeriod":"25Q3~26Q2","pbr":1.76,"psr":1.26,"evEbitda":12.43,"ev":16483336907000,"fcff":880162056004,"fcffYield":0.0534,"roe":0.0789,"revenueGrowth":{"y1":0.0073,"y3":-0.0685,"y5":0.048},"operatingIncomeGrowth":{"y1":0.0505,"y3":0.0147,"y5":0.0189},"isFinancial":false,"updatedAt":"2026-09-26T15:10:40.951Z"},"price":{"high52w":362000,"low52w":148300,"fromHigh":-0.3757,"returns":[{"label":"1개월","value":-0.0342},{"label":"3개월","value":0.1901},{"label":"6개월","value":0.4459},{"label":"1년","value":0.3976},{"label":"3년","value":0.6716},{"label":"5년","value":0.3739}]},"dividends":[{"fiscalYear":2025,"dps":3190,"yieldPct":1.9,"payoutPct":32.5},{"fiscalYear":2024,"dps":2900,"yieldPct":2.2,"payoutPct":29.6},{"fiscalYear":2023,"dps":2700,"yieldPct":1.6,"payoutPct":30.1},{"fiscalYear":2022,"dps":3200,"yieldPct":2.49,"payoutPct":22.51},{"fiscalYear":2021,"dps":2400,"yieldPct":1.49,"payoutPct":30.37},{"fiscalYear":2020,"dps":2400,"yieldPct":1.35,"payoutPct":41.86},{"fiscalYear":2019,"dps":2400,"yieldPct":1.22,"payoutPct":25.21},{"fiscalYear":2018,"dps":2000,"yieldPct":1,"payoutPct":24.58}],"annual":[{"fiscalYear":2015,"statement":"연결","revenue":7853458731256,"operatingIncome":588251362574,"netIncome":469830680454,"controllingNetIncome":439020112327,"ebitda":976137720683,"fcff":286107621451,"cfo":864766040610,"capex":579620829905,"totalAssets":6331679124457,"totalLiabilities":1554827346233,"totalEquity":4776851778224,"cash":856804679060,"totalDebt":10752808104},{"fiscalYear":2016,"statement":"연결","revenue":8180186860839,"operatingIncome":627092295270,"netIncome":514327713066,"controllingNetIncome":463858323993,"ebitda":940503213025,"fcff":346531086384,"cfo":622817968933,"capex":276774553106,"totalAssets":6842003858379,"totalLiabilities":1550879763798,"totalEquity":5291124094581,"cash":1190227458620,"totalDebt":6698214702},{"fiscalYear":2017,"statement":"연결","revenue":9299206129920,"operatingIncome":731559148609,"netIncome":541772277273,"controllingNetIncome":530347610989,"ebitda":1082576485837,"fcff":612535972828,"cfo":834847191286,"capex":222753617312,"totalAssets":7277760879807,"totalLiabilities":1558331443164,"totalEquity":5719429436643,"cash":931461393278,"totalDebt":830296000},{"fiscalYear":2018,"statement":"연결","revenue":10034218901478,"operatingIncome":877355813196,"netIncome":638792258413,"controllingNetIncome":629399570767,"ebitda":1203119047606,"fcff":919001305617,"cfo":1196531554170,"capex":277556006242,"totalAssets":8013849390714,"totalLiabilities":1865297206344,"totalEquity":6148552184370,"cash":1161683996643,"totalDebt":784724000},{"fiscalYear":2019,"statement":"연결","revenue":10719631804166,"operatingIncome":990089397088,"netIncome":750448957378,"controllingNetIncome":736457958716,"ebitda":1380942650255,"fcff":515365124498,"cfo":893786644757,"capex":378516749185,"totalAssets":9021235882454,"totalLiabilities":2296078793954,"totalEquity":6725157088500,"cash":1148183598879,"totalDebt":446483085715},{"fiscalYear":2020,"statement":"연결","revenue":11017431525517,"operatingIncome":871618076210,"netIncome":452908951325,"controllingNetIncome":443454581091,"ebitda":1184942032301,"fcff":709625858332,"cfo":979402851889,"capex":269821688169,"totalAssets":9154919055538,"totalLiabilities":2295810891305,"totalEquity":6859108164233,"cash":1199285828821,"totalDebt":239705606263},{"fiscalYear":2021,"statement":"연결","revenue":13630002438924,"operatingIncome":808097771607,"netIncome":633381433112,"controllingNetIncome":611170846723,"ebitda":1086274142020,"fcff":670168129549,"cfo":980238874630,"capex":319740336652,"totalAssets":10517432175247,"totalLiabilities":3073731543176,"totalEquity":7443700632071,"cash":1080888303254,"totalDebt":313047282490},{"fiscalYear":2022,"statement":"연결","revenue":17234749537662,"operatingIncome":916074023314,"netIncome":1130012585621,"controllingNetIncome":1099744743139,"ebitda":1223952508357,"fcff":665013893921,"cfo":1289793206812,"capex":652327424245,"totalAssets":11952424889489,"totalLiabilities":3485454954575,"totalEquity":8466969934914,"cash":1392134431709,"totalDebt":676178945586},{"fiscalYear":2023,"statement":"연결","revenue":13276844204872,"operatingIncome":808230946594,"netIncome":701325761022,"controllingNetIncome":693422011534,"ebitda":1042745659914,"fcff":1004376585876,"cfo":1460826705639,"capex":480291849109,"totalAssets":12321024561023,"totalLiabilities":3345453419084,"totalEquity":8975571141939,"cash":1787694554183,"totalDebt":656519465064},{"fiscalYear":2024,"statement":"연결","revenue":13828232033800,"operatingIncome":911096907001,"netIncome":789501325293,"controllingNetIncome":756996881809,"ebitda":1321545883884,"fcff":744541198985,"cfo":1238044504932,"capex":526975358075,"totalAssets":13238330251696,"totalLiabilities":3532880772221,"totalEquity":9705449479475,"cash":1668766407204,"totalDebt":717047396295},{"fiscalYear":2025,"statement":"연결","revenue":13929868497711,"operatingIncome":957102744609,"netIncome":782669219514,"controllingNetIncome":759538805950,"ebitda":1326060433856,"fcff":880162056004,"cfo":1203327812666,"capex":359463372672,"totalAssets":13453704199195,"totalLiabilities":3190804215776,"totalEquity":10262899983419,"cash":1558981444019,"totalDebt":554935551019}],"quarterly":[{"stockCode":"018260","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":3391317620506,"operatingIncome":232295633808,"netIncome":201079495699,"prevYearRevenue":3569686299284,"prevYearOperatingIncome":252799592132,"prevYearNetIncome":185814802926,"source":"11014","updatedAt":"2026-08-26T22:18:54.091Z"},{"stockCode":"018260","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":3536802718430,"operatingIncome":226100785170,"netIncome":187906436100,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:18:54.093Z"},{"stockCode":"018260","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":3352917582845,"operatingIncome":78340888866,"netIncome":91784449540,"prevYearRevenue":3489763580131,"prevYearOperatingIncome":268545008156,"prevYearNetIncome":217669052240,"source":"11013","updatedAt":"2026-08-26T22:18:53.600Z"},{"stockCode":"018260","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":3717774123283,"operatingIncome":231805459849,"netIncome":184053071524,"prevYearRevenue":3511984578644,"prevYearOperatingIncome":230161317475,"prevYearNetIncome":176014235475,"source":"11012","updatedAt":"2026-08-26T22:18:53.844Z"}]}