{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/018670","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":"018670","name":"SK가스","market":"KOSPI","sector":"기타 전문 도매업","lastPrice":239500,"marketCap":2219983938000,"sharesOutstanding":9269244,"asOf":"2026-09-26T15:09:35.325Z"},"valuation":{"fiscalYear":2025,"per":9.44,"perTtm":6.73,"ttmPeriod":"25Q3~26Q2","pbr":0.76,"psr":0.29,"evEbitda":6.8,"ev":4061616176157,"fcff":479114129696,"fcffYield":0.118,"roe":0.0824,"revenueGrowth":{"y1":0.0818,"y3":-0.0164,"y5":0.1171},"operatingIncomeGrowth":{"y1":0.542,"y3":0.0428,"y5":0.1842},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.586Z"},"price":{"high52w":290000,"low52w":198000,"fromHigh":-0.1741,"returns":[{"label":"1개월","value":0.039},{"label":"3개월","value":0.1798},{"label":"6개월","value":-0.0284},{"label":"1년","value":0.0551},{"label":"3년","value":0.5977},{"label":"5년","value":0.4693}]},"dividends":[{"fiscalYear":2025,"dps":9000,"yieldPct":4,"payoutPct":34.5},{"fiscalYear":2024,"dps":8000,"yieldPct":3.7,"payoutPct":37},{"fiscalYear":2023,"dps":8000,"yieldPct":5.3,"payoutPct":22.2},{"fiscalYear":2022,"dps":6500,"yieldPct":5.2,"payoutPct":22.7},{"fiscalYear":2021,"dps":5100,"yieldPct":3.8,"payoutPct":18.4},{"fiscalYear":2020,"dps":4000,"yieldPct":3.8,"payoutPct":13.5},{"fiscalYear":2019,"dps":3000,"yieldPct":3.4,"payoutPct":16.7},{"fiscalYear":2018,"dps":3000,"yieldPct":4.1,"payoutPct":44}],"annual":[{"fiscalYear":2015,"statement":"연결","revenue":4078985547656,"operatingIncome":93522134325,"netIncome":73231558062,"controllingNetIncome":69189310015,"ebitda":138315923768,"fcff":-636653681756,"cfo":-159724181049,"capex":514818698173,"totalAssets":4079951416413,"totalLiabilities":2452408101688,"totalEquity":1627543314725,"cash":225431662641,"totalDebt":861705982414},{"fiscalYear":2016,"statement":"연결","revenue":5254738368500,"operatingIncome":180788099743,"netIncome":188170058560,"controllingNetIncome":153890326851,"ebitda":234795935735,"fcff":-211232611606,"cfo":-107692809174,"capex":147449415415,"totalAssets":4070915648349,"totalLiabilities":2359619397619,"totalEquity":1711296250730,"cash":206120264408,"totalDebt":795418099656},{"fiscalYear":2017,"statement":"연결","revenue":6689683933938,"operatingIncome":125439007276,"netIncome":149899106684,"controllingNetIncome":102082715318,"ebitda":173817565443,"fcff":-185520473822,"cfo":-108168160059,"capex":110346721632,"totalAssets":4351747561273,"totalLiabilities":2568305687438,"totalEquity":1783441873835,"cash":263474452292,"totalDebt":655806797150},{"fiscalYear":2018,"statement":"연결","revenue":6859163776452,"operatingIncome":102999052560,"netIncome":55438443461,"controllingNetIncome":59760287636,"ebitda":160603180472,"fcff":-291715201216,"cfo":-90589662308,"capex":230314154707,"totalAssets":3755607241785,"totalLiabilities":2112825033442,"totalEquity":1642782208343,"cash":80287600328,"totalDebt":472085721883},{"fiscalYear":2019,"statement":"연결","revenue":4931073628033,"operatingIncome":189578351922,"netIncome":154118607914,"controllingNetIncome":158868637822,"ebitda":495343953009,"fcff":246802021060,"cfo":307699873378,"capex":117404482834,"totalAssets":4082417323183,"totalLiabilities":2421595551264,"totalEquity":1660821771919,"cash":135728393431,"totalDebt":756952085463},{"fiscalYear":2020,"statement":"연결","revenue":4412318983220,"operatingIncome":190186855735,"netIncome":265350074918,"controllingNetIncome":265350074918,"ebitda":253328613033,"fcff":168399861528,"cfo":228478576964,"capex":84043585109,"totalAssets":4498920423918,"totalLiabilities":2600204914605,"totalEquity":1898715509313,"cash":122057242290,"totalDebt":1181088170776},{"fiscalYear":2021,"statement":"연결","revenue":6494513185952,"operatingIncome":105462364518,"netIncome":249265884920,"controllingNetIncome":249265884920,"ebitda":157103300243,"fcff":-561805227322,"cfo":-389011631664,"capex":200872209035,"totalAssets":5121535471833,"totalLiabilities":3004172079944,"totalEquity":2117363391889,"cash":162690548829,"totalDebt":1405181377397},{"fiscalYear":2022,"statement":"연결","revenue":8066169118262,"operatingIncome":390470990382,"netIncome":257077747972,"controllingNetIncome":257077747972,"ebitda":null,"fcff":-329326355589,"cfo":140057194054,"capex":512578339934,"totalAssets":5831776891571,"totalLiabilities":3490881745324,"totalEquity":2340895146247,"cash":404791629643,"totalDebt":1715935889971},{"fiscalYear":2023,"statement":"연결","revenue":6992257390856,"operatingIncome":303595468730,"netIncome":316290608462,"controllingNetIncome":316290615981,"ebitda":398828471220,"fcff":114128726721,"cfo":617223352654,"capex":576322657869,"totalAssets":6081811411173,"totalLiabilities":3493505643672,"totalEquity":2588305767501,"cash":493752033069,"totalDebt":1729268668247},{"fiscalYear":2024,"statement":"연결","revenue":7095902060317,"operatingIncome":287176575159,"netIncome":177768044603,"controllingNetIncome":178835586560,"ebitda":null,"fcff":105391824685,"cfo":373331313851,"capex":357565653118,"totalAssets":7539621970135,"totalLiabilities":4801285742388,"totalEquity":2738336227747,"cash":584522915235,"totalDebt":2446809268453},{"fiscalYear":2025,"statement":"연결","revenue":7676318981997,"operatingIncome":442831411929,"netIncome":233818515354,"controllingNetIncome":235249768492,"ebitda":596878950413,"fcff":479114129696,"cfo":672579940927,"capex":299802978662,"totalAssets":8031885593897,"totalLiabilities":4887336598401,"totalEquity":3144548995496,"cash":625880321992,"totalDebt":2467512560149}],"quarterly":[{"stockCode":"018670","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":1950225726095,"operatingIncome":173452991929,"netIncome":112663330316,"prevYearRevenue":1733818499737,"prevYearOperatingIncome":43012089987,"prevYearNetIncome":73294059792,"source":"11014","updatedAt":"2026-08-26T22:19:55.913Z"},{"stockCode":"018670","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":2018713526855,"operatingIncome":35795255124,"netIncome":-16973244523,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:19:55.918Z"},{"stockCode":"018670","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":2635257118131,"operatingIncome":227687095512,"netIncome":267353907314,"prevYearRevenue":1827031226222,"prevYearOperatingIncome":112909682033,"prevYearNetIncome":92658614688,"source":"11013","updatedAt":"2026-08-26T22:19:55.375Z"},{"stockCode":"018670","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":2312994733066,"operatingIncome":-43939497659,"netIncome":-33032313460,"prevYearRevenue":1880348502825,"prevYearOperatingIncome":120673482843,"prevYearNetIncome":56855868270,"source":"11012","updatedAt":"2026-08-26T22:19:55.621Z"}]}