{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/028050","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":"028050","name":"삼성E&A","market":"KOSPI","sector":"건축기술, 엔지니어링 및 관련 기술 서비스업","lastPrice":51200,"marketCap":10035200000000,"sharesOutstanding":196000000,"asOf":"2026-09-26T15:09:35.339Z"},"valuation":{"fiscalYear":2025,"per":16.25,"perTtm":14.44,"ttmPeriod":"25Q3~26Q2","pbr":2.12,"psr":1.11,"evEbitda":11.27,"ev":9173403373626,"fcff":159372602316,"fcffYield":0.0174,"roe":0.1376,"revenueGrowth":{"y1":-0.0941,"y3":-0.0352,"y5":0.0599},"operatingIncomeGrowth":{"y1":-0.1848,"y3":0.0406,"y5":0.1701},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.212Z"},"price":{"high52w":64400,"low52w":23250,"fromHigh":-0.205,"returns":[{"label":"1개월","value":0.022},{"label":"3개월","value":0.2352},{"label":"6개월","value":0.5468},{"label":"1년","value":0.8858},{"label":"3년","value":0.6926},{"label":"5년","value":0.9692}]},"dividends":[{"fiscalYear":2025,"dps":790,"yieldPct":3.2,"payoutPct":25.1},{"fiscalYear":2024,"dps":660,"yieldPct":3.9,"payoutPct":17.1}],"annual":[{"fiscalYear":2015,"statement":"연결","revenue":6441250861164,"operatingIncome":-1454334491616,"netIncome":-1304348694059,"controllingNetIncome":-1305280696790,"ebitda":-1438121249000,"fcff":-844555419107,"cfo":-833499386418,"capex":45405550353,"totalAssets":5630758518608,"totalLiabilities":5943693511735,"totalEquity":-312934993127,"cash":695733686359,"totalDebt":1307983750019},{"fiscalYear":2016,"statement":"연결","revenue":7010541652838,"operatingIncome":71163965384,"netIncome":10265144707,"controllingNetIncome":26599493902,"ebitda":87769273942,"fcff":180016988889,"cfo":187923501935,"capex":38626105195,"totalAssets":5509420275939,"totalLiabilities":4522703651340,"totalEquity":986716624599,"cash":882178524714,"totalDebt":730836250000},{"fiscalYear":2017,"statement":"연결","revenue":5513446635564,"operatingIncome":21715981313,"netIncome":-71232488084,"controllingNetIncome":-64437150814,"ebitda":290699066266,"fcff":-116346361440,"cfo":-134040755349,"capex":22434046626,"totalAssets":5072834607049,"totalLiabilities":4096742793425,"totalEquity":976091813624,"cash":745120509227,"totalDebt":516000000017},{"fiscalYear":2018,"statement":"연결","revenue":5466957803292,"operatingIncome":196396324670,"netIncome":62855609957,"controllingNetIncome":61343917261,"ebitda":253035338905,"fcff":449314260624,"cfo":446248383510,"capex":23928881403,"totalAssets":4619648609526,"totalLiabilities":3621792741484,"totalEquity":997855868042,"cash":369360460705,"totalDebt":557544447282},{"fiscalYear":2019,"statement":"연결","revenue":6392058453386,"operatingIncome":422717496667,"netIncome":323809854401,"controllingNetIncome":320877625081,"ebitda":438695773184,"fcff":765739160031,"cfo":784124248896,"capex":30644544854,"totalAssets":4565711799514,"totalLiabilities":3270525561644,"totalEquity":1295186237870,"cash":589512193537,"totalDebt":148179055013},{"fiscalYear":2020,"statement":"연결","revenue":6749174145123,"operatingIncome":361182672371,"netIncome":252135563290,"controllingNetIncome":252500809232,"ebitda":387456464933,"fcff":12950976069,"cfo":44368719200,"capex":37127637736,"totalAssets":4755575903078,"totalLiabilities":3173840384709,"totalEquity":1581735518369,"cash":747991437420,"totalDebt":232552740071},{"fiscalYear":2021,"statement":"연결","revenue":7486696121177,"operatingIncome":503288807347,"netIncome":351071466376,"controllingNetIncome":372366098361,"ebitda":530203234363,"fcff":685604694955,"cfo":739825439031,"capex":57705655366,"totalAssets":6058722396874,"totalLiabilities":4098204678539,"totalEquity":1960517718335,"cash":1138310713309,"totalDebt":40848588032},{"fiscalYear":2022,"statement":"연결","revenue":10054344625186,"operatingIncome":702942994188,"netIncome":595319035026,"controllingNetIncome":664929108691,"ebitda":748964707944,"fcff":531520001556,"cfo":576706460947,"capex":57189558653,"totalAssets":7848723222714,"totalLiabilities":5271682815759,"totalEquity":2577040406955,"cash":1412070576945,"totalDebt":231871003332},{"fiscalYear":2023,"statement":"연결","revenue":10624917993595,"operatingIncome":993128866188,"netIncome":695607943011,"controllingNetIncome":753818478393,"ebitda":1048926239519,"fcff":-497026385946,"cfo":-459792198902,"capex":54122356466,"totalAssets":7801398613122,"totalLiabilities":4503060317148,"totalEquity":3298338295974,"cash":915023632645,"totalDebt":119330640031},{"fiscalYear":2024,"statement":"연결","revenue":9966551344477,"operatingIncome":971611686017,"netIncome":638672451980,"controllingNetIncome":756929334156,"ebitda":1024836431886,"fcff":1559499153433,"cfo":1635836692152,"capex":86405498948,"totalAssets":10013337796132,"totalLiabilities":6117596009939,"totalEquity":3895741786193,"cash":2595674599832,"totalDebt":null},{"fiscalYear":2025,"statement":"연결","revenue":9028769083650,"operatingIncome":792078846892,"netIncome":648307939623,"controllingNetIncome":617480998604,"ebitda":814219875520,"fcff":159372602316,"cfo":254433358974,"capex":96492282887,"totalAssets":10039557572475,"totalLiabilities":5593370097294,"totalEquity":4446187475181,"cash":861796626374,"totalDebt":0}],"quarterly":[{"stockCode":"028050","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":1995609066761,"operatingIncome":176546857607,"netIncome":157371980624,"prevYearRevenue":2317032879805,"prevYearOperatingIncome":203926524591,"prevYearNetIncome":158246654003,"source":"11014","updatedAt":"2026-08-26T22:19:05.294Z"},{"stockCode":"028050","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":2757182099518,"operatingIncome":277371822804,"netIncome":192006949042,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:19:05.295Z"},{"stockCode":"028050","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":2267382739826,"operatingIncome":188193584998,"netIncome":163277876984,"prevYearRevenue":2097955167196,"prevYearOperatingIncome":157303530634,"prevYearNetIncome":157212353869,"source":"11013","updatedAt":"2026-08-26T22:19:04.796Z"},{"stockCode":"028050","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":2609330842772,"operatingIncome":273087546436,"netIncome":182508182038,"prevYearRevenue":2178022750175,"prevYearOperatingIncome":180856635847,"prevYearNetIncome":141716656088,"source":"11012","updatedAt":"2026-08-26T22:19:05.044Z"}]}