{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/028260","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":"028260","name":"삼성물산","market":"KOSPI","sector":"기타 전문 도매업","lastPrice":367000,"marketCap":59515502227000,"sharesOutstanding":162167581,"asOf":"2026-09-26T15:09:35.340Z"},"valuation":{"fiscalYear":2025,"per":24.4,"perTtm":13.39,"ttmPeriod":"25Q3~26Q2","pbr":1.19,"psr":1.46,"evEbitda":13.31,"ev":57038621475140,"fcff":1241404640043,"fcffYield":0.0218,"roe":0.0602,"revenueGrowth":{"y1":-0.0323,"y3":-0.019,"y5":0.0616},"operatingIncomeGrowth":{"y1":0.1037,"y3":0.092,"y5":0.3089},"isFinancial":false,"updatedAt":"2026-09-26T15:10:40.954Z"},"price":{"high52w":535000,"low52w":184600,"fromHigh":-0.314,"returns":[{"label":"1개월","value":-0.0226},{"label":"3개월","value":-0.2578},{"label":"6개월","value":0.3643},{"label":"1년","value":0.9532},{"label":"3년","value":2.4108},{"label":"5년","value":1.8784}]},"dividends":[{"fiscalYear":2025,"dps":2800,"yieldPct":1.2,"payoutPct":18.8},{"fiscalYear":2024,"dps":2600,"yieldPct":2.2,"payoutPct":19.1},{"fiscalYear":2023,"dps":2550,"yieldPct":2,"payoutPct":18.8},{"fiscalYear":2022,"dps":2300,"yieldPct":1.9,"payoutPct":18.4},{"fiscalYear":2021,"dps":4200,"yieldPct":3.6,"payoutPct":42.4},{"fiscalYear":2020,"dps":2300,"yieldPct":1.7,"payoutPct":36.6},{"fiscalYear":2019,"dps":2000,"yieldPct":1.8,"payoutPct":31.4},{"fiscalYear":2018,"dps":2000,"yieldPct":1.9,"payoutPct":19.3}],"annual":[{"fiscalYear":2015,"statement":"연결","revenue":13344675370414,"operatingIncome":37138349416,"netIncome":2685651116146,"controllingNetIncome":2746812304947,"ebitda":null,"fcff":-256079301156,"cfo":-62347860144,"capex":300615558326,"totalAssets":42361430965137,"totalLiabilities":24047495346801,"totalEquity":18313935618336,"cash":2066404434255,"totalDebt":2286527547843},{"fiscalYear":2016,"statement":"연결","revenue":28102683822618,"operatingIncome":139524591271,"netIncome":20841926913,"controllingNetIncome":107356946862,"ebitda":655303761948,"fcff":969490497160,"cfo":1355395243267,"capex":532844660269,"totalAssets":44458515389663,"totalLiabilities":23352804702692,"totalEquity":21105710686971,"cash":2698530047186,"totalDebt":1865815270275},{"fiscalYear":2017,"statement":"연결","revenue":29279045517862,"operatingIncome":881268354846,"netIncome":481104477540,"controllingNetIncome":639797943417,"ebitda":2076931169591,"fcff":687211288645,"cfo":1312436320457,"capex":742095032190,"totalAssets":49048902937410,"totalLiabilities":23897652811024,"totalEquity":25151250126386,"cash":2993152157548,"totalDebt":2093310312358},{"fiscalYear":2018,"statement":"연결","revenue":31155636886660,"operatingIncome":1103890168247,"netIncome":1748243543408,"controllingNetIncome":1712790156800,"ebitda":1732969628990,"fcff":1238244582847,"cfo":1678376806438,"capex":604752653348,"totalAssets":42406651757716,"totalLiabilities":19857716709970,"totalEquity":22548935047746,"cash":2903538397054,"totalDebt":1369502019982},{"fiscalYear":2019,"statement":"연결","revenue":30761501059039,"operatingIncome":866770072122,"netIncome":1047890680687,"controllingNetIncome":1050076090746,"ebitda":1518236911664,"fcff":470475092802,"cfo":770849628968,"capex":387704426868,"totalAssets":45905516600415,"totalLiabilities":19213420293061,"totalEquity":26692096307354,"cash":2704409055099,"totalDebt":1927231832019},{"fiscalYear":2020,"statement":"연결","revenue":30216118916989,"operatingIncome":857079813534,"netIncome":1160650819953,"controllingNetIncome":1035494757104,"ebitda":1316417387107,"fcff":1022523268413,"cfo":1267896575704,"capex":321733805782,"totalAssets":54331740265746,"totalLiabilities":21386258023034,"totalEquity":32945482242712,"cash":2402466493357,"totalDebt":1419563122531},{"fiscalYear":2021,"statement":"연결","revenue":34455181882704,"operatingIncome":1195982736408,"netIncome":1829084039967,"controllingNetIncome":1635045565167,"ebitda":1397478732458,"fcff":682576152885,"cfo":1195731728299,"capex":586792839982,"totalAssets":55245423114466,"totalLiabilities":22093183631512,"totalEquity":33152239482954,"cash":2254546929858,"totalDebt":1210341304533},{"fiscalYear":2022,"statement":"연결","revenue":43161653399535,"operatingIncome":2528524413589,"netIncome":2544956968509,"controllingNetIncome":2044080219090,"ebitda":null,"fcff":1476013951206,"cfo":2618286420045,"capex":1251936962361,"totalAssets":58981492466950,"totalLiabilities":27017371086433,"totalEquity":31964121380517,"cash":4200424490443,"totalDebt":2129418498315},{"fiscalYear":2023,"statement":"연결","revenue":41895681215734,"operatingIncome":2870173816853,"netIncome":2719106116709,"controllingNetIncome":2218290399862,"ebitda":3936169691014,"fcff":1554915153120,"cfo":2798653381137,"capex":1426163056749,"totalAssets":66127029212679,"totalLiabilities":26229919730957,"totalEquity":39897109481722,"cash":3119516302897,"totalDebt":1376714754735},{"fiscalYear":2024,"statement":"연결","revenue":42103238027336,"operatingIncome":2983396694918,"netIncome":2772012091811,"controllingNetIncome":2230258255124,"ebitda":3290782117961,"fcff":1676936016609,"cfo":3306879187574,"capex":1793875003037,"totalAssets":61990426835548,"totalLiabilities":24731886937019,"totalEquity":37258539898529,"cash":3622371844804,"totalDebt":822061962764},{"fiscalYear":2025,"statement":"연결","revenue":40742240967149,"operatingIncome":3292747495925,"netIncome":3906652564846,"controllingNetIncome":2439114193252,"ebitda":4286023950335,"fcff":1241404640043,"cfo":3023741373868,"capex":1905529722700,"totalAssets":86532745699428,"totalLiabilities":29035796293982,"totalEquity":57496949405446,"cash":3458217651048,"totalDebt":981336899188}],"quarterly":[{"stockCode":"028260","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":10150950935084,"operatingIncome":993429496019,"netIncome":884595591399,"prevYearRevenue":10309866853904,"prevYearOperatingIncome":736149760171,"prevYearNetIncome":560029812584,"source":"11014","updatedAt":"2026-08-26T22:18:39.892Z"},{"stockCode":"028260","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":10832433157325,"operatingIncome":822282617591,"netIncome":1558289747957,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:18:39.895Z"},{"stockCode":"028260","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":10465823172864,"operatingIncome":720364283642,"netIncome":1085870070733,"prevYearRevenue":9736780907943,"prevYearOperatingIncome":724421037260,"prevYearNetIncome":937242939560,"source":"11013","updatedAt":"2026-08-26T22:18:39.383Z"},{"stockCode":"028260","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":11995055624406,"operatingIncome":1031736010472,"netIncome":915543902093,"prevYearRevenue":10022075966797,"prevYearOperatingIncome":752614345055,"prevYearNetIncome":526524285930,"source":"11012","updatedAt":"2026-08-26T22:18:39.634Z"}]}