{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/032280","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":"032280","name":"삼일","market":"KOSDAQ","sector":"도로 화물 운송업","lastPrice":1340,"marketCap":21726210600,"sharesOutstanding":16213590,"asOf":"2026-09-26T15:09:35.343Z"},"valuation":{"fiscalYear":2025,"per":22.62,"perTtm":15.49,"ttmPeriod":"25Q3~26Q2","pbr":0.34,"psr":0.22,"evEbitda":8.6,"ev":45800352507,"fcff":3336829976,"fcffYield":0.0729,"roe":0.015,"revenueGrowth":{"y1":-0.0487,"y3":0.0282,"y5":0.0368},"operatingIncomeGrowth":{"y1":-0.1394,"y3":0.0583,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.589Z"},"price":{"high52w":1480,"low52w":1042,"fromHigh":-0.0946,"returns":[{"label":"1개월","value":-0.003},{"label":"3개월","value":0.2442},{"label":"6개월","value":-0.0429},{"label":"1년","value":0.0075},{"label":"3년","value":-0.2637},{"label":"5년","value":-0.8286}]},"dividends":[{"fiscalYear":2025,"dps":40,"yieldPct":2.84,"payoutPct":52.6},{"fiscalYear":2023,"dps":30,"yieldPct":1.54,"payoutPct":16.4},{"fiscalYear":2021,"dps":0,"yieldPct":1.1,"payoutPct":-17.8},{"fiscalYear":2020,"dps":30,"yieldPct":1.5,"payoutPct":-14.3},{"fiscalYear":2019,"dps":50,"yieldPct":null,"payoutPct":20},{"fiscalYear":2018,"dps":50,"yieldPct":null,"payoutPct":30.1},{"fiscalYear":2017,"dps":50,"yieldPct":null,"payoutPct":33.6}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":97598805224,"operatingIncome":3312195223,"netIncome":2573956017,"controllingNetIncome":null,"ebitda":5065614501,"fcff":1724840137,"cfo":6106935827,"capex":4605645302,"totalAssets":90193962784,"totalLiabilities":27625760676,"totalEquity":62568202108,"cash":2284345307,"totalDebt":15200000000},{"fiscalYear":2019,"statement":"별도","revenue":96146133912,"operatingIncome":2498644812,"netIncome":3303349732,"controllingNetIncome":null,"ebitda":5090895051,"fcff":-1257412743,"cfo":7023551153,"capex":8621529228,"totalAssets":98674478272,"totalLiabilities":33806155417,"totalEquity":64868322855,"cash":7764336,"totalDebt":17552512739},{"fiscalYear":2020,"statement":"별도","revenue":83449244152,"operatingIncome":-1449156732,"netIncome":-3143202543,"controllingNetIncome":null,"ebitda":1377713278,"fcff":-11138806462,"cfo":2926254246,"capex":14534779883,"totalAssets":111269101155,"totalLiabilities":51132185781,"totalEquity":60136915374,"cash":4747678599,"totalDebt":30580000000},{"fiscalYear":2021,"statement":"별도","revenue":85368837193,"operatingIncome":-2759129858,"netIncome":-2603996704,"controllingNetIncome":null,"ebitda":253312395,"fcff":-4268983987,"cfo":-1934113603,"capex":2843377870,"totalAssets":99430186001,"totalLiabilities":40277718868,"totalEquity":59152467133,"cash":14612961,"totalDebt":28099105995},{"fiscalYear":2022,"statement":"별도","revenue":91979315853,"operatingIncome":1796436109,"netIncome":1232107745,"controllingNetIncome":null,"ebitda":4554333825,"fcff":1638840718,"cfo":917684908,"capex":4909050,"totalAssets":101557008330,"totalLiabilities":41462750693,"totalEquity":60094257637,"cash":14432841,"totalDebt":29259566178},{"fiscalYear":2023,"statement":"별도","revenue":99668556013,"operatingIncome":1721681269,"netIncome":2828019091,"controllingNetIncome":null,"ebitda":4924842534,"fcff":4408275118,"cfo":8016250928,"capex":4502363958,"totalAssets":107090815706,"totalLiabilities":44443699363,"totalEquity":62647116343,"cash":75630347,"totalDebt":24358345708},{"fiscalYear":2024,"statement":"별도","revenue":105109049374,"operatingIncome":2474034253,"netIncome":1236765459,"controllingNetIncome":null,"ebitda":5554120807,"fcff":4289284287,"cfo":3722033271,"capex":614731190,"totalAssets":108347600270,"totalLiabilities":44950311866,"totalEquity":63397288404,"cash":2510053008,"totalDebt":18300000000},{"fiscalYear":2025,"statement":"별도","revenue":99989845264,"operatingIncome":2129168375,"netIncome":960540157,"controllingNetIncome":null,"ebitda":5322923957,"fcff":3336829976,"cfo":2590410717,"capex":76200000,"totalAssets":103243877642,"totalLiabilities":38977312931,"totalEquity":64266564711,"cash":425858093,"totalDebt":24500000000}],"quarterly":[{"stockCode":"032280","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":26017299804,"operatingIncome":641863681,"netIncome":341294001,"prevYearRevenue":25526954595,"prevYearOperatingIncome":685141335,"prevYearNetIncome":339383208,"source":"11014","updatedAt":"2026-08-26T22:34:33.301Z"},{"stockCode":"032280","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":24732614831,"operatingIncome":472145644,"netIncome":-100623061,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:34:33.304Z"},{"stockCode":"032280","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":24351437645,"operatingIncome":424062014,"netIncome":791086031,"prevYearRevenue":24442894775,"prevYearOperatingIncome":561820183,"prevYearNetIncome":637602373,"source":"11013","updatedAt":"2026-08-26T22:34:32.546Z"},{"stockCode":"032280","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":25888127364,"operatingIncome":513800588,"netIncome":370724916,"prevYearRevenue":24797035854,"prevYearOperatingIncome":453338867,"prevYearNetIncome":82266844,"source":"11012","updatedAt":"2026-08-26T22:34:33.039Z"}]}