{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/078930","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":"078930","name":"GS","market":"KOSPI","sector":"기타 금융업","lastPrice":110600,"marketCap":10274241747000,"sharesOutstanding":92895495,"asOf":"2026-09-26T15:09:35.415Z"},"valuation":{"fiscalYear":2025,"per":12.86,"perTtm":3.93,"ttmPeriod":"25Q3~26Q2","pbr":0.7,"psr":0.41,"evEbitda":2.2,"ev":8663324747000,"fcff":499799600000,"fcffYield":0.0577,"roe":0.0555,"revenueGrowth":{"y1":-0.0045,"y3":-0.0435,"y5":0.1027},"operatingIncomeGrowth":{"y1":-0.0406,"y3":-0.1629,"y5":0.2611},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.136Z"},"price":{"high52w":129200,"low52w":44400,"fromHigh":-0.144,"returns":[{"label":"1개월","value":-0.1023},{"label":"3개월","value":0.7696},{"label":"6개월","value":0.6289},{"label":"1년","value":1.4496},{"label":"3년","value":1.7719},{"label":"5년","value":1.4688}]},"dividends":[{"fiscalYear":2025,"dps":3000,"yieldPct":4.3,"payoutPct":35.6},{"fiscalYear":2024,"dps":2700,"yieldPct":7,"payoutPct":45.1},{"fiscalYear":2023,"dps":2500,"yieldPct":5.9,"payoutPct":18.2},{"fiscalYear":2022,"dps":2500,"yieldPct":5.4,"payoutPct":11.1},{"fiscalYear":2021,"dps":2000,"yieldPct":4.9,"payoutPct":13.17},{"fiscalYear":2020,"dps":1900,"yieldPct":5.1,"payoutPct":-74.2},{"fiscalYear":2019,"dps":1900,"yieldPct":3.6,"payoutPct":33.1},{"fiscalYear":2018,"dps":1900,"yieldPct":3.6,"payoutPct":19.9}],"annual":[{"fiscalYear":2015,"statement":"연결","revenue":12301179000000,"operatingIncome":1581778000000,"netIncome":509319000000,"controllingNetIncome":492204000000,"ebitda":null,"fcff":-1795506000000,"cfo":652985000000,"capex":2572841000000,"totalAssets":19023008000000,"totalLiabilities":10925156000000,"totalEquity":8097852000000,"cash":506709000000,"totalDebt":null},{"fiscalYear":2016,"statement":"연결","revenue":13462426000000,"operatingIncome":1754224000000,"netIncome":923311000000,"controllingNetIncome":805703000000,"ebitda":1814406000000,"fcff":24066800000,"cfo":851682000000,"capex":967222000000,"totalAssets":20341172000000,"totalLiabilities":11420898000000,"totalEquity":8920274000000,"cash":503796000000,"totalDebt":null},{"fiscalYear":2017,"statement":"연결","revenue":16209942000000,"operatingIncome":2071234000000,"netIncome":1091904000000,"controllingNetIncome":986191000000,"ebitda":2782366000000,"fcff":281422800000,"cfo":1306478000000,"capex":1167401000000,"totalAssets":22003689000000,"totalLiabilities":12341065000000,"totalEquity":9662624000000,"cash":723150000000,"totalDebt":null},{"fiscalYear":2018,"statement":"연결","revenue":17744385000000,"operatingIncome":2209837000000,"netIncome":1030460000000,"controllingNetIncome":903198000000,"ebitda":2917858000000,"fcff":671515400000,"cfo":1269197000000,"capex":761787000000,"totalAssets":22630978000000,"totalLiabilities":12105993000000,"totalEquity":10524985000000,"cash":653570000000,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":17786063000000,"operatingIncome":2033142000000,"netIncome":668945000000,"controllingNetIncome":543971000000,"ebitda":2854489000000,"fcff":1017581000000,"cfo":1586413000000,"capex":741086000000,"totalAssets":24739276000000,"totalLiabilities":13739728000000,"totalEquity":10999548000000,"cash":736668000000,"totalDebt":null},{"fiscalYear":2020,"statement":"연결","revenue":15444214000000,"operatingIncome":920569000000,"netIncome":-187776000000,"controllingNetIncome":-242685000000,"ebitda":1869074000000,"fcff":1302699200000,"cfo":1738192000000,"capex":609299000000,"totalAssets":24476843000000,"totalLiabilities":13720298000000,"totalEquity":10756545000000,"cash":742809000000,"totalDebt":null},{"fiscalYear":2021,"statement":"연결","revenue":20240085000000,"operatingIncome":2640272000000,"netIncome":1614682000000,"controllingNetIncome":1448999000000,"ebitda":null,"fcff":411428000000,"cfo":1013946000000,"capex":784780000000,"totalAssets":31191287000000,"totalLiabilities":16988343000000,"totalEquity":14202944000000,"cash":1204959000000,"totalDebt":null},{"fiscalYear":2022,"statement":"연결","revenue":28777048000000,"operatingIncome":5005127000000,"netIncome":2482704000000,"controllingNetIncome":2142967000000,"ebitda":6092964000000,"fcff":2061016000000,"cfo":2735369000000,"capex":878311000000,"totalAssets":33922242000000,"totalLiabilities":17434432000000,"totalEquity":16487810000000,"cash":2331204000000,"totalDebt":null},{"fiscalYear":2023,"statement":"연결","revenue":25978494000000,"operatingIncome":3721802000000,"netIncome":1578711000000,"controllingNetIncome":1300651000000,"ebitda":4378584000000,"fcff":2161512800000,"cfo":3020769000000,"capex":1095271000000,"totalAssets":34448425000000,"totalLiabilities":16823230000000,"totalEquity":17625195000000,"cash":2222015000000,"totalDebt":null},{"fiscalYear":2024,"statement":"연결","revenue":25297467000000,"operatingIncome":3060163000000,"netIncome":863517000000,"controllingNetIncome":567020000000,"ebitda":3620863000000,"fcff":1373253400000,"cfo":2426192000000,"capex":1297564000000,"totalAssets":35063398000000,"totalLiabilities":16593042000000,"totalEquity":18470356000000,"cash":1914654000000,"totalDebt":null},{"fiscalYear":2025,"statement":"연결","revenue":25184127000000,"operatingIncome":2936061000000,"netIncome":1038137000000,"controllingNetIncome":798737000000,"ebitda":3945336000000,"fcff":499799600000,"cfo":2193338000000,"capex":1910961000000,"totalAssets":35707911000000,"totalLiabilities":16513794000000,"totalEquity":19194117000000,"cash":1610917000000,"totalDebt":null}],"quarterly":[{"stockCode":"078930","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":6535868000000,"operatingIncome":870568000000,"netIncome":407708000000,"prevYearRevenue":6385853000000,"prevYearOperatingIncome":631581000000,"prevYearNetIncome":38707000000,"source":"11014","updatedAt":"2026-08-26T22:19:01.105Z"},{"stockCode":"078930","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":6487342000000,"operatingIncome":776202000000,"netIncome":250525000000,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:19:01.109Z"},{"stockCode":"078930","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":6842343000000,"operatingIncome":1258574000000,"netIncome":826693000000,"prevYearRevenue":6227279000000,"prevYearOperatingIncome":803306000000,"prevYearNetIncome":291451000000,"source":"11013","updatedAt":"2026-08-26T22:19:00.581Z"},{"stockCode":"078930","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":7413135000000,"operatingIncome":1717400000000,"netIncome":1132031000000,"prevYearRevenue":5933638000000,"prevYearOperatingIncome":485985000000,"prevYearNetIncome":88453000000,"source":"11012","updatedAt":"2026-08-26T22:19:00.851Z"}]}