{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/096770","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":"096770","name":"SK이노베이션","market":"KOSPI","sector":"석유 정제품 제조업","lastPrice":141000,"marketCap":23836443108000,"sharesOutstanding":169052788,"asOf":"2026-09-26T15:09:35.440Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":1.09,"psr":0.3,"evEbitda":1.65,"ev":25679838865000,"fcff":-2305291382580,"fcffYield":-0.0898,"roe":-0.1442,"revenueGrowth":{"y1":0.0747,"y3":0.0095,"y5":0.1864},"operatingIncomeGrowth":{"y1":0.4222,"y3":-0.5144,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.218Z"},"price":{"high52w":153500,"low52w":89500,"fromHigh":-0.0814,"returns":[{"label":"1개월","value":0.2589},{"label":"3개월","value":0.5754},{"label":"6개월","value":0.2657},{"label":"1년","value":0.3947},{"label":"3년","value":-0.0524},{"label":"5년","value":-0.4394}]},"dividends":[{"fiscalYear":2024,"dps":2000,"yieldPct":1.6,"payoutPct":null},{"fiscalYear":2022,"dps":5840,"yieldPct":3.6,"payoutPct":31.8},{"fiscalYear":2021,"dps":2327,"yieldPct":1.1,"payoutPct":67},{"fiscalYear":2019,"dps":3000,"yieldPct":1.9,"payoutPct":402.4},{"fiscalYear":2018,"dps":8000,"yieldPct":4.4,"payoutPct":41.7},{"fiscalYear":2017,"dps":8000,"yieldPct":3.9,"payoutPct":34.9}],"annual":[{"fiscalYear":2015,"statement":"연결","revenue":48356320414000,"operatingIncome":1979564947000,"netIncome":867676735000,"controllingNetIncome":814927503000,"ebitda":4065348968000,"fcff":3580208803180,"cfo":4085705058000,"capex":697481969000,"totalAssets":31359835736000,"totalLiabilities":14313499515000,"totalEquity":17046336221000,"cash":3019670875000,"totalDebt":2044732339000},{"fiscalYear":2016,"statement":"연결","revenue":39520538747000,"operatingIncome":3228337172000,"netIncome":1721434289000,"controllingNetIncome":1671338325000,"ebitda":4550861397000,"fcff":3214698615440,"cfo":3677753976000,"capex":664686880000,"totalAssets":32581330983000,"totalLiabilities":14276285724000,"totalEquity":18305045259000,"cash":2644213511000,"totalDebt":1699987456000},{"fiscalYear":2017,"statement":"연결","revenue":46260932050000,"operatingIncome":3234369756000,"netIncome":2145101728000,"controllingNetIncome":2103771293000,"ebitda":3935690562000,"fcff":1310516764942,"cfo":2180164479000,"capex":1010319019000,"totalAssets":34243603274000,"totalLiabilities":14934270375000,"totalEquity":19309332899000,"cash":2003740408000,"totalDebt":1515307394000},{"fiscalYear":2018,"statement":"연결","revenue":54510898386000,"operatingIncome":2117589790000,"netIncome":null,"controllingNetIncome":1651472381000,"ebitda":3366596302000,"fcff":409911946961,"cfo":1728062366000,"capex":1490705938000,"totalAssets":36085384070000,"totalLiabilities":16757401405000,"totalEquity":19327982665000,"cash":1855920813000,"totalDebt":1375266049000},{"fiscalYear":2019,"statement":"연결","revenue":49876534172000,"operatingIncome":1269292250000,"netIncome":65774590000,"controllingNetIncome":-35740135000,"ebitda":2156147292000,"fcff":-718131215400,"cfo":1825833804000,"capex":2754349986000,"totalAssets":39526056607000,"totalLiabilities":21316432845000,"totalEquity":18209623762000,"cash":2196001396000,"totalDebt":3225263473000},{"fiscalYear":2020,"statement":"연결","revenue":34164529332000,"operatingIncome":-2568795615000,"netIncome":null,"controllingNetIncome":-2172768809000,"ebitda":-1158578468000,"fcff":-759323232080,"cfo":2850843672000,"capex":3901649132000,"totalAssets":38498146106000,"totalLiabilities":23039681023000,"totalEquity":15458465083000,"cash":2940661256000,"totalDebt":3888727911000},{"fiscalYear":2021,"statement":"연결","revenue":46842929105000,"operatingIncome":1754170704000,"netIncome":null,"controllingNetIncome":304589651000,"ebitda":2645378828000,"fcff":-3498110137600,"cfo":-482982766000,"capex":3266185479000,"totalAssets":49557440204000,"totalLiabilities":29924245706000,"totalEquity":19633194498000,"cash":3423827161000,"totalDebt":3765681511000},{"fiscalYear":2022,"statement":"연결","revenue":78056939448000,"operatingIncome":3917340789000,"netIncome":1895179127000,"controllingNetIncome":1569022663000,"ebitda":5142236269000,"fcff":-6216653967480,"cfo":406557024000,"capex":7067565682000,"totalAssets":67218924277000,"totalLiabilities":43976612895000,"totalEquity":23242311382000,"cash":9479086529000,"totalDebt":13417203655000},{"fiscalYear":2023,"statement":"연결","revenue":77288485864000,"operatingIncome":1903886320000,"netIncome":554894277000,"controllingNetIncome":256250365000,"ebitda":2381319201000,"fcff":-5364332568400,"cfo":5367895813000,"capex":11494909097000,"totalAssets":80835513251000,"totalLiabilities":50815545738000,"totalEquity":30019967513000,"cash":13074425609000,"totalDebt":12444072524000},{"fiscalYear":2024,"statement":"연결","revenue":74716970174000,"operatingIncome":315488338000,"netIncome":-2372482956000,"controllingNetIncome":-2259957140000,"ebitda":null,"fcff":-6833367332320,"cfo":2232521961000,"capex":10210178938000,"totalAssets":110530097549000,"totalLiabilities":70881188555000,"totalEquity":39648908994000,"cash":15865084196000,"totalDebt":19590527708000},{"fiscalYear":2025,"statement":"연결","revenue":80296054243000,"operatingIncome":448683859000,"netIncome":-5436441431000,"controllingNetIncome":-3347850026000,"ebitda":15597965012000,"fcff":-2305291382580,"cfo":2283052527000,"capex":5650564398000,"totalAssets":105608481396000,"totalLiabilities":69216985650000,"totalEquity":36391495746000,"cash":16091551855000,"totalDebt":17934947612000}],"quarterly":[{"stockCode":"096770","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":20533220238000,"operatingIncome":573474628000,"netIncome":-94295224000,"prevYearRevenue":17657045387000,"prevYearOperatingIncome":-423337809000,"prevYearNetIncome":-588117032000,"source":"11014","updatedAt":"2026-08-26T22:18:52.560Z"},{"stockCode":"096770","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":19309656113000,"operatingIncome":337416601000,"netIncome":-4184354063000,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:18:52.562Z"},{"stockCode":"096770","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":24212058919000,"operatingIncome":2162165204000,"netIncome":896089729000,"prevYearRevenue":21026126511000,"prevYearOperatingIncome":-30738187000,"prevYearNetIncome":-125616620000,"source":"11013","updatedAt":"2026-08-26T22:18:52.021Z"},{"stockCode":"096770","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":29157205316000,"operatingIncome":3487296471000,"netIncome":73463246000,"prevYearRevenue":19453194632000,"prevYearOperatingIncome":-401566598000,"prevYearNetIncome":-1032175524000,"source":"11012","updatedAt":"2026-08-26T22:18:52.289Z"}]}