{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/100090","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":"100090","name":"SK오션플랜트","market":"KOSPI","sector":"1차 철강 제조업","lastPrice":11540,"marketCap":720997608660,"sharesOutstanding":62478129,"asOf":"2026-09-26T15:09:35.443Z"},"valuation":{"fiscalYear":2025,"per":19.08,"perTtm":14.91,"ttmPeriod":"25Q3~26Q2","pbr":0.89,"psr":0.75,"evEbitda":null,"ev":913671035293,"fcff":-90686444393,"fcffYield":-0.0993,"roe":0.0496,"revenueGrowth":{"y1":0.4569,"y3":0.1175,"y5":0.1771},"operatingIncomeGrowth":{"y1":0.4238,"y3":-0.0613,"y5":0.1542},"isFinancial":false,"updatedAt":"2026-09-26T15:10:40.802Z"},"price":{"high52w":30200,"low52w":11540,"fromHigh":-0.6179,"returns":[{"label":"1개월","value":-0.171},{"label":"3개월","value":-0.1975},{"label":"6개월","value":-0.5702},{"label":"1년","value":-0.5231},{"label":"3년","value":-0.3721},{"label":"5년","value":-0.4719}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":143966170303,"operatingIncome":-35331634148,"netIncome":-60181098972,"controllingNetIncome":-45328878270,"ebitda":5945650286,"fcff":-62918837635,"cfo":-13431743070,"capex":54176415999,"totalAssets":538058343411,"totalLiabilities":312366745951,"totalEquity":225691597460,"cash":3459820560,"totalDebt":237230701485},{"fiscalYear":2019,"statement":"연결","revenue":384531743425,"operatingIncome":-20595049708,"netIncome":-37129796614,"controllingNetIncome":-21841333960,"ebitda":null,"fcff":21412252620,"cfo":19136102621,"capex":3518716451,"totalAssets":627931343574,"totalLiabilities":432152490876,"totalEquity":195778852698,"cash":12419397923,"totalDebt":247637545765},{"fiscalYear":2020,"statement":"연결","revenue":427239225830,"operatingIncome":29049486060,"netIncome":12245484601,"controllingNetIncome":8404648793,"ebitda":49403126178,"fcff":-48178085814,"cfo":-57535800978,"capex":3325596923,"totalAssets":660044446686,"totalLiabilities":426340119488,"totalEquity":233704327198,"cash":12189967644,"totalDebt":271677429557},{"fiscalYear":2021,"statement":"연결","revenue":503060400073,"operatingIncome":26431994695,"netIncome":-86811625287,"controllingNetIncome":-50542492808,"ebitda":98999121804,"fcff":110627883849,"cfo":137645036812,"capex":36694692204,"totalAssets":739392190185,"totalLiabilities":559312172336,"totalEquity":180080017849,"cash":96472373333,"totalDebt":262698296182},{"fiscalYear":2022,"statement":"연결","revenue":691830139228,"operatingIncome":71940779701,"netIncome":28013900233,"controllingNetIncome":22253292552,"ebitda":76837158454,"fcff":-41229375410,"cfo":68590235479,"capex":118615091991,"totalAssets":1220003934152,"totalLiabilities":694046434953,"totalEquity":525957499199,"cash":86209562699,"totalDebt":118881287347},{"fiscalYear":2023,"statement":"연결","revenue":925835675846,"operatingIncome":75604296314,"netIncome":57548769236,"controllingNetIncome":57475463315,"ebitda":null,"fcff":-242719444222,"cfo":-138203118639,"capex":112322778539,"totalAssets":1431906666880,"totalLiabilities":733064705288,"totalEquity":698841961592,"cash":44777856653,"totalDebt":59511666320},{"fiscalYear":2024,"statement":"연결","revenue":662615726791,"operatingIncome":41797283162,"netIncome":16871459149,"controllingNetIncome":16389910603,"ebitda":50206521790,"fcff":-5905753280,"cfo":135367332623,"capex":151645425923,"totalAssets":1421941567198,"totalLiabilities":708435867254,"totalEquity":713505699944,"cash":70888490576,"totalDebt":182750932345},{"fiscalYear":2025,"statement":"연결","revenue":965388430763,"operatingIncome":59509493978,"netIncome":37510843066,"controllingNetIncome":37796105089,"ebitda":null,"fcff":-90686444393,"cfo":-39768234445,"capex":59571522446,"totalAssets":1148241651965,"totalLiabilities":333697238779,"totalEquity":814544413186,"cash":22994705376,"totalDebt":215668132009}],"quarterly":[{"stockCode":"100090","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":293156089561,"operatingIncome":19253603729,"netIncome":11054591439,"prevYearRevenue":199182923937,"prevYearOperatingIncome":15196143905,"prevYearNetIncome":9386085128,"source":"11014","updatedAt":"2026-08-26T22:20:50.423Z"},{"stockCode":"100090","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":174472010538,"operatingIncome":13664246597,"netIncome":13670077802,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:20:50.429Z"},{"stockCode":"100090","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":174656154986,"operatingIncome":16858004481,"netIncome":9855849164,"prevYearRevenue":257135520621,"prevYearOperatingIncome":11040832448,"prevYearNetIncome":4286531048,"source":"11013","updatedAt":"2026-08-26T22:20:49.883Z"},{"stockCode":"100090","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":170484462293,"operatingIncome":19344277350,"netIncome":13789266672,"prevYearRevenue":240624810043,"prevYearOperatingIncome":15550811204,"prevYearNetIncome":8499642777,"source":"11012","updatedAt":"2026-08-26T22:20:50.132Z"}]}