{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/210980","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":"210980","name":"SK디앤디","market":"KOSPI","sector":"부동산 임대 및 공급업","lastPrice":3385,"marketCap":63019838070,"sharesOutstanding":18617382,"asOf":"2026-09-26T15:09:35.491Z"},"valuation":{"fiscalYear":2025,"per":8.88,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.11,"psr":0.14,"evEbitda":null,"ev":831837544679,"fcff":-232972600580,"fcffYield":-0.2801,"roe":0.0124,"revenueGrowth":{"y1":-0.4881,"y3":-0.0751,"y5":-0.0862},"operatingIncomeGrowth":{"y1":-0.2958,"y3":-0.1625,"y5":-0.2302},"isFinancial":false,"updatedAt":"2026-09-26T15:10:40.984Z"},"price":{"high52w":13580,"low52w":3340,"fromHigh":-0.7507,"returns":[{"label":"1개월","value":-0.2617},{"label":"3개월","value":-0.701},{"label":"6개월","value":-0.7392},{"label":"1년","value":-0.6742},{"label":"3년","value":-0.7583},{"label":"5년","value":-0.8019}]},"dividends":[{"fiscalYear":2025,"dps":200,"yieldPct":2.1,"payoutPct":68.87},{"fiscalYear":2024,"dps":600,"yieldPct":8.33,"payoutPct":25.26},{"fiscalYear":2023,"dps":800,"yieldPct":3.12,"payoutPct":19.2},{"fiscalYear":2022,"dps":800,"yieldPct":3.51,"payoutPct":25.83},{"fiscalYear":2021,"dps":800,"yieldPct":2.56,"payoutPct":14.85},{"fiscalYear":2020,"dps":600,"yieldPct":1.41,"payoutPct":25.35},{"fiscalYear":2019,"dps":600,"yieldPct":2.06,"payoutPct":25.37},{"fiscalYear":2018,"dps":600,"yieldPct":2.26,"payoutPct":21.74}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":562772314281,"operatingIncome":85096953520,"netIncome":52411696538,"controllingNetIncome":52411696538,"ebitda":97496526646,"fcff":-333515657702,"cfo":-134456393928,"capex":212820540689,"totalAssets":1490079875404,"totalLiabilities":1142271506927,"totalEquity":347808368477,"cash":106517448557,"totalDebt":806322600000},{"fiscalYear":2019,"statement":"연결","revenue":454720099303,"operatingIncome":82257926441,"netIncome":44903285859,"controllingNetIncome":44903285859,"ebitda":109537543798,"fcff":216866096046,"cfo":277141617353,"capex":91371769212,"totalAssets":1396932626675,"totalLiabilities":1035507874191,"totalEquity":361424752484,"cash":135097689405,"totalDebt":752304307693},{"fiscalYear":2020,"statement":"연결","revenue":699753025469,"operatingIncome":139807583257,"netIncome":66110584430,"controllingNetIncome":65901796302,"ebitda":164770114232,"fcff":-164245399443,"cfo":-186100937695,"capex":11407256570,"totalAssets":1712427674048,"totalLiabilities":1180955925607,"totalEquity":531471748441,"cash":58090644472,"totalDebt":977815799082},{"fiscalYear":2021,"statement":"연결","revenue":790956438573,"operatingIncome":129367923868,"netIncome":133634672833,"controllingNetIncome":133282656331,"ebitda":140930257982,"fcff":-50575466373,"cfo":-27540629932,"capex":50456123669,"totalAssets":1983430768039,"totalLiabilities":1344174720287,"totalEquity":639256047752,"cash":70925668936,"totalDebt":1133989014497},{"fiscalYear":2022,"statement":"연결","revenue":563436566175,"operatingIncome":64346246785,"netIncome":76213182818,"controllingNetIncome":76651640368,"ebitda":null,"fcff":-89910874152,"cfo":-38279586108,"capex":88052698491,"totalAssets":2191576214447,"totalLiabilities":1494509955164,"totalEquity":697066259283,"cash":208423466634,"totalDebt":1218845928918},{"fiscalYear":2023,"statement":"연결","revenue":479675945477,"operatingIncome":190379796165,"netIncome":103078372585,"controllingNetIncome":103078372585,"ebitda":259732254411,"fcff":228301313461,"cfo":188662750590,"capex":6288467446,"totalAssets":2423076382258,"totalLiabilities":1661198358797,"totalEquity":761878023461,"cash":191224060041,"totalDebt":1207427830859},{"fiscalYear":2024,"statement":"연결","revenue":870876606195,"operatingIncome":53670053560,"netIncome":44195042809,"controllingNetIncome":44195042809,"ebitda":320741023448,"fcff":302112425094,"cfo":239736546767,"capex":5610099378,"totalAssets":1462224549572,"totalLiabilities":892193902440,"totalEquity":570030647132,"cash":44126156972,"totalDebt":753216254091},{"fiscalYear":2025,"statement":"연결","revenue":445824154145,"operatingIncome":37794681126,"netIncome":5402840328,"controllingNetIncome":7096137729,"ebitda":null,"fcff":-232972600580,"cfo":-265224701328,"capex":1908235959,"totalAssets":1586560899347,"totalLiabilities":1007900716233,"totalEquity":578660183114,"cash":118100908091,"totalDebt":886918614700}],"quarterly":[{"stockCode":"210980","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":102602716370,"operatingIncome":8936374763,"netIncome":3946129988,"prevYearRevenue":62701801098,"prevYearOperatingIncome":2742344792,"prevYearNetIncome":-518231150,"source":"11014","updatedAt":"2026-08-26T22:28:01.631Z"},{"stockCode":"210980","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":115019174368,"operatingIncome":-11823493639,"netIncome":-23637476646,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:28:01.632Z"},{"stockCode":"210980","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":70332899854,"operatingIncome":-9347303704,"netIncome":-20643935764,"prevYearRevenue":90681014051,"prevYearOperatingIncome":7139754278,"prevYearNetIncome":6253705344,"source":"11013","updatedAt":"2026-08-26T22:28:01.105Z"},{"stockCode":"210980","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":84026049056,"operatingIncome":-42817140616,"netIncome":-44863405253,"prevYearRevenue":137521249356,"prevYearOperatingIncome":33542045724,"prevYearNetIncome":18840481642,"source":"11012","updatedAt":"2026-08-26T22:28:01.383Z"}]}