{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/248170","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":"248170","name":"샘표식품","market":"KOSPI","sector":"기타 식품 제조업","lastPrice":22250,"marketCap":101644363500,"sharesOutstanding":4568286,"asOf":"2026-09-26T15:09:35.506Z"},"valuation":{"fiscalYear":2025,"per":5.1,"perTtm":3.98,"ttmPeriod":"25Q3~26Q2","pbr":0.38,"psr":0.25,"evEbitda":1.96,"ev":84827794869,"fcff":37974989050,"fcffYield":0.4477,"roe":0.0781,"revenueGrowth":{"y1":0.01,"y3":0.0328,"y5":0.051},"operatingIncomeGrowth":{"y1":2.7885,"y3":0.3004,"y5":-0.1058},"isFinancial":false,"updatedAt":"2026-09-26T15:10:40.923Z"},"price":{"high52w":30950,"low52w":20550,"fromHigh":-0.2811,"returns":[{"label":"1개월","value":-0.0241},{"label":"3개월","value":0.0827},{"label":"6개월","value":-0.2138},{"label":"1년","value":-0.1508},{"label":"3년","value":-0.2432},{"label":"5년","value":-0.5335}]},"dividends":[{"fiscalYear":2025,"dps":200,"yieldPct":0.7,"payoutPct":4.58},{"fiscalYear":2024,"dps":200,"yieldPct":0.79,"payoutPct":9.08},{"fiscalYear":2023,"dps":200,"yieldPct":0.73,"payoutPct":8.76},{"fiscalYear":2022,"dps":200,"yieldPct":0.57,"payoutPct":6.97},{"fiscalYear":2021,"dps":200,"yieldPct":0.42,"payoutPct":3.86},{"fiscalYear":2020,"dps":200,"yieldPct":0.38,"payoutPct":2.53},{"fiscalYear":2019,"dps":200,"yieldPct":0.59,"payoutPct":3.41},{"fiscalYear":2018,"dps":200,"yieldPct":0.72,"payoutPct":5.08}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":275613737851,"operatingIncome":21463789859,"netIncome":17991539477,"controllingNetIncome":null,"ebitda":30587159648,"fcff":9361533708,"cfo":26356920896,"capex":17694677590,"totalAssets":205518528756,"totalLiabilities":73814417753,"totalEquity":131704111003,"cash":14259760325,"totalDebt":33315428417},{"fiscalYear":2019,"statement":"연결","revenue":280808644002,"operatingIncome":31005275920,"netIncome":26815741454,"controllingNetIncome":null,"ebitda":34509716473,"fcff":29832301659,"cfo":42498627998,"capex":13191554812,"totalAssets":225820989936,"totalLiabilities":68786325878,"totalEquity":157034664058,"cash":13389228284,"totalDebt":29223626446},{"fiscalYear":2020,"statement":"연결","revenue":318948778956,"operatingIncome":42800583684,"netIncome":36051756929,"controllingNetIncome":null,"ebitda":56655698351,"fcff":33164982486,"cfo":45979687148,"capex":13036038613,"totalAssets":268629470251,"totalLiabilities":76452195861,"totalEquity":192177274390,"cash":28951336789,"totalDebt":23910390091},{"fiscalYear":2021,"statement":"연결","revenue":348701054310,"operatingIncome":23510478004,"netIncome":23691612022,"controllingNetIncome":null,"ebitda":37647457836,"fcff":-4618409999,"cfo":32030537356,"capex":36998302824,"totalAssets":327531637320,"totalLiabilities":112576901190,"totalEquity":214954736130,"cash":29603508678,"totalDebt":57875113823},{"fiscalYear":2022,"statement":"연결","revenue":371198280962,"operatingIncome":11131354481,"netIncome":13100984701,"controllingNetIncome":null,"ebitda":25433437549,"fcff":-25466242910,"cfo":15172924599,"capex":41605977612,"totalAssets":350286507374,"totalLiabilities":122931700907,"totalEquity":227354806467,"cash":12736366941,"totalDebt":59739288794},{"fiscalYear":2023,"statement":"연결","revenue":383426040745,"operatingIncome":9846452060,"netIncome":10428342986,"controllingNetIncome":null,"ebitda":24257266552,"fcff":-8458456646,"cfo":20514645246,"capex":30460760315,"totalAssets":366709739033,"totalLiabilities":130234363511,"totalEquity":236475375522,"cash":15122396195,"totalDebt":5388969221},{"fiscalYear":2024,"statement":"연결","revenue":404881504598,"operatingIncome":6460516653,"netIncome":10061851983,"controllingNetIncome":null,"ebitda":27456920003,"fcff":14869032031,"cfo":33523136289,"capex":20439344438,"totalAssets":369927923047,"totalLiabilities":123944384064,"totalEquity":245983538983,"cash":27084954311,"totalDebt":3764254161},{"fiscalYear":2025,"statement":"연결","revenue":408926546791,"operatingIncome":24475787476,"netIncome":19946477839,"controllingNetIncome":null,"ebitda":43209368470,"fcff":37974989050,"cfo":58312887428,"capex":22492119730,"totalAssets":380321140921,"totalLiabilities":115223293935,"totalEquity":265097846986,"cash":24146209569,"totalDebt":7329640938}],"quarterly":[{"stockCode":"248170","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":108757155212,"operatingIncome":12786476643,"netIncome":12491321183,"prevYearRevenue":104221488537,"prevYearOperatingIncome":4716652013,"prevYearNetIncome":2528593544,"source":"11014","updatedAt":"2026-08-26T22:27:08.960Z"},{"stockCode":"248170","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":100567755719,"operatingIncome":2939240164,"netIncome":1923684705,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:27:08.964Z"},{"stockCode":"248170","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":103729331678,"operatingIncome":6844602258,"netIncome":9332155629,"prevYearRevenue":100373056965,"prevYearOperatingIncome":1396791055,"prevYearNetIncome":1630997300,"source":"11013","updatedAt":"2026-08-26T22:27:08.420Z"},{"stockCode":"248170","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":100574215091,"operatingIncome":4662432856,"netIncome":1780687184,"prevYearRevenue":99228578895,"prevYearOperatingIncome":7353279614,"prevYearNetIncome":3900474651,"source":"11012","updatedAt":"2026-08-26T22:27:08.676Z"}]}