005930
코스피

삼성전자

99,600원 300 +0.30% KRX 11/26 09:40
99,600원 300 0.30% NXT 11/26 09:40
단위 :
2025.09 2024.12 2023.12 2022.12 2021.12 2020.12 2019.12 2018.12 2017.12 2016.12 2015.12 2014.12 2013.12 2012.12
사업가치 관련
영업이익 235,274 327,260 65,670 433,766 516,339 359,939 277,685 588,867 536,450 292,407 264,134 250,251 367,850 290,493
이자+배당 31,158 40,502 35,920 23,721 9,826 15,439 21,283 17,539 10,878 11,564 11,684 26,767 9,541 2,464
지분법손익 5,584 7,510 8,876 10,906 7,296 5,065 4,130 5,398 2,014 195 11,019 3,425 5,041 9,866
비지배 순이익 5,962 8,300 10,137 9,241 6,637 3,170 2,338 4,540 8,422 3,104 3,655 3,119 6,535 6,599
EBIT 254,310 336,145 75,785 444,830 525,051 349,537 284,585 595,374 552,371 297,972 249,763 266,346 375,223 296,686
NOPLAT 189,011 259,246 -3,608 330,554 430,235 281,397 226,903 457,420 449,488 240,426 193,868 191,831 296,975 235,183
EV 4,590,468 2,606,424 4,401,725 2,667,907 4,202,655 4,396,814 2,801,053 1,708,844 3,027,165 2,100,000 1,518,893 1,686,383 1,818,895 2,210,906
EBITDA 582,220 753,568 452,335 824,843 858,812 663,295 573,661 853,687 757,624 499,536 473,443 430,785 532,304 446,714
WACC 19.38 % 13.70 % 13.09 % 14.84 % 12.65 % 15.50 % 14.88 % 19.68 % 14.57 % 10.78 % 15.38 % 18.07 % 17.12 %
타인자본비용 5.18 % 11.37 % 6.37 % 1.67 % 2.19 % 2.96 % 2.92 % 2.89 % 3.09 % 4.72 % 4.44 % 3.11 % 3.23 %
자기자본비용 20.06 % 13.78 % 13.28 % 15.64 % 13.41 % 16.38 % 15.59 % 21.15 % 15.48 % 11.22 % 16.11 % 19.18 % 18.82 %
FCF 205,426 215,763 -134,739 127,509 179,833 276,950 200,152 374,755 193,698 232,427 141,815 149,324 235,499 150,075
자산가치 관련
순현금 917,915 933,216 797,213 1,048,940 1,057,580 1,044,355 903,677 862,728 643,702 728,999 586,191 505,518 433,355 225,531
부동산 0 102,482 99,994 98,922 98,302 97,722 97,746 93,463 94,093 78,697 78,484 77,104 74,293 71,521
금융자산 161,075 117,567 89,127 128,025 154,912 137,782 99,697 83,151 78,589 68,043 83,325 126,675 62,384 52,292
비지배 자본 115,004 105,045 104,441 95,635 86,622 82,777 79,649 76,842 72,780 65,387 61,830 59,065 55,734 43,862
이익잉여금 3,852,793 3,705,132 3,466,522 3,379,464 2,930,648 2,710,682 2,545,829 2,426,990 2,158,112 1,930,863 1,851,320 1,695,296 1,486,003 1,199,857
자사주 91,833,777 32,700,000 0 0 0 0 0 0 9,422,125 17,981,686 19,996,396 17,285,436 16,384,216 16,451,438
워런버핏 주주이익
당기순이익(지배) 249,689 336,214 144,734 547,300 392,438 260,908 215,051 438,909 413,446 224,157 186,946 230,825 298,212 231,854
감가상각비(유형+무형) 346,946 426,308 386,666 391,077 342,474 303,356 295,976 264,820 221,174 207,130 209,309 180,534 164,454 156,220
CAPEX(유형+무형) 392,099 535,696 604,241 528,854 494,690 398,880 280,972 300,080 434,669 249,128 270,239 229,499 237,103 229,106
     유형자산순투자 358,027 512,502 575,130 492,126 467,638 372,153 248,545 289,994 424,839 238,721 255,231 216,573 227,801 223,212
     무형자산순투자 34,072 23,194 29,111 36,728 27,052 26,728 32,427 10,086 9,830 10,407 15,008 12,926 9,302 5,894
주가·투자지표·배당
주가(원) 83,900 53,200 78,500 55,300 78,300 81,000 55,800 38,700 50,960 36,040 25,200 26,540 27,440 30,440
     최고가 86,200 88,800 78,500 79,800 96,800 81,300 57,300 54,140 57,520 36,600 30,200 29,900 31,680 30,720
     최저가 49,900 49,900 54,500 51,800 68,300 42,300 36,850 38,100 35,400 21,760 20,660 21,560 24,180 20,220
시가총액 4,966,576 3,175,924 4,686,279 3,301,290 4,674,340 4,835,524 3,331,139 2,310,306 3,289,430 2,535,042 1,855,972 1,954,662 2,020,947 2,241,896
EV 4,590,468 2,606,424 4,401,725 2,667,907 4,202,655 4,396,814 2,801,053 1,708,844 3,027,165 2,100,000 1,518,893 1,686,383 1,818,895 2,210,906
EPS(원) 3,701 4,950 2,131 8,057 5,777 3,841 3,166 6,024 5,421 2,735 2,198 2,713 3,506 2,726
BPS(원) 60,632 57,981 52,002 50,817 43,611 39,406 37,528 35,342 30,427 26,636 23,715 21,664 19,161 15,540
EV/EBITDA 3.5 9.7 3.2 4.9 6.6 4.9 2.0 4.0 4.2 3.2 3.9 3.4 4.9
     EV 4,590,468 2,606,424 4,401,725 2,667,907 4,202,655 4,396,814 2,801,053 1,708,844 3,027,165 2,100,000 1,518,893 1,686,383 1,818,895 2,210,906
     EBITDA 582,220 753,568 452,335 824,843 858,812 663,295 573,661 853,687 757,624 499,536 473,443 430,785 532,304 446,714
PER 9.4 32.4 6.0 11.9 18.5 15.5 5.3 8.0 11.3 9.9 8.5 6.8 9.7
     시가총액 4,966,576 3,175,924 4,686,279 3,301,290 4,674,340 4,835,524 3,331,139 2,310,306 3,289,430 2,535,042 1,855,972 1,954,662 2,020,947 2,241,896
     당기순이익(지배) 249,689 336,214 144,734 547,300 392,438 260,908 215,051 438,909 413,446 224,157 186,946 230,825 298,212 231,854
PBR 1.24 0.81 1.33 0.96 1.58 1.81 1.31 0.96 1.59 1.36 1.07 1.21 1.40 1.91
     시가총액 4,966,576 3,175,924 4,686,279 3,301,290 4,674,340 4,835,524 3,331,139 2,310,306 3,289,430 2,535,042 1,855,972 1,954,662 2,020,947 2,241,896
     자본총계(지배) 4,020,011 3,916,876 3,532,338 3,451,861 2,962,377 2,676,703 2,549,155 2,400,690 2,072,134 1,864,243 1,728,768 1,621,817 1,444,426 1,170,941
ROE 8.6 % 4.1 % 15.9 % 13.2 % 9.7 % 8.4 % 18.3 % 20.0 % 12.0 % 10.8 % 14.2 % 20.6 % 19.8 %
     당기순이익(지배) 249,689 336,214 144,734 547,300 392,438 260,908 215,051 438,909 413,446 224,157 186,946 230,825 298,212 231,854
     자본총계(지배) 4,020,011 3,916,876 3,532,338 3,451,861 2,962,377 2,676,703 2,549,155 2,400,690 2,072,134 1,864,243 1,728,768 1,621,817 1,444,426 1,170,941
PSR 1.1 1.8 1.1 1.7 2.0 1.4 0.9 1.4 1.3 0.9 0.9 0.9 1.1
     시가총액 4,966,576 3,175,924 4,686,279 3,301,290 4,674,340 4,835,524 3,331,139 2,310,306 3,289,430 2,535,042 1,855,972 1,954,662 2,020,947 2,241,896
     매출액 2,397,686 3,008,709 2,589,355 3,022,314 2,796,048 2,368,070 2,304,009 2,437,714 2,395,754 2,018,667 2,006,535 2,062,060 2,286,927 2,011,036
ROA 6.5 % 3.2 % 12.2 % 9.2 % 6.9 % 6.1 % 12.9 % 13.7 % 8.5 % 7.7 % 10.0 % 13.9 % 12.8 %
     당기순이익(지배) 249,689 336,214 144,734 547,300 392,438 260,908 215,051 438,909 413,446 224,157 186,946 230,825 298,212 231,854
     자산총계 5,236,596 5,145,319 4,559,060 4,484,245 4,266,212 3,782,357 3,525,645 3,393,572 3,017,521 2,621,743 2,421,795 2,304,230 2,140,750 1,810,716
PCR 4.4 10.6 5.3 7.2 7.4 7.3 3.4 5.3 5.3 4.6 5.3 4.3 5.9
     시가총액 4,966,576 3,175,924 4,686,279 3,301,290 4,674,340 4,835,524 3,331,139 2,310,306 3,289,430 2,535,042 1,855,972 1,954,662 2,020,947 2,241,896
     영업활동현금흐름 565,155 729,826 441,374 621,813 651,054 652,870 453,829 670,319 621,620 473,856 400,618 369,754 467,074 379,728
주당배당금(원) 1,446 1,444 1,444 1,444 2,994 1,416 1,416 850 570 420 400 286 160
배당성향 29.2 % 67.8 % 17.9 % 25.0 % 78.0 % 44.7 % 21.9 % 14.1 % 17.8 % 16.4 % 13.0 % 7.2 % 5.2 %
배당수익률 2.7 % 1.8 % 2.6 % 1.8 % 3.7 % 2.5 % 3.7 % 1.7 % 1.6 % 1.7 % 1.5 % 1.0 % 0.5 %
  • 아이투자 서비스의 재무 데이터는 무단 수집 · 가공 및 배포를 금지하고 있습니다. 데이터의 무단 수집이 감지되는 경우 서비스 이용이 불가하거나 불이익이 발생할 수 있습니다.

제휴 및 서비스 제공사

  • 키움증권
  • 한국투자증권
  • 유진투자증권
  • 하이투자증권
  • 교보증권
  • DB금융투자
  • 신한금융투자
  • 유안타증권
  • 이베스트증권
  • NH투자증권
  • 하나금융투자
  • VIP자산운용
  • 에프앤가이드
  • 헥토이노베이션
  • IRKUDOS
  • naver
  • LG유플러스
  • KT
  • SK증권
  • 이데일리
  • 줌
  • 키움증권
  • 한국투자증권
  • 유진투자증권
  • 하이투자증권
  • 교보증권
  • DB금융투자
  • 신한금융투자
  • 유안타증권
  • 이베스트증권
  • NH투자증권
  • 하나금융투자
  • VIP자산운용
  • 에프앤가이드
  • 헥토이노베이션
  • IRKUDOS
  • naver
  • LG유플러스
  • KT
  • SK증권
  • 이데일리
  • 줌