{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/000480","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":"000480","name":"시알홀딩스","market":"KOSPI","sector":"내화, 비내화 요업제품 제조업","lastPrice":4285,"marketCap":200925749650,"sharesOutstanding":46890490,"asOf":"2026-09-26T15:09:35.225Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.36,"psr":0.24,"evEbitda":8.24,"ev":630705286650,"fcff":10206677760,"fcffYield":0.0162,"roe":-0.0469,"revenueGrowth":{"y1":0.0209,"y3":0.0123,"y5":0.0326},"operatingIncomeGrowth":{"y1":0.5955,"y3":0.0718,"y5":0.0395},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.279Z"},"price":{"high52w":5120,"low52w":4275,"fromHigh":-0.1631,"returns":[{"label":"1개월","value":-0.0624},{"label":"3개월","value":-0.0815},{"label":"6개월","value":-0.1317},{"label":"1년","value":-0.1073},{"label":"3년","value":-0.4178},{"label":"5년","value":-0.4544}]},"dividends":[{"fiscalYear":2025,"dps":210,"yieldPct":4.19,"payoutPct":-57.64},{"fiscalYear":2024,"dps":210,"yieldPct":3.58,"payoutPct":-671.53},{"fiscalYear":2023,"dps":410,"yieldPct":6.24,"payoutPct":null},{"fiscalYear":2022,"dps":4500,"yieldPct":5.61,"payoutPct":35.19},{"fiscalYear":2021,"dps":4500,"yieldPct":5.37,"payoutPct":57.46},{"fiscalYear":2020,"dps":4200,"yieldPct":4.89,"payoutPct":40.04},{"fiscalYear":2019,"dps":4000,"yieldPct":4.72,"payoutPct":53.38},{"fiscalYear":2018,"dps":4000,"yieldPct":4.72,"payoutPct":24.65}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":789176793334,"operatingIncome":39441106886,"netIncome":57955243401,"controllingNetIncome":52737201401,"ebitda":64419417583,"fcff":28087908508,"cfo":60429722275,"capex":35908484569,"totalAssets":1030622204784,"totalLiabilities":336922588221,"totalEquity":693699616563,"cash":31872387272,"totalDebt":134995567200},{"fiscalYear":2019,"statement":"연결","revenue":757153217374,"operatingIncome":21328774779,"netIncome":32214373350,"controllingNetIncome":24353044543,"ebitda":48609611312,"fcff":60771439128,"cfo":80043080919,"capex":23208146142,"totalAssets":1069059371954,"totalLiabilities":365726925104,"totalEquity":703332446850,"cash":58930534357,"totalDebt":155427780905},{"fiscalYear":2020,"statement":"연결","revenue":705226744013,"operatingIncome":22921569157,"netIncome":39702328575,"controllingNetIncome":33563980503,"ebitda":49528404981,"fcff":70775802594,"cfo":94056795595,"capex":27640186243,"totalAssets":1246277915624,"totalLiabilities":513632071586,"totalEquity":732645844038,"cash":116758502706,"totalDebt":282852116012},{"fiscalYear":2021,"statement":"연결","revenue":746291404630,"operatingIncome":33138447600,"netIncome":33396172674,"controllingNetIncome":25060266385,"ebitda":34287050294,"fcff":-15741859475,"cfo":54726492617,"capex":74808728871,"totalAssets":1349335977271,"totalLiabilities":560656513213,"totalEquity":788679464058,"cash":116827462160,"totalDebt":317871627107},{"fiscalYear":2022,"statement":"연결","revenue":798039613255,"operatingIncome":22597868685,"netIncome":49575574685,"controllingNetIncome":40923904096,"ebitda":114343974670,"fcff":-12458306400,"cfo":9061843008,"capex":33013026870,"totalAssets":1620442052683,"totalLiabilities":793378121821,"totalEquity":827063930862,"cash":132146461964,"totalDebt":565684845341},{"fiscalYear":2023,"statement":"연결","revenue":816904445534,"operatingIncome":39415273348,"netIncome":26857674151,"controllingNetIncome":404760832,"ebitda":63349829448,"fcff":5455590298,"cfo":28186392142,"capex":40363535871,"totalAssets":1621801858956,"totalLiabilities":795117752139,"totalEquity":826684106817,"cash":93703251350,"totalDebt":71675440147},{"fiscalYear":2024,"statement":"연결","revenue":810831515000,"operatingIncome":17438364000,"netIncome":2470935000,"controllingNetIncome":-2338249000,"ebitda":41679170000,"fcff":65441905600,"cfo":81073437000,"capex":29838284000,"totalAssets":1697695581000,"totalLiabilities":835588274000,"totalEquity":862107307000,"cash":186117232000,"totalDebt":618107650000},{"fiscalYear":2025,"statement":"연결","revenue":827752427000,"operatingIncome":27823631000,"netIncome":-18803450000,"controllingNetIncome":-27409333000,"ebitda":76497925000,"fcff":10206677760,"cfo":32437444000,"capex":37069909000,"totalAssets":1565188415000,"totalLiabilities":756993430000,"totalEquity":808194985000,"cash":101437253000,"totalDebt":531216790000}],"quarterly":[{"stockCode":"000480","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":216938741000,"operatingIncome":18310485000,"netIncome":-45836000,"prevYearRevenue":202556390000,"prevYearOperatingIncome":13365618000,"prevYearNetIncome":8363093000,"source":"11014","updatedAt":"2026-08-26T22:24:13.593Z"},{"stockCode":"000480","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":193258671000,"operatingIncome":-5024662000,"netIncome":-21272968000,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:24:13.595Z"},{"stockCode":"000480","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":205692993000,"operatingIncome":10196675000,"netIncome":8021332000,"prevYearRevenue":203229950000,"prevYearOperatingIncome":6704051000,"prevYearNetIncome":982500000,"source":"11013","updatedAt":"2026-08-26T22:24:13.042Z"},{"stockCode":"000480","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":200819600000,"operatingIncome":62447000,"netIncome":-7270505000,"prevYearRevenue":214325065000,"prevYearOperatingIncome":7833757000,"prevYearNetIncome":5282386000,"source":"11012","updatedAt":"2026-08-26T22:24:13.323Z"}]}