{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/001420","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":"001420","name":"태원물산","market":"KOSPI","sector":"자동차 신품 부품 제조업","lastPrice":2950,"marketCap":22420000000,"sharesOutstanding":7600000,"asOf":"2026-09-26T15:09:35.241Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.54,"psr":1.51,"evEbitda":null,"ev":20874143011,"fcff":null,"fcffYield":null,"roe":-0.0538,"revenueGrowth":{"y1":0.2847,"y3":0.1071,"y5":-0.0187},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.515Z"},"price":{"high52w":3710,"low52w":2010,"fromHigh":-0.2049,"returns":[{"label":"1개월","value":0.2241},{"label":"3개월","value":0.1683},{"label":"6개월","value":0.0369},{"label":"1년","value":-0.1114},{"label":"3년","value":-0.4216},{"label":"5년","value":-0.4261}]},"dividends":[{"fiscalYear":2025,"dps":200,"yieldPct":5.4,"payoutPct":null},{"fiscalYear":2024,"dps":200,"yieldPct":5.4,"payoutPct":8.4},{"fiscalYear":2023,"dps":140,"yieldPct":2.8,"payoutPct":null},{"fiscalYear":2022,"dps":50,"yieldPct":1.2,"payoutPct":null},{"fiscalYear":2021,"dps":55,"yieldPct":1,"payoutPct":496.2},{"fiscalYear":2020,"dps":50,"yieldPct":1.2,"payoutPct":null},{"fiscalYear":2019,"dps":85,"yieldPct":2.1,"payoutPct":115.7},{"fiscalYear":2018,"dps":70,"yieldPct":1.3,"payoutPct":144.1}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":21894839377,"operatingIncome":45832455,"netIncome":356093463,"controllingNetIncome":null,"ebitda":690268319,"fcff":929749524,"cfo":910128565,"capex":0,"totalAssets":38346073110,"totalLiabilities":6139313261,"totalEquity":32206759849,"cash":1580135378,"totalDebt":233030000},{"fiscalYear":2019,"statement":"별도","revenue":21887046474,"operatingIncome":68380537,"netIncome":538638805,"controllingNetIncome":null,"ebitda":664870075,"fcff":null,"cfo":1473363904,"capex":null,"totalAssets":38191577718,"totalLiabilities":5993219200,"totalEquity":32198358518,"cash":1586065515,"totalDebt":0},{"fiscalYear":2020,"statement":"별도","revenue":16338892686,"operatingIncome":-642354343,"netIncome":-26831131,"controllingNetIncome":null,"ebitda":-32202405,"fcff":null,"cfo":501110632,"capex":null,"totalAssets":38295003548,"totalLiabilities":6676000862,"totalEquity":31619002686,"cash":1658268619,"totalDebt":1000000000},{"fiscalYear":2021,"statement":"별도","revenue":14713198577,"operatingIncome":-491800940,"netIncome":81272711,"controllingNetIncome":null,"ebitda":-56064888,"fcff":null,"cfo":621665615,"capex":null,"totalAssets":37439040672,"totalLiabilities":6106381935,"totalEquity":31332658737,"cash":1856053035,"totalDebt":1000000000},{"fiscalYear":2022,"statement":"별도","revenue":10954651040,"operatingIncome":-525103179,"netIncome":-1360796816,"controllingNetIncome":null,"ebitda":-141352045,"fcff":null,"cfo":286054472,"capex":null,"totalAssets":34948504183,"totalLiabilities":5374970694,"totalEquity":29573533489,"cash":1686317194,"totalDebt":1031872000},{"fiscalYear":2023,"statement":"별도","revenue":9212314418,"operatingIncome":-810959814,"netIncome":-82457842,"controllingNetIncome":null,"ebitda":-553879816,"fcff":null,"cfo":-918411770,"capex":null,"totalAssets":37386713995,"totalLiabilities":8426155590,"totalEquity":28960558405,"cash":978712519,"totalDebt":null},{"fiscalYear":2024,"statement":"별도","revenue":11570639556,"operatingIncome":-894285012,"netIncome":17468736717,"controllingNetIncome":null,"ebitda":-681836167,"fcff":null,"cfo":1737687622,"capex":null,"totalAssets":53539770506,"totalLiabilities":8263798005,"totalEquity":45275972501,"cash":1810181210,"totalDebt":null},{"fiscalYear":2025,"statement":"별도","revenue":14864855000,"operatingIncome":-978465756,"netIncome":-2339743319,"controllingNetIncome":null,"ebitda":-761515028,"fcff":null,"cfo":-4937792702,"capex":null,"totalAssets":45421078401,"totalLiabilities":3743882086,"totalEquity":41677196315,"cash":1545856989,"totalDebt":null}],"quarterly":[{"stockCode":"001420","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":5002669876,"operatingIncome":-180295479,"netIncome":68369647,"prevYearRevenue":2356505531,"prevYearOperatingIncome":-320489357,"prevYearNetIncome":279583470,"source":"11014","updatedAt":"2026-08-26T22:34:54.256Z"},{"stockCode":"001420","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":3165337724,"operatingIncome":-324251477,"netIncome":-2713112571,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:34:54.260Z"},{"stockCode":"001420","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":3742457016,"operatingIncome":-741021779,"netIncome":-495932277,"prevYearRevenue":2705778932,"prevYearOperatingIncome":-317722582,"prevYearNetIncome":211671113,"source":"11013","updatedAt":"2026-08-26T22:34:53.726Z"},{"stockCode":"001420","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":5335505218,"operatingIncome":-159613429,"netIncome":138651200,"prevYearRevenue":3991068467,"prevYearOperatingIncome":-156196219,"prevYearNetIncome":93328491,"source":"11012","updatedAt":"2026-08-26T22:34:53.996Z"}]}