{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/001560","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":"001560","name":"제일연마","market":"KOSPI","sector":"기타 비금속 광물제품 제조업","lastPrice":8950,"marketCap":68020000000,"sharesOutstanding":7600000,"asOf":"2026-09-26T15:09:35.244Z"},"valuation":{"fiscalYear":2025,"per":4.99,"perTtm":10.09,"ttmPeriod":"25Q3~26Q2","pbr":0.63,"psr":0.86,"evEbitda":4.13,"ev":30046675524,"fcff":3032943968,"fcffYield":0.1009,"roe":0.1312,"revenueGrowth":{"y1":-0.0375,"y3":-0.0185,"y5":0.0152},"operatingIncomeGrowth":{"y1":-0.2628,"y3":-0.0614,"y5":0.0345},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.150Z"},"price":{"high52w":12180,"low52w":8320,"fromHigh":-0.2652,"returns":[{"label":"1개월","value":-0.0176},{"label":"3개월","value":0.0299},{"label":"6개월","value":-0.1819},{"label":"1년","value":-0.1243},{"label":"3년","value":0.1489},{"label":"5년","value":0.0468}]},"dividends":[{"fiscalYear":2025,"dps":721,"yieldPct":7.3,"payoutPct":35.12},{"fiscalYear":2024,"dps":320,"yieldPct":3.5,"payoutPct":35.82},{"fiscalYear":2023,"dps":300,"yieldPct":3.5,"payoutPct":18.93},{"fiscalYear":2022,"dps":270,"yieldPct":3,"payoutPct":88.86},{"fiscalYear":2021,"dps":270,"yieldPct":3,"payoutPct":32.73},{"fiscalYear":2020,"dps":220,"yieldPct":3,"payoutPct":50.55},{"fiscalYear":2019,"dps":220,"yieldPct":3,"payoutPct":25.79},{"fiscalYear":2018,"dps":200,"yieldPct":3.2,"payoutPct":28.74}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":82191790225,"operatingIncome":5610410596,"netIncome":5350540760,"controllingNetIncome":5375853708,"ebitda":9091213702,"fcff":1899993891,"cfo":5712098062,"capex":4088792266,"totalAssets":98371086449,"totalLiabilities":21531458890,"totalEquity":76839627559,"cash":18748817460,"totalDebt":9103606000},{"fiscalYear":2019,"statement":"연결","revenue":81071832925,"operatingIncome":6925532183,"netIncome":6409656263,"controllingNetIncome":6398338702,"ebitda":9382666491,"fcff":4162504256,"cfo":6872002249,"capex":2867401191,"totalAssets":102503180318,"totalLiabilities":18490927641,"totalEquity":84012252677,"cash":13082018525,"totalDebt":6308039349},{"fiscalYear":2020,"statement":"연결","revenue":73164758081,"operatingIncome":3580341999,"netIncome":3270304544,"controllingNetIncome":3264422288,"ebitda":7008301933,"fcff":8583515435,"cfo":10384132631,"capex":1863994832,"totalAssets":98714751683,"totalLiabilities":12767542288,"totalEquity":85947209395,"cash":16105602331,"totalDebt":509730435},{"fiscalYear":2021,"statement":"연결","revenue":79747901283,"operatingIncome":6604428633,"netIncome":6095205487,"controllingNetIncome":6083992318,"ebitda":8560032162,"fcff":1440086168,"cfo":3661476177,"capex":2224189933,"totalAssets":106469253369,"totalLiabilities":13575872997,"totalEquity":92893380372,"cash":11747815352,"totalDebt":0},{"fiscalYear":2022,"statement":"연결","revenue":83435241806,"operatingIncome":5129135206,"netIncome":2207065876,"controllingNetIncome":2187218460,"ebitda":10402488744,"fcff":1881357317,"cfo":4490994803,"capex":2609637486,"totalAssets":104117875897,"totalLiabilities":11951004596,"totalEquity":92166871301,"cash":7652752355,"totalDebt":50231742},{"fiscalYear":2023,"statement":"연결","revenue":85239048510,"operatingIncome":7891764655,"netIncome":10917005887,"controllingNetIncome":10901736704,"ebitda":10579236394,"fcff":8079054495,"cfo":12204621960,"capex":4125567465,"totalAssets":106615084744,"totalLiabilities":10794721777,"totalEquity":95820362967,"cash":9191186927,"totalDebt":20574169},{"fiscalYear":2024,"statement":"연결","revenue":81974461738,"operatingIncome":5753862882,"netIncome":6006943143,"controllingNetIncome":5993875383,"ebitda":7632989204,"fcff":5988423479,"cfo":6799162367,"capex":810738888,"totalAssets":116092096071,"totalLiabilities":16856515562,"totalEquity":99235580509,"cash":17467779231,"totalDebt":34952296},{"fiscalYear":2025,"statement":"연결","revenue":78898942508,"operatingIncome":4241793251,"netIncome":13643926853,"controllingNetIncome":13632783111,"ebitda":7279689415,"fcff":3032943968,"cfo":8084915043,"capex":5051971075,"totalAssets":121234213232,"totalLiabilities":12414337606,"totalEquity":108819875626,"cash":37973324476,"totalDebt":null}],"quarterly":[{"stockCode":"001560","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":20784668628,"operatingIncome":1571618735,"netIncome":1692518290,"prevYearRevenue":20403191002,"prevYearOperatingIncome":1630996379,"prevYearNetIncome":1074858701,"source":"11014","updatedAt":"2026-08-26T22:29:25.264Z"},{"stockCode":"001560","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":19883615726,"operatingIncome":904869409,"netIncome":894835163,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:29:25.267Z"},{"stockCode":"001560","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":19502819678,"operatingIncome":1535438974,"netIncome":1866957542,"prevYearRevenue":18976030046,"prevYearOperatingIncome":924587455,"prevYearNetIncome":854689607,"source":"11013","updatedAt":"2026-08-26T22:29:24.731Z"},{"stockCode":"001560","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":21596273258,"operatingIncome":2069757847,"netIncome":2286354475,"prevYearRevenue":19254628108,"prevYearOperatingIncome":840717652,"prevYearNetIncome":10201883793,"source":"11012","updatedAt":"2026-08-26T22:29:24.975Z"}]}