{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/001810","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":"001810","name":"무림SP","market":"KOSDAQ","sector":"펄프, 종이 및 판지 제조업","lastPrice":1165,"marketCap":25790187500,"sharesOutstanding":22137500,"asOf":"2026-09-26T15:09:35.247Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.13,"psr":0.13,"evEbitda":12.43,"ev":70702068691,"fcff":-1373164813,"fcffYield":-0.0194,"roe":-0.0086,"revenueGrowth":{"y1":0.1629,"y3":0.1025,"y5":0.104},"operatingIncomeGrowth":{"y1":1.6995,"y3":null,"y5":-0.2309},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.091Z"},"price":{"high52w":2180,"low52w":1004,"fromHigh":-0.4656,"returns":[{"label":"1개월","value":-0.0135},{"label":"3개월","value":0.1604},{"label":"6개월","value":-0.2875},{"label":"1년","value":-0.275},{"label":"3년","value":-0.3998},{"label":"5년","value":-0.6623}]},"dividends":[{"fiscalYear":2025,"dps":15,"yieldPct":1,"payoutPct":null},{"fiscalYear":2024,"dps":10,"yieldPct":0.7,"payoutPct":6.7},{"fiscalYear":2023,"dps":10,"yieldPct":0.5,"payoutPct":null},{"fiscalYear":2022,"dps":15,"yieldPct":0.5,"payoutPct":null},{"fiscalYear":2021,"dps":25,"yieldPct":0.8,"payoutPct":13.2},{"fiscalYear":2020,"dps":25,"yieldPct":0.8,"payoutPct":31.4},{"fiscalYear":2019,"dps":35,"yieldPct":1.6,"payoutPct":57.2},{"fiscalYear":2018,"dps":35,"yieldPct":1.3,"payoutPct":6.9}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":205437276863,"operatingIncome":2654811846,"netIncome":11351058978,"controllingNetIncome":11179514152,"ebitda":5378254009,"fcff":-9198600420,"cfo":-9592389263,"capex":1344067414,"totalAssets":321892003030,"totalLiabilities":116443480936,"totalEquity":205448522094,"cash":35220569337,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":137893618119,"operatingIncome":1179046904,"netIncome":1413219584,"controllingNetIncome":1354685219,"ebitda":6190569353,"fcff":6270072585,"cfo":7388104449,"capex":2422147366,"totalAssets":298741272008,"totalLiabilities":93662469703,"totalEquity":205078802305,"cash":27764036807,"totalDebt":194546838},{"fiscalYear":2020,"statement":"연결","revenue":125406771304,"operatingIncome":6606513425,"netIncome":1797956392,"controllingNetIncome":1759544375,"ebitda":8258740852,"fcff":15172709717,"cfo":17109722199,"capex":2669579210,"totalAssets":296551754037,"totalLiabilities":90455024016,"totalEquity":206096730021,"cash":37477810166,"totalDebt":41969786211},{"fiscalYear":2021,"statement":"연결","revenue":132202326153,"operatingIncome":6100549787,"netIncome":4332058199,"controllingNetIncome":4196059334,"ebitda":19660108893,"fcff":-2465409462,"cfo":-1817436413,"capex":1255509519,"totalAssets":308911363628,"totalLiabilities":96658758706,"totalEquity":212252604922,"cash":42140572196,"totalDebt":47748194736},{"fiscalYear":2022,"statement":"연결","revenue":153455101045,"operatingIncome":-7181518153,"netIncome":-8673652448,"controllingNetIncome":-8792788751,"ebitda":4057607264,"fcff":-23622975551,"cfo":-20366782726,"capex":4209018884,"totalAssets":312793128029,"totalLiabilities":104810921697,"totalEquity":207982206332,"cash":28188016696,"totalDebt":59783909485},{"fiscalYear":2023,"statement":"연결","revenue":162093712069,"operatingIncome":-7289718026,"netIncome":-5732388489,"controllingNetIncome":-5787952892,"ebitda":null,"fcff":23860303564,"cfo":26649437696,"capex":5160240701,"totalAssets":315066449543,"totalLiabilities":115117403131,"totalEquity":199949046412,"cash":45301483383,"totalDebt":55140383550},{"fiscalYear":2024,"statement":"연결","revenue":176865812368,"operatingIncome":658491068,"netIncome":3335996914,"controllingNetIncome":3308682936,"ebitda":3965067701,"fcff":-25077999917,"cfo":-24607765575,"capex":3451632186,"totalAssets":324630775655,"totalLiabilities":122023219587,"totalEquity":202607556068,"cash":35644524617,"totalDebt":76593541030},{"fiscalYear":2025,"statement":"연결","revenue":205670598437,"operatingIncome":1777567506,"netIncome":-1670710404,"controllingNetIncome":-1726853841,"ebitda":5688010364,"fcff":-1373164813,"cfo":-670602235,"capex":3637416141,"totalAssets":343812153418,"totalLiabilities":143077505865,"totalEquity":200734647553,"cash":45957215363,"totalDebt":90869096554}],"quarterly":[{"stockCode":"001810","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":53800099185,"operatingIncome":153804896,"netIncome":-1473264904,"prevYearRevenue":44747517647,"prevYearOperatingIncome":-1042149151,"prevYearNetIncome":1307528889,"source":"11014","updatedAt":"2026-08-26T22:33:51.828Z"},{"stockCode":"001810","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":54564952701,"operatingIncome":-165832706,"netIncome":-4280394370,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:33:51.831Z"},{"stockCode":"001810","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":57640175255,"operatingIncome":208370851,"netIncome":-2464278669,"prevYearRevenue":46765449101,"prevYearOperatingIncome":523653588,"prevYearNetIncome":-131785222,"source":"11013","updatedAt":"2026-08-26T22:33:51.308Z"},{"stockCode":"001810","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":62728941848,"operatingIncome":1368833678,"netIncome":-6179821582,"prevYearRevenue":50540097450,"prevYearOperatingIncome":1265941728,"prevYearNetIncome":4214734092,"source":"11012","updatedAt":"2026-08-26T22:33:51.588Z"}]}