{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/001820","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":"001820","name":"삼화콘덴서공업","market":"KOSPI","sector":"전자부품 제조업","lastPrice":147400,"marketCap":1532223000000,"sharesOutstanding":10395000,"asOf":"2026-09-26T15:09:35.248Z"},"valuation":{"fiscalYear":2025,"per":122.26,"perTtm":79.45,"ttmPeriod":"25Q3~26Q2","pbr":5.52,"psr":5.2,"evEbitda":55.48,"ev":1493342940247,"fcff":9302383448,"fcffYield":0.0062,"roe":0.0462,"revenueGrowth":{"y1":-0.0031,"y3":0.0378,"y5":0.0396},"operatingIncomeGrowth":{"y1":-0.2789,"y3":-0.2501,"y5":-0.1384},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.481Z"},"price":{"high52w":190100,"low52w":28300,"fromHigh":-0.2246,"returns":[{"label":"1개월","value":0.361},{"label":"3개월","value":0.1286},{"label":"6개월","value":1.6275},{"label":"1년","value":3.6719},{"label":"3년","value":3.0944},{"label":"5년","value":1.3213}]},"dividends":[{"fiscalYear":2025,"dps":500,"yieldPct":1.6,"payoutPct":41.4},{"fiscalYear":2024,"dps":500,"yieldPct":1.8,"payoutPct":23.5},{"fiscalYear":2023,"dps":500,"yieldPct":1.3,"payoutPct":24.7},{"fiscalYear":2022,"dps":500,"yieldPct":1.6,"payoutPct":17.6},{"fiscalYear":2021,"dps":500,"yieldPct":0.9,"payoutPct":18.1},{"fiscalYear":2020,"dps":300,"yieldPct":0.5,"payoutPct":13.2},{"fiscalYear":2019,"dps":250,"yieldPct":0.5,"payoutPct":9.1},{"fiscalYear":2018,"dps":300,"yieldPct":0.6,"payoutPct":5}],"annual":[{"fiscalYear":2015,"statement":"연결","revenue":158813272985,"operatingIncome":5404248379,"netIncome":2857534153,"controllingNetIncome":189400065,"ebitda":14521056854,"fcff":9145590248,"cfo":13753663626,"capex":5131146904,"totalAssets":112945263420,"totalLiabilities":65691488083,"totalEquity":47253775337,"cash":4439951748,"totalDebt":29265004357},{"fiscalYear":2016,"statement":"연결","revenue":172452362104,"operatingIncome":9472573030,"netIncome":5674290890,"controllingNetIncome":75021576,"ebitda":16805467770,"fcff":9007894355,"cfo":12708573403,"capex":4017244254,"totalAssets":121688274188,"totalLiabilities":68319927344,"totalEquity":53368346844,"cash":6520555133,"totalDebt":31073456123},{"fiscalYear":2017,"statement":"연결","revenue":199316582434,"operatingIncome":22049380992,"netIncome":15549216924,"controllingNetIncome":15519396634,"ebitda":27854710053,"fcff":10018125303,"cfo":20710309716,"capex":10852535817,"totalAssets":137715527275,"totalLiabilities":68711036088,"totalEquity":69004491187,"cash":10067734287,"totalDebt":20471444402},{"fiscalYear":2018,"statement":"연결","revenue":274444670774,"operatingIncome":81349273931,"netIncome":61927531110,"controllingNetIncome":61800481576,"ebitda":88001772409,"fcff":33179957429,"cfo":60908393966,"capex":27728496340,"totalAssets":220047088145,"totalLiabilities":92675962566,"totalEquity":127371125579,"cash":24402511385,"totalDebt":20110012866},{"fiscalYear":2019,"statement":"연결","revenue":254537566886,"operatingIncome":37278333214,"netIncome":29819448971,"controllingNetIncome":29647853012,"ebitda":43604625698,"fcff":-14211245754,"cfo":26061922292,"capex":40296249204,"totalAssets":214833603174,"totalLiabilities":60938446860,"totalEquity":153895156314,"cash":19072310519,"totalDebt":10136725931},{"fiscalYear":2020,"statement":"연결","revenue":242514202405,"operatingIncome":27097501736,"netIncome":23461780561,"controllingNetIncome":23318016934,"ebitda":42376468808,"fcff":25175517513,"cfo":32120191346,"capex":6945020027,"totalAssets":234968255221,"totalLiabilities":60145258771,"totalEquity":174822996450,"cash":35841005511,"totalDebt":12465674690},{"fiscalYear":2021,"statement":"연결","revenue":262159285746,"operatingIncome":33168936415,"netIncome":28619003326,"controllingNetIncome":28427379859,"ebitda":49449401871,"fcff":15309007132,"cfo":35530787370,"capex":20221780238,"totalAssets":269298659241,"totalLiabilities":66356720529,"totalEquity":202941938712,"cash":44197981442,"totalDebt":11183391428},{"fiscalYear":2022,"statement":"연결","revenue":263469129967,"operatingIncome":30515172659,"netIncome":29337123509,"controllingNetIncome":29137403527,"ebitda":50364421693,"fcff":24256971154,"cfo":48495991156,"capex":24239020002,"totalAssets":287453832625,"totalLiabilities":62021312212,"totalEquity":225432520413,"cash":57271878724,"totalDebt":6315993767},{"fiscalYear":2023,"statement":"연결","revenue":280768545013,"operatingIncome":23693227777,"netIncome":20925722895,"controllingNetIncome":20809724530,"ebitda":46927719851,"fcff":9360387408,"cfo":34346343902,"capex":25410300319,"totalAssets":308031065017,"totalLiabilities":62806572612,"totalEquity":245224492405,"cash":36789325102,"totalDebt":4102601986},{"fiscalYear":2024,"statement":"연결","revenue":295412198601,"operatingIncome":17842307493,"netIncome":22039010684,"controllingNetIncome":21824954383,"ebitda":34975012639,"fcff":28459747955,"cfo":39262657051,"capex":11018789357,"totalAssets":328114248167,"totalLiabilities":60837129024,"totalEquity":267277119143,"cash":31503932108,"totalDebt":0},{"fiscalYear":2025,"statement":"연결","revenue":294491998379,"operatingIncome":12866483343,"netIncome":12608427475,"controllingNetIncome":12532615062,"ebitda":26917216174,"fcff":9302383448,"cfo":25939329033,"capex":16813715735,"totalAssets":340250346579,"totalLiabilities":60641126788,"totalEquity":279609219791,"cash":42197627507,"totalDebt":3317567754}],"quarterly":[{"stockCode":"001820","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":72506233392,"operatingIncome":2656946715,"netIncome":4069029643,"prevYearRevenue":74935373465,"prevYearOperatingIncome":4870345356,"prevYearNetIncome":2373419704,"source":"11014","updatedAt":"2026-08-26T22:20:32.310Z"},{"stockCode":"001820","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":70787241181,"operatingIncome":-173544653,"netIncome":1647353459,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:20:32.311Z"},{"stockCode":"001820","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":72853416177,"operatingIncome":4696942421,"netIncome":5249638798,"prevYearRevenue":72425939422,"prevYearOperatingIncome":4814702373,"prevYearNetIncome":4050833409,"source":"11013","updatedAt":"2026-08-26T22:20:31.781Z"},{"stockCode":"001820","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":82846780037,"operatingIncome":8637921253,"netIncome":8319746743,"prevYearRevenue":78772584384,"prevYearOperatingIncome":5568378908,"prevYearNetIncome":2841210964,"source":"11012","updatedAt":"2026-08-26T22:20:32.069Z"}]}