{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/002450","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":"002450","name":"삼익악기","market":"KOSPI","sector":"악기 제조업","lastPrice":1093,"marketCap":98950290095,"sharesOutstanding":90530915,"asOf":"2026-09-26T15:09:35.253Z"},"valuation":{"fiscalYear":2025,"per":5.62,"perTtm":2.42,"ttmPeriod":"25Q3~26Q2","pbr":0.35,"psr":0.44,"evEbitda":13.57,"ev":149179927315,"fcff":14098799134,"fcffYield":0.0945,"roe":0.0636,"revenueGrowth":{"y1":-0.0258,"y3":-0.1167,"y5":-0.0197},"operatingIncomeGrowth":{"y1":-0.6155,"y3":-0.4177,"y5":-0.3533},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.350Z"},"price":{"high52w":1349,"low52w":1077,"fromHigh":-0.1898,"returns":[{"label":"1개월","value":-0.031},{"label":"3개월","value":-0.0118},{"label":"6개월","value":-0.1085},{"label":"1년","value":-0.1319},{"label":"3년","value":-0.0046},{"label":"5년","value":-0.4202}]},"dividends":[{"fiscalYear":2025,"dps":50,"yieldPct":4,"payoutPct":22.01},{"fiscalYear":2024,"dps":50,"yieldPct":4.3,"payoutPct":120.8},{"fiscalYear":2023,"dps":50,"yieldPct":4.6,"payoutPct":119.6},{"fiscalYear":2022,"dps":50,"yieldPct":3.8,"payoutPct":26.9},{"fiscalYear":2021,"dps":50,"yieldPct":2.7,"payoutPct":17.4},{"fiscalYear":2020,"dps":50,"yieldPct":3.4,"payoutPct":41.9},{"fiscalYear":2019,"dps":50,"yieldPct":2.7,"payoutPct":31.9},{"fiscalYear":2018,"dps":50,"yieldPct":2.9,"payoutPct":30.6}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":240038309098,"operatingIncome":23658023103,"netIncome":13670822667,"controllingNetIncome":13821939878,"ebitda":null,"fcff":-17667667268,"cfo":-15071500226,"capex":13965682263,"totalAssets":594358053512,"totalLiabilities":382878297078,"totalEquity":211479756434,"cash":31240578457,"totalDebt":309360500993},{"fiscalYear":2019,"statement":"연결","revenue":265391541026,"operatingIncome":27672295015,"netIncome":13089168235,"controllingNetIncome":13649227919,"ebitda":37786222735,"fcff":4736826151,"cfo":5475191285,"capex":12321612720,"totalAssets":612852994954,"totalLiabilities":388688040775,"totalEquity":224164954179,"cash":24201022890,"totalDebt":308843459163},{"fiscalYear":2020,"statement":"연결","revenue":247857720145,"operatingIncome":20180616325,"netIncome":9961370430,"controllingNetIncome":10035887785,"ebitda":39715055134,"fcff":38857633882,"cfo":38058430472,"capex":7064064358,"totalAssets":622371933956,"totalLiabilities":399474700852,"totalEquity":222897233104,"cash":78468854042,"totalDebt":326818659310},{"fiscalYear":2021,"statement":"연결","revenue":295428267821,"operatingIncome":33347125728,"netIncome":23763505157,"controllingNetIncome":24583625358,"ebitda":62957596820,"fcff":15413520582,"cfo":15740940744,"capex":4616967498,"totalAssets":585304799709,"totalLiabilities":331393678443,"totalEquity":253911121266,"cash":104290324965,"totalDebt":239102273992},{"fiscalYear":2022,"statement":"연결","revenue":325699587394,"operatingIncome":11556311058,"netIncome":15067692450,"controllingNetIncome":15101975230,"ebitda":24449866034,"fcff":15543577654,"cfo":23345962382,"capex":11823039520,"totalAssets":521558832964,"totalLiabilities":260906132649,"totalEquity":260652700315,"cash":81893362546,"totalDebt":183199575873},{"fiscalYear":2023,"statement":"연결","revenue":247929198845,"operatingIncome":6465355387,"netIncome":3388984566,"controllingNetIncome":3421917442,"ebitda":null,"fcff":19546861120,"cfo":26763324738,"capex":10656296509,"totalAssets":534158280214,"totalLiabilities":271955667078,"totalEquity":262202613136,"cash":89122620536,"totalDebt":89781584697},{"fiscalYear":2024,"statement":"연결","revenue":230380204827,"operatingIncome":5934200402,"netIncome":3121071310,"controllingNetIncome":3147185195,"ebitda":16213445970,"fcff":36228361151,"cfo":35151963799,"capex":3127705836,"totalAssets":524982806967,"totalLiabilities":252829655722,"totalEquity":272153151245,"cash":97664831650,"totalDebt":778882297},{"fiscalYear":2025,"statement":"연결","revenue":224438993364,"operatingIncome":2281982590,"netIncome":17274756148,"controllingNetIncome":17613750836,"ebitda":10992504775,"fcff":14098799134,"cfo":28047301855,"capex":18521147644,"totalAssets":514460612193,"totalLiabilities":234557171738,"totalEquity":279903440455,"cash":103848466680,"totalDebt":154078103900}],"quarterly":[{"stockCode":"002450","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":45797375116,"operatingIncome":-31923282,"netIncome":1070476117,"prevYearRevenue":47337649426,"prevYearOperatingIncome":716783702,"prevYearNetIncome":-2610960629,"source":"11014","updatedAt":"2026-08-26T22:27:21.588Z"},{"stockCode":"002450","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":54765545512,"operatingIncome":-1519104523,"netIncome":-3744423522,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:27:21.595Z"},{"stockCode":"002450","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":70413193533,"operatingIncome":8743405399,"netIncome":12699510701,"prevYearRevenue":75338170805,"prevYearOperatingIncome":6207647434,"prevYearNetIncome":4828056882,"source":"11013","updatedAt":"2026-08-26T22:27:21.047Z"},{"stockCode":"002450","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":53941601817,"operatingIncome":2907715564,"netIncome":30929836348,"prevYearRevenue":48537901931,"prevYearOperatingIncome":-2374637039,"prevYearNetIncome":15120646671,"source":"11012","updatedAt":"2026-08-26T22:27:21.318Z"}]}