{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/002820","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":"002820","name":"SUN&L","market":"KOSPI","sector":"플라스틱제품 제조업","lastPrice":1423,"marketCap":17165939292,"sharesOutstanding":12063204,"asOf":"2026-09-26T15:09:35.256Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":2.38,"ttmPeriod":"25Q3~26Q2","pbr":0.08,"psr":0.06,"evEbitda":null,"ev":166197529192,"fcff":-17444453501,"fcffYield":-0.105,"roe":-0.0106,"revenueGrowth":{"y1":-0.1973,"y3":-0.1869,"y5":-0.0797},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.523Z"},"price":{"high52w":2865,"low52w":1396,"fromHigh":-0.5033,"returns":[{"label":"1개월","value":-0.1402},{"label":"3개월","value":-0.1555},{"label":"6개월","value":-0.3906},{"label":"1년","value":-0.4375},{"label":"3년","value":-0.4548},{"label":"5년","value":-0.7431}]},"dividends":[{"fiscalYear":2021,"dps":80,"yieldPct":1.6,"payoutPct":-2.8},{"fiscalYear":2018,"dps":70,"yieldPct":1.3,"payoutPct":-10.8}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":566020805737,"operatingIncome":-7142089122,"netIncome":-9193105191,"controllingNetIncome":-7854991722,"ebitda":10915754221,"fcff":-20727511306,"cfo":23855396406,"capex":49789473039,"totalAssets":625332075304,"totalLiabilities":370234851237,"totalEquity":255097224067,"cash":70561695562,"totalDebt":251518869198},{"fiscalYear":2019,"statement":"연결","revenue":455911726937,"operatingIncome":-18748459293,"netIncome":-39963078123,"controllingNetIncome":-37489615808,"ebitda":703623885,"fcff":4833201622,"cfo":18603322619,"capex":19722407958,"totalAssets":543553941107,"totalLiabilities":326752710109,"totalEquity":216801230998,"cash":57131886839,"totalDebt":229201052368},{"fiscalYear":2020,"statement":"연결","revenue":412530214777,"operatingIncome":-3793148934,"netIncome":-10471826839,"controllingNetIncome":-9198622456,"ebitda":14149822394,"fcff":-2609580065,"cfo":7634394418,"capex":15864294205,"totalAssets":528379078958,"totalLiabilities":325109521157,"totalEquity":203269557801,"cash":63038383821,"totalDebt":220431027261},{"fiscalYear":2021,"statement":"연결","revenue":465318349964,"operatingIncome":-21880824546,"netIncome":-35296250239,"controllingNetIncome":-33870544285,"ebitda":-3850407655,"fcff":-63989491435,"cfo":-43645136013,"capex":24623036589,"totalAssets":566176956589,"totalLiabilities":397875440889,"totalEquity":168301515700,"cash":79185360194,"totalDebt":289662008926},{"fiscalYear":2022,"statement":"연결","revenue":506691214360,"operatingIncome":-17708726754,"netIncome":-19156598108,"controllingNetIncome":-18257752556,"ebitda":256493456,"fcff":-35210580144,"cfo":-7752483802,"capex":34383057993,"totalAssets":524434319704,"totalLiabilities":373988182288,"totalEquity":150446137416,"cash":54258906392,"totalDebt":286205281293},{"fiscalYear":2023,"statement":"연결","revenue":441061876743,"operatingIncome":-30185394857,"netIncome":-159209216493,"controllingNetIncome":-160899231815,"ebitda":-12604810393,"fcff":-14811623694,"cfo":-9592952444,"capex":17565854721,"totalAssets":628100647252,"totalLiabilities":396711706025,"totalEquity":231388941227,"cash":47517367204,"totalDebt":272929100311},{"fiscalYear":2024,"statement":"연결","revenue":339342203215,"operatingIncome":-5864106894,"netIncome":-10573710008,"controllingNetIncome":-15725949701,"ebitda":-806093346,"fcff":2041494978,"cfo":-835128403,"capex":7238271571,"totalAssets":502781287038,"totalLiabilities":277690611795,"totalEquity":225090675243,"cash":38158293717,"totalDebt":194950384912},{"fiscalYear":2025,"statement":"연결","revenue":272403719123,"operatingIncome":-17877846785,"netIncome":-3635202790,"controllingNetIncome":-2346869549,"ebitda":-11917811509,"fcff":-17444453501,"cfo":-12454338495,"capex":13397673342,"totalAssets":473160410615,"totalLiabilities":250222446249,"totalEquity":222937964366,"cash":29853521133,"totalDebt":178885111033}],"quarterly":[{"stockCode":"002820","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":65967390605,"operatingIncome":-6847921358,"netIncome":6819045732,"prevYearRevenue":76680303488,"prevYearOperatingIncome":-1319510604,"prevYearNetIncome":-3779308336,"source":"11014","updatedAt":"2026-08-26T22:34:46.365Z"},{"stockCode":"002820","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":57793667121,"operatingIncome":-6078159480,"netIncome":-2838182286,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:34:46.367Z"},{"stockCode":"002820","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":50627762027,"operatingIncome":-2768834678,"netIncome":-5062478808,"prevYearRevenue":70970847807,"prevYearOperatingIncome":-2004504351,"prevYearNetIncome":-3736859856,"source":"11013","updatedAt":"2026-08-26T22:34:45.866Z"},{"stockCode":"002820","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":59456187706,"operatingIncome":-1054985965,"netIncome":8308710016,"prevYearRevenue":77671813590,"prevYearOperatingIncome":-2947261596,"prevYearNetIncome":-3879206380,"source":"11012","updatedAt":"2026-08-26T22:34:46.112Z"}]}