{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/002920","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":"002920","name":"유성기업","market":"KOSPI","sector":"자동차 신품 부품 제조업","lastPrice":1859,"marketCap":48236402500,"sharesOutstanding":25947500,"asOf":"2026-09-26T15:09:35.257Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.19,"psr":0.16,"evEbitda":null,"ev":11018544934,"fcff":3307773687,"fcffYield":0.3002,"roe":-0.1033,"revenueGrowth":{"y1":-0.0617,"y3":0.0087,"y5":0.0475},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.352Z"},"price":{"high52w":2320,"low52w":1629,"fromHigh":-0.1987,"returns":[{"label":"1개월","value":0.0653},{"label":"3개월","value":0.1412},{"label":"6개월","value":-0.0472},{"label":"1년","value":-0.0506},{"label":"3년","value":-0.3666},{"label":"5년","value":-0.4689}]},"dividends":[{"fiscalYear":2024,"dps":40,"yieldPct":2.11,"payoutPct":null},{"fiscalYear":2023,"dps":60,"yieldPct":2.04,"payoutPct":15.76},{"fiscalYear":2022,"dps":120,"yieldPct":4.26,"payoutPct":16.19},{"fiscalYear":2021,"dps":120,"yieldPct":3.71,"payoutPct":38.54},{"fiscalYear":2020,"dps":120,"yieldPct":4.3,"payoutPct":null},{"fiscalYear":2019,"dps":200,"yieldPct":7.34,"payoutPct":32.63},{"fiscalYear":2018,"dps":100,"yieldPct":3.45,"payoutPct":47.98},{"fiscalYear":2017,"dps":120,"yieldPct":3.3,"payoutPct":49.36}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":246613791268,"operatingIncome":3190840459,"netIncome":6760001483,"controllingNetIncome":5345889985,"ebitda":16376514802,"fcff":1210969034,"cfo":10403873850,"capex":9192963972,"totalAssets":375587754004,"totalLiabilities":85161639646,"totalEquity":290426114358,"cash":26196805718,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":259585534408,"operatingIncome":10843513924,"netIncome":19032126379,"controllingNetIncome":15722221396,"ebitda":25764217357,"fcff":18559229761,"cfo":30886229640,"capex":12335581354,"totalAssets":396398403433,"totalLiabilities":90542759500,"totalEquity":305855643933,"cash":31160524218,"totalDebt":559258401},{"fiscalYear":2020,"statement":"연결","revenue":241545669236,"operatingIncome":-1513823202,"netIncome":-2972498187,"controllingNetIncome":-4723695692,"ebitda":7113370509,"fcff":-7495047733,"cfo":23540996261,"capex":31133794397,"totalAssets":411316942346,"totalLiabilities":116177970037,"totalEquity":295138972309,"cash":29667949634,"totalDebt":11533110192},{"fiscalYear":2021,"statement":"연결","revenue":276391974385,"operatingIncome":7459015090,"netIncome":10346413405,"controllingNetIncome":7986374430,"ebitda":26702391880,"fcff":-9370877873,"cfo":12731300015,"capex":22258434998,"totalAssets":409968041215,"totalLiabilities":104854260807,"totalEquity":305113780408,"cash":13717691558,"totalDebt":19549814418},{"fiscalYear":2022,"statement":"연결","revenue":296756353988,"operatingIncome":6726401302,"netIncome":22144843478,"controllingNetIncome":19012993808,"ebitda":22306704191,"fcff":11026338298,"cfo":25340321291,"capex":14785681735,"totalAssets":427046002236,"totalLiabilities":99811962683,"totalEquity":327234039553,"cash":21244565346,"totalDebt":19165034316},{"fiscalYear":2023,"statement":"연결","revenue":311469920690,"operatingIncome":8019390028,"netIncome":13754878945,"controllingNetIncome":9761475314,"ebitda":14516977957,"fcff":-955479805,"cfo":21271704807,"capex":22814683138,"totalAssets":439604034118,"totalLiabilities":104498591908,"totalEquity":335105442210,"cash":14406115563,"totalDebt":2785550872},{"fiscalYear":2024,"statement":"연결","revenue":324603324420,"operatingIncome":-473712416,"netIncome":-6807745273,"controllingNetIncome":-11147416455,"ebitda":15074199287,"fcff":27885051958,"cfo":37190749746,"capex":9780778019,"totalAssets":437508359877,"totalLiabilities":109496384588,"totalEquity":328011975289,"cash":40135862227,"totalDebt":673586136},{"fiscalYear":2025,"statement":"연결","revenue":304574766277,"operatingIncome":-30023008741,"netIncome":-23259745943,"controllingNetIncome":-28167358185,"ebitda":-9407269546,"fcff":3307773687,"cfo":19815370317,"capex":16907563997,"totalAssets":433970393655,"totalLiabilities":134340088267,"totalEquity":299630305388,"cash":37975936004,"totalDebt":758078438}],"quarterly":[{"stockCode":"002920","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":74887803806,"operatingIncome":-3552197864,"netIncome":2971062072,"prevYearRevenue":79549393841,"prevYearOperatingIncome":-3662683420,"prevYearNetIncome":-2757858736,"source":"11014","updatedAt":"2026-08-26T22:31:26.362Z"},{"stockCode":"002920","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":69175508914,"operatingIncome":-24411998824,"netIncome":-31643562328,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:31:26.365Z"},{"stockCode":"002920","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":67376607002,"operatingIncome":-3429358386,"netIncome":1385885709,"prevYearRevenue":78237317480,"prevYearOperatingIncome":-478530689,"prevYearNetIncome":2998235461,"source":"11013","updatedAt":"2026-08-26T22:31:25.853Z"},{"stockCode":"002920","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":69823111211,"operatingIncome":-7533362941,"netIncome":1960570507,"prevYearRevenue":82274136077,"prevYearOperatingIncome":-1580281364,"prevYearNetIncome":2414518852,"source":"11012","updatedAt":"2026-08-26T22:31:26.104Z"}]}