{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/003100","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":"003100","name":"선광","market":"KOSDAQ","sector":"기타 운송관련 서비스업","lastPrice":20400,"marketCap":134640000000,"sharesOutstanding":6600000,"asOf":"2026-09-26T15:09:35.259Z"},"valuation":{"fiscalYear":2025,"per":3.4,"perTtm":2.94,"ttmPeriod":"25Q3~26Q2","pbr":0.31,"psr":0.71,"evEbitda":4.69,"ev":303881353554,"fcff":1215396869,"fcffYield":0.004,"roe":0.0955,"revenueGrowth":{"y1":0.0197,"y3":0.0342,"y5":0.0465},"operatingIncomeGrowth":{"y1":0.1379,"y3":0.1565,"y5":0.0769},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.057Z"},"price":{"high52w":28650,"low52w":17650,"fromHigh":-0.288,"returns":[{"label":"1개월","value":-0.0263},{"label":"3개월","value":0.1558},{"label":"6개월","value":-0.0534},{"label":"1년","value":0.1009},{"label":"3년","value":0.1258},{"label":"5년","value":-0.6151}]},"dividends":[{"fiscalYear":2025,"dps":450,"yieldPct":2.3,"payoutPct":7.2},{"fiscalYear":2024,"dps":450,"yieldPct":3,"payoutPct":9.9},{"fiscalYear":2023,"dps":400,"yieldPct":2.2,"payoutPct":7.7},{"fiscalYear":2022,"dps":350,"yieldPct":0.3,"payoutPct":11.2},{"fiscalYear":2021,"dps":350,"yieldPct":0.6,"payoutPct":8.4},{"fiscalYear":2020,"dps":350,"yieldPct":1.3,"payoutPct":29.8},{"fiscalYear":2019,"dps":350,"yieldPct":2.1,"payoutPct":42.1},{"fiscalYear":2018,"dps":400,"yieldPct":2.3,"payoutPct":23.3}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":135619576762,"operatingIncome":15760343262,"netIncome":10554584804,"controllingNetIncome":10352266667,"ebitda":52090161742,"fcff":11464204791,"cfo":40029751500,"capex":34555774922,"totalAssets":552406614238,"totalLiabilities":247551865184,"totalEquity":304854749054,"cash":23944704171,"totalDebt":218862761160},{"fiscalYear":2019,"statement":"연결","revenue":144994753404,"operatingIncome":24254814094,"netIncome":5086401597,"controllingNetIncome":5003807492,"ebitda":56207218710,"fcff":-604045916,"cfo":44907439650,"capex":54900226923,"totalAssets":709957771107,"totalLiabilities":402950000616,"totalEquity":307007770491,"cash":6793224685,"totalDebt":376366366860},{"fiscalYear":2020,"statement":"연결","revenue":151729445337,"operatingIncome":28581656214,"netIncome":6824765540,"controllingNetIncome":6786942963,"ebitda":62729847741,"fcff":49603328753,"cfo":55518357626,"capex":13238380159,"totalAssets":705889880993,"totalLiabilities":400608487418,"totalEquity":305281393575,"cash":28787076722,"totalDebt":376057063031},{"fiscalYear":2021,"statement":"연결","revenue":162739217097,"operatingIncome":32163554969,"netIncome":24033559913,"controllingNetIncome":24042351740,"ebitda":48948346494,"fcff":60242757753,"cfo":58047455278,"capex":7737312285,"totalAssets":689325920040,"totalLiabilities":361428425490,"totalEquity":327897494550,"cash":49083223807,"totalDebt":327390822706},{"fiscalYear":2022,"statement":"연결","revenue":172141436308,"operatingIncome":26761774363,"netIncome":14691300994,"controllingNetIncome":14494511409,"ebitda":55142619424,"fcff":50450118699,"cfo":50672193082,"capex":8292525085,"totalAssets":634632160052,"totalLiabilities":293046534025,"totalEquity":341585626027,"cash":33043301145,"totalDebt":263578219610},{"fiscalYear":2023,"statement":"연결","revenue":185300554838,"operatingIncome":39087432544,"netIncome":29836757952,"controllingNetIncome":29808892370,"ebitda":92269595612,"fcff":55804248600,"cfo":60303881319,"capex":13659318656,"totalAssets":639428048786,"totalLiabilities":277003384434,"totalEquity":362424664352,"cash":21575944898,"totalDebt":245289628185},{"fiscalYear":2024,"statement":"연결","revenue":186752030108,"operatingIncome":36374328619,"netIncome":28298497727,"controllingNetIncome":28481380320,"ebitda":65462693789,"fcff":41033684268,"cfo":71064303635,"capex":37508535357,"totalAssets":659569508080,"totalLiabilities":262489992921,"totalEquity":397079515159,"cash":34501158689,"totalDebt":226802194443},{"fiscalYear":2025,"statement":"연결","revenue":190422002484,"operatingIncome":41390125061,"netIncome":39481434625,"controllingNetIncome":39562643295,"ebitda":64787287311,"fcff":1215396869,"cfo":67671350964,"capex":73844288515,"totalAssets":691288235084,"totalLiabilities":257124146671,"totalEquity":434164088413,"cash":55670459522,"totalDebt":224911813076}],"quarterly":[{"stockCode":"003100","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":47993566699,"operatingIncome":12531294903,"netIncome":10911292924,"prevYearRevenue":47006659901,"prevYearOperatingIncome":9942415459,"prevYearNetIncome":7674978147,"source":"11014","updatedAt":"2026-08-26T22:25:55.360Z"},{"stockCode":"003100","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":49196976484,"operatingIncome":11458751049,"netIncome":12010621455,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:25:55.364Z"},{"stockCode":"003100","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":44320492793,"operatingIncome":10577672029,"netIncome":9431494632,"prevYearRevenue":45946892933,"prevYearOperatingIncome":9891630106,"prevYearNetIncome":8897941367,"source":"11013","updatedAt":"2026-08-26T22:25:54.882Z"},{"stockCode":"003100","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":51645812970,"operatingIncome":12346022221,"netIncome":13379014091,"prevYearRevenue":47284566368,"prevYearOperatingIncome":7508449003,"prevYearNetIncome":7661578879,"source":"11012","updatedAt":"2026-08-26T22:25:55.121Z"}]}