{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/003200","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":"003200","name":"일신방직","market":"KOSPI","sector":"방적 및 가공사 제조업","lastPrice":11100,"marketCap":254856000000,"sharesOutstanding":22960000,"asOf":"2026-09-26T15:09:35.260Z"},"valuation":{"fiscalYear":2025,"per":7.68,"perTtm":5.35,"ttmPeriod":"25Q3~26Q2","pbr":0.28,"psr":0.49,"evEbitda":11.76,"ev":295957923069,"fcff":28694911410,"fcffYield":0.097,"roe":0.0367,"revenueGrowth":{"y1":-0.0124,"y3":-0.0446,"y5":0.0216},"operatingIncomeGrowth":{"y1":0.3688,"y3":null,"y5":-0.0174},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.581Z"},"price":{"high52w":16000,"low52w":9500,"fromHigh":-0.3062,"returns":[{"label":"1개월","value":0.0423},{"label":"3개월","value":0.0326},{"label":"6개월","value":-0.0864},{"label":"1년","value":0.085},{"label":"3년","value":0.2211},{"label":"5년","value":-0.0306}]},"dividends":[{"fiscalYear":2025,"dps":400,"yieldPct":2.8,"payoutPct":25.6},{"fiscalYear":2024,"dps":200,"yieldPct":2.6,"payoutPct":14.7},{"fiscalYear":2023,"dps":100,"yieldPct":1.11,"payoutPct":21.9},{"fiscalYear":2022,"dps":5000,"yieldPct":4.65,"payoutPct":10},{"fiscalYear":2021,"dps":3000,"yieldPct":2.85,"payoutPct":10.5},{"fiscalYear":2020,"dps":1500,"yieldPct":1.8,"payoutPct":32.5},{"fiscalYear":2019,"dps":1500,"yieldPct":2.1,"payoutPct":42.8},{"fiscalYear":2018,"dps":2000,"yieldPct":2.1,"payoutPct":20.5}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":492301163930,"operatingIncome":29917685430,"netIncome":22339169369,"controllingNetIncome":21276219499,"ebitda":53610357819,"fcff":-17154495815,"cfo":7499682120,"capex":26690493421,"totalAssets":937343600355,"totalLiabilities":214104531385,"totalEquity":723239068970,"cash":18388852562,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":496199335849,"operatingIncome":13589459419,"netIncome":7979804216,"controllingNetIncome":7055993780,"ebitda":null,"fcff":26260065868,"cfo":29497606018,"capex":6190787823,"totalAssets":953608709325,"totalLiabilities":230408498419,"totalEquity":723200210906,"cash":16750212982,"totalDebt":114086131525},{"fiscalYear":2020,"statement":"연결","revenue":464871493380,"operatingIncome":13548435094,"netIncome":10432532205,"controllingNetIncome":10033785907,"ebitda":118208815425,"fcff":48143522266,"cfo":56693948432,"capex":10607337752,"totalAssets":964200062868,"totalLiabilities":234632046386,"totalEquity":729568016482,"cash":36017798245,"totalDebt":89451793449},{"fiscalYear":2021,"statement":"연결","revenue":601028587672,"operatingIncome":60970489628,"netIncome":64210377493,"controllingNetIncome":62857534973,"ebitda":75167858335,"fcff":-23432832235,"cfo":21177392499,"capex":45947752937,"totalAssets":1044004955919,"totalLiabilities":249710018427,"totalEquity":794294937492,"cash":20152210830,"totalDebt":92442226518},{"fiscalYear":2022,"statement":"연결","revenue":593058768403,"operatingIncome":-16000918451,"netIncome":114629330181,"controllingNetIncome":114275093254,"ebitda":8334932501,"fcff":-17931164985,"cfo":-13467116901,"capex":6407155309,"totalAssets":1176745986062,"totalLiabilities":272298156963,"totalEquity":904447829099,"cash":61921463976,"totalDebt":104646411520},{"fiscalYear":2023,"statement":"연결","revenue":539409047753,"operatingIncome":-1021003237,"netIncome":9719711248,"controllingNetIncome":7840343639,"ebitda":18518329531,"fcff":-12844144090,"cfo":-6197598278,"capex":9835917786,"totalAssets":1059230389580,"totalLiabilities":178495604004,"totalEquity":880734785576,"cash":41749020874,"totalDebt":83203185844},{"fiscalYear":2024,"statement":"연결","revenue":523651392861,"operatingIncome":9064191185,"netIncome":29002122880,"controllingNetIncome":28106240407,"ebitda":21706078756,"fcff":19414726968,"cfo":47320559055,"capex":31440270610,"totalAssets":1115758897982,"totalLiabilities":208139452398,"totalEquity":907619445584,"cash":64739942120,"totalDebt":103313236051},{"fiscalYear":2025,"statement":"연결","revenue":517177907810,"operatingIncome":12407495279,"netIncome":33915658428,"controllingNetIncome":33186975116,"ebitda":25174003203,"fcff":28694911410,"cfo":37245872843,"capex":12989451909,"totalAssets":1120711123137,"totalLiabilities":171065152584,"totalEquity":949645970553,"cash":27020068336,"totalDebt":68121991405}],"quarterly":[{"stockCode":"003200","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":124270637760,"operatingIncome":922903423,"netIncome":1141892914,"prevYearRevenue":119819527337,"prevYearOperatingIncome":-3199518335,"prevYearNetIncome":1456319106,"source":"11014","updatedAt":"2026-08-26T22:23:34.521Z"},{"stockCode":"003200","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":134597707514,"operatingIncome":6924072500,"netIncome":12392126281,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:23:34.524Z"},{"stockCode":"003200","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":140508730222,"operatingIncome":2993856937,"netIncome":4048363778,"prevYearRevenue":136430229334,"prevYearOperatingIncome":2810527924,"prevYearNetIncome":18955364720,"source":"11013","updatedAt":"2026-08-26T22:23:34.010Z"},{"stockCode":"003200","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":138516423594,"operatingIncome":12489780748,"netIncome":30041092152,"prevYearRevenue":121879333202,"prevYearOperatingIncome":1749991432,"prevYearNetIncome":1426274513,"source":"11012","updatedAt":"2026-08-26T22:23:34.255Z"}]}