{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/003570","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":"003570","name":"SNT다이내믹스","market":"KOSPI","sector":"자동차 신품 부품 제조업","lastPrice":27150,"marketCap":902810723550,"sharesOutstanding":33252697,"asOf":"2026-09-26T15:09:35.264Z"},"valuation":{"fiscalYear":2025,"per":14.66,"perTtm":18.37,"ttmPeriod":"25Q3~26Q2","pbr":1.04,"psr":1.27,"evEbitda":7.65,"ev":857596328875,"fcff":-99025399217,"fcffYield":-0.1155,"roe":0.0743,"revenueGrowth":{"y1":0.1588,"y3":0.2039,"y5":0.1873},"operatingIncomeGrowth":{"y1":-0.2267,"y3":0.4913,"y5":0.4437},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.488Z"},"price":{"high52w":73000,"low52w":27050,"fromHigh":-0.6281,"returns":[{"label":"1개월","value":-0.1284},{"label":"3개월","value":-0.2026},{"label":"6개월","value":-0.4537},{"label":"1년","value":-0.624},{"label":"3년","value":1.4027},{"label":"5년","value":1.7177}]},"dividends":[{"fiscalYear":2025,"dps":1800,"yieldPct":3.8,"payoutPct":67.1},{"fiscalYear":2024,"dps":1300,"yieldPct":6.9,"payoutPct":30.3},{"fiscalYear":2023,"dps":700,"yieldPct":4.7,"payoutPct":31.6},{"fiscalYear":2022,"dps":500,"yieldPct":5.4,"payoutPct":48.7},{"fiscalYear":2021,"dps":400,"yieldPct":4.5,"payoutPct":15.1},{"fiscalYear":2020,"dps":300,"yieldPct":5.1,"payoutPct":88.5},{"fiscalYear":2019,"dps":300,"yieldPct":4.5,"payoutPct":48.2},{"fiscalYear":2018,"dps":200,"yieldPct":2.7,"payoutPct":26.2}],"annual":[{"fiscalYear":2015,"statement":"연결","revenue":504444993403,"operatingIncome":38471397490,"netIncome":32623127092,"controllingNetIncome":32623127092,"ebitda":54651178036,"fcff":45744294244,"cfo":49034554690,"capex":3535469764,"totalAssets":921662680320,"totalLiabilities":244069810488,"totalEquity":677592869832,"cash":176089120937,"totalDebt":7092770531},{"fiscalYear":2016,"statement":"연결","revenue":468007770146,"operatingIncome":-1447729396,"netIncome":-24435794182,"controllingNetIncome":-24435794182,"ebitda":23190999923,"fcff":43015523092,"cfo":44463190876,"capex":1638583717,"totalAssets":890522083754,"totalLiabilities":236978141343,"totalEquity":653543942411,"cash":203280135229,"totalDebt":6839718092},{"fiscalYear":2017,"statement":"연결","revenue":436273550322,"operatingIncome":-37459302471,"netIncome":-30924388941,"controllingNetIncome":-30924388941,"ebitda":-8767003580,"fcff":32404331408,"cfo":33360986758,"capex":1124299884,"totalAssets":838427548584,"totalLiabilities":233899733414,"totalEquity":604527815170,"cash":172556292949,"totalDebt":6520000000},{"fiscalYear":2018,"statement":"연결","revenue":396259118104,"operatingIncome":16103600225,"netIncome":19818448007,"controllingNetIncome":19818448007,"ebitda":28875464509,"fcff":34425928347,"cfo":36672642444,"capex":2416785748,"totalAssets":845671572122,"totalLiabilities":238166577254,"totalEquity":607504994868,"cash":62262632985,"totalDebt":6460000000},{"fiscalYear":2019,"statement":"연결","revenue":375115530869,"operatingIncome":19249742781,"netIncome":16645498685,"controllingNetIncome":16645498685,"ebitda":27474312608,"fcff":31524147523,"cfo":32865196767,"capex":1351352015,"totalAssets":841373802156,"totalLiabilities":224269462667,"totalEquity":617104339489,"cash":56830356790,"totalDebt":0},{"fiscalYear":2020,"statement":"연결","revenue":301754407743,"operatingIncome":13625430204,"netIncome":8341660356,"controllingNetIncome":8341660356,"ebitda":104870156253,"fcff":51583815636,"cfo":52533434664,"capex":949619028,"totalAssets":833364508363,"totalLiabilities":235915632066,"totalEquity":597448876297,"cash":42953022264,"totalDebt":0},{"fiscalYear":2021,"statement":"연결","revenue":335954012592,"operatingIncome":20587466954,"netIncome":58998656478,"controllingNetIncome":58998656478,"ebitda":27174892373,"fcff":-387454378,"cfo":1598438949,"capex":1985893327,"totalAssets":879625081379,"totalLiabilities":226675590424,"totalEquity":652949490955,"cash":15735745093,"totalDebt":null},{"fiscalYear":2022,"statement":"연결","revenue":408024698269,"operatingIncome":25764818854,"netIncome":23006448479,"controllingNetIncome":23006448479,"ebitda":26219846988,"fcff":14969415066,"cfo":19209350641,"capex":4239935575,"totalAssets":930994305130,"totalLiabilities":271939014842,"totalEquity":659055290288,"cash":15838928851,"totalDebt":null},{"fiscalYear":2023,"statement":"연결","revenue":485954273334,"operatingIncome":41595970398,"netIncome":49529807111,"controllingNetIncome":49529807111,"ebitda":null,"fcff":99564930539,"cfo":108924475855,"capex":9359545316,"totalAssets":1056904317494,"totalLiabilities":356207738531,"totalEquity":700696578963,"cash":60154336652,"totalDebt":null},{"fiscalYear":2024,"statement":"연결","revenue":614453293151,"operatingIncome":110508614595,"netIncome":96131825495,"controllingNetIncome":96131825495,"ebitda":141193886175,"fcff":-51382243440,"cfo":-10025232083,"capex":41357011357,"totalAssets":1034086066876,"totalLiabilities":243741577262,"totalEquity":790344489614,"cash":94529035586,"totalDebt":null},{"fiscalYear":2025,"statement":"연결","revenue":712021619474,"operatingIncome":85457001419,"netIncome":61574936460,"controllingNetIncome":61574936460,"ebitda":112162402665,"fcff":-99025399217,"cfo":-59125830346,"capex":39899568871,"totalAssets":1228607911035,"totalLiabilities":361814934487,"totalEquity":866792976548,"cash":45214394675,"totalDebt":null}],"quarterly":[{"stockCode":"003570","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":151718193462,"operatingIncome":19901467037,"netIncome":17159603967,"prevYearRevenue":163729742856,"prevYearOperatingIncome":18439766858,"prevYearNetIncome":17454249675,"source":"11014","updatedAt":"2026-08-26T22:20:35.447Z"},{"stockCode":"003570","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":223636613777,"operatingIncome":18266182171,"netIncome":-1367134617,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:20:35.450Z"},{"stockCode":"003570","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":179924652203,"operatingIncome":21287373544,"netIncome":20245522255,"prevYearRevenue":150135859394,"prevYearOperatingIncome":17703227938,"prevYearNetIncome":17769448301,"source":"11013","updatedAt":"2026-08-26T22:20:34.927Z"},{"stockCode":"003570","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":196312938239,"operatingIncome":17187511330,"netIncome":13114150085,"prevYearRevenue":186530952841,"prevYearOperatingIncome":29586124273,"prevYearNetIncome":28013018809,"source":"11012","updatedAt":"2026-08-26T22:20:35.215Z"}]}