{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/003780","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":"003780","name":"진양산업","market":"KOSPI","sector":"플라스틱제품 제조업","lastPrice":4250,"marketCap":55250000000,"sharesOutstanding":13000000,"asOf":"2026-09-26T15:09:35.266Z"},"valuation":{"fiscalYear":2025,"per":7.95,"perTtm":9.55,"ttmPeriod":"25Q3~26Q2","pbr":0.82,"psr":0.61,"evEbitda":4.83,"ev":48964338786,"fcff":6952230125,"fcffYield":0.142,"roe":0.1057,"revenueGrowth":{"y1":0.0276,"y3":0.0271,"y5":0.0711},"operatingIncomeGrowth":{"y1":0.0303,"y3":0.169,"y5":0.0137},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.554Z"},"price":{"high52w":7940,"low52w":3715,"fromHigh":-0.4647,"returns":[{"label":"1개월","value":0.1068},{"label":"3개월","value":-0.0821},{"label":"6개월","value":-0.2315},{"label":"1년","value":-0.3741},{"label":"3년","value":-0.4154},{"label":"5년","value":-0.3033}]},"dividends":[{"fiscalYear":2025,"dps":358,"yieldPct":5.2,"payoutPct":66.9},{"fiscalYear":2024,"dps":281,"yieldPct":3.2,"payoutPct":36.4},{"fiscalYear":2023,"dps":250,"yieldPct":3.7,"payoutPct":38.3},{"fiscalYear":2022,"dps":200,"yieldPct":3.2,"payoutPct":42.4},{"fiscalYear":2021,"dps":175,"yieldPct":2.1,"payoutPct":36.7},{"fiscalYear":2020,"dps":180,"yieldPct":3.7,"payoutPct":45.6},{"fiscalYear":2019,"dps":200,"yieldPct":5,"payoutPct":38.1},{"fiscalYear":2018,"dps":100,"yieldPct":2,"payoutPct":53.9}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":59350306224,"operatingIncome":3020244131,"netIncome":2411392972,"controllingNetIncome":null,"ebitda":null,"fcff":4000223759,"cfo":4033858474,"capex":95061968,"totalAssets":50695689450,"totalLiabilities":15278997680,"totalEquity":35416691770,"cash":2670763562,"totalDebt":3109338090},{"fiscalYear":2019,"statement":"연결","revenue":61838249513,"operatingIncome":9142008062,"netIncome":6822508738,"controllingNetIncome":null,"ebitda":10703923355,"fcff":8179577270,"cfo":9375276073,"capex":1263672801,"totalAssets":54529283571,"totalLiabilities":13467024428,"totalEquity":41062259143,"cash":6978518156,"totalDebt":2655741002},{"fiscalYear":2020,"statement":"연결","revenue":64314340747,"operatingIncome":7890467523,"netIncome":5136548707,"controllingNetIncome":null,"ebitda":null,"fcff":8142494759,"cfo":8143104451,"capex":65877317,"totalAssets":70722583811,"totalLiabilities":27292881209,"totalEquity":43429702602,"cash":8278406886,"totalDebt":11641313157},{"fiscalYear":2021,"statement":"연결","revenue":76350428633,"operatingIncome":6846185155,"netIncome":6197904311,"controllingNetIncome":null,"ebitda":null,"fcff":-1951851178,"cfo":6152978959,"capex":8280156116,"totalAssets":77871277995,"totalLiabilities":30401132855,"totalEquity":47470145140,"cash":7399004968,"totalDebt":13958298346},{"fiscalYear":2022,"statement":"연결","revenue":83673211023,"operatingIncome":5285312534,"netIncome":6136146709,"controllingNetIncome":null,"ebitda":6606828507,"fcff":5680700282,"cfo":6980475580,"capex":1673893556,"totalAssets":82719954686,"totalLiabilities":31490483064,"totalEquity":51229471622,"cash":6089896075,"totalDebt":15640032277},{"fiscalYear":2023,"statement":"연결","revenue":86871531571,"operatingIncome":7569627807,"netIncome":8496471715,"controllingNetIncome":null,"ebitda":22613232929,"fcff":1207058153,"cfo":11906992110,"capex":11224709658,"totalAssets":90029703398,"totalLiabilities":33019849000,"totalEquity":57009854398,"cash":4780094725,"totalDebt":6598560382},{"fiscalYear":2024,"statement":"연결","revenue":88220353454,"operatingIncome":8195906921,"netIncome":10046023809,"controllingNetIncome":null,"ebitda":null,"fcff":1003815341,"cfo":9302171134,"capex":8821548232,"totalAssets":95965751892,"totalLiabilities":31597574345,"totalEquity":64368177547,"cash":7730327448,"totalDebt":1425936089},{"fiscalYear":2025,"statement":"연결","revenue":90655194966,"operatingIncome":8444290771,"netIncome":6947237606,"controllingNetIncome":null,"ebitda":10138780839,"fcff":6952230125,"cfo":9218262429,"capex":2715169580,"totalAssets":93689026884,"totalLiabilities":26552828796,"totalEquity":67136198088,"cash":6979440225,"totalDebt":693779011}],"quarterly":[{"stockCode":"003780","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":23544680751,"operatingIncome":2605293533,"netIncome":2132271554,"prevYearRevenue":22005793119,"prevYearOperatingIncome":2451028778,"prevYearNetIncome":4432297104,"source":"11014","updatedAt":"2026-08-26T22:31:02.774Z"},{"stockCode":"003780","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":20304448016,"operatingIncome":1093771093,"netIncome":1031260076,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:31:02.778Z"},{"stockCode":"003780","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":22211714511,"operatingIncome":1708007799,"netIncome":1464188865,"prevYearRevenue":22552299669,"prevYearOperatingIncome":2160088100,"prevYearNetIncome":1615423455,"source":"11013","updatedAt":"2026-08-26T22:31:02.244Z"},{"stockCode":"003780","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":23684269361,"operatingIncome":1632307508,"netIncome":1159046505,"prevYearRevenue":24253766530,"prevYearOperatingIncome":2585138045,"prevYearNetIncome":2168282521,"source":"11012","updatedAt":"2026-08-26T22:31:02.487Z"}]}