{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/004080","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":"004080","name":"신흥","market":"KOSPI","sector":"기계장비 및 관련 물품 도매업","lastPrice":14650,"marketCap":136245000000,"sharesOutstanding":9300000,"asOf":"2026-09-26T15:09:35.268Z"},"valuation":{"fiscalYear":2025,"per":48.27,"perTtm":24.8,"ttmPeriod":"25Q3~26Q2","pbr":1.18,"psr":1.33,"evEbitda":10.96,"ev":135383709361,"fcff":-1305417841,"fcffYield":-0.0096,"roe":0.0244,"revenueGrowth":{"y1":0.0084,"y3":-0.046,"y5":-0.0253},"operatingIncomeGrowth":{"y1":0.1295,"y3":-0.1215,"y5":0.1757},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.282Z"},"price":{"high52w":14700,"low52w":13360,"fromHigh":-0.0034,"returns":[{"label":"1개월","value":0.0427},{"label":"3개월","value":0.0555},{"label":"6개월","value":0.0616},{"label":"1년","value":0.054},{"label":"3년","value":0.0331},{"label":"5년","value":-0.1816}]},"dividends":[{"fiscalYear":2025,"dps":330,"yieldPct":2.4,"payoutPct":92.28},{"fiscalYear":2024,"dps":290,"yieldPct":2,"payoutPct":48.24},{"fiscalYear":2023,"dps":270,"yieldPct":1.9,"payoutPct":1},{"fiscalYear":2022,"dps":250,"yieldPct":1.7,"payoutPct":27.68},{"fiscalYear":2021,"dps":220,"yieldPct":1.4,"payoutPct":15.45},{"fiscalYear":2020,"dps":200,"yieldPct":1.8,"payoutPct":12.31},{"fiscalYear":2019,"dps":200,"yieldPct":2.1,"payoutPct":56.07},{"fiscalYear":2018,"dps":200,"yieldPct":1.9,"payoutPct":37.7}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":121544611974,"operatingIncome":1108221762,"netIncome":3054107493,"controllingNetIncome":3054107493,"ebitda":null,"fcff":-1563196382,"cfo":1979454000,"capex":4045668993,"totalAssets":132689385628,"totalLiabilities":45384297006,"totalEquity":87305088622,"cash":320129193,"totalDebt":17671275409},{"fiscalYear":2019,"statement":"연결","revenue":123013464262,"operatingIncome":2997622137,"netIncome":2044205201,"controllingNetIncome":1776557720,"ebitda":5187151124,"fcff":-14702638273,"cfo":907641271,"capex":16203907149,"totalAssets":146698325636,"totalLiabilities":58744380993,"totalEquity":87953944643,"cash":341235473,"totalDebt":33470818892},{"fiscalYear":2020,"statement":"연결","revenue":116652269281,"operatingIncome":3157339788,"netIncome":12431335933,"controllingNetIncome":12431335933,"ebitda":null,"fcff":-7360139823,"cfo":12786538919,"capex":20383306742,"totalAssets":146176717946,"totalLiabilities":54274739044,"totalEquity":91901978902,"cash":119667344,"totalDebt":14309338635},{"fiscalYear":2021,"statement":"연결","revenue":126853440377,"operatingIncome":13042805671,"netIncome":13449679792,"controllingNetIncome":13449679792,"ebitda":15297096567,"fcff":1157398752,"cfo":3343909263,"capex":2369619451,"totalAssets":138612212480,"totalLiabilities":37195201135,"totalEquity":101417011345,"cash":5783850784,"totalDebt":6802689498},{"fiscalYear":2022,"statement":"연결","revenue":118176546667,"operatingIncome":10458300238,"netIncome":8463560875,"controllingNetIncome":8230366888,"ebitda":12846678313,"fcff":1292759333,"cfo":4418058350,"capex":3458043114,"totalAssets":140622549545,"totalLiabilities":33759591792,"totalEquity":106862957753,"cash":2734860015,"totalDebt":7484409212},{"fiscalYear":2023,"statement":"연결","revenue":112442780476,"operatingIncome":11356003801,"netIncome":9230504923,"controllingNetIncome":9230504923,"ebitda":13289084508,"fcff":1989203769,"cfo":7642394075,"capex":5982613893,"totalAssets":140331352601,"totalLiabilities":26440643644,"totalEquity":113890708957,"cash":2534474453,"totalDebt":777446296},{"fiscalYear":2024,"statement":"연결","revenue":101755599986,"operatingIncome":6277866223,"netIncome":5220337628,"controllingNetIncome":5228581708,"ebitda":17708309084,"fcff":5918221417,"cfo":9584099818,"capex":3936560096,"totalAssets":141427657791,"totalLiabilities":25267017171,"totalEquity":116160640620,"cash":1376255183,"totalDebt":781279410},{"fiscalYear":2025,"statement":"연결","revenue":102606917707,"operatingIncome":7091121461,"netIncome":2932992529,"controllingNetIncome":2822442973,"ebitda":12354008379,"fcff":-1305417841,"cfo":1927087418,"capex":3519640324,"totalAssets":149632465395,"totalLiabilities":33631687299,"totalEquity":116000778096,"cash":1596349550,"totalDebt":735058911}],"quarterly":[{"stockCode":"004080","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":24098752708,"operatingIncome":1490025880,"netIncome":990714386,"prevYearRevenue":23836807399,"prevYearOperatingIncome":898492855,"prevYearNetIncome":1052301813,"source":"11014","updatedAt":"2026-08-26T22:26:08.149Z"},{"stockCode":"004080","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":30350120934,"operatingIncome":3174560983,"netIncome":-272020421,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:26:08.152Z"},{"stockCode":"004080","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":25154905055,"operatingIncome":805650195,"netIncome":823916985,"prevYearRevenue":23615922908,"prevYearOperatingIncome":727830213,"prevYearNetIncome":278594730,"source":"11013","updatedAt":"2026-08-26T22:26:07.611Z"},{"stockCode":"004080","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":26282382227,"operatingIncome":3643861213,"netIncome":3951864419,"prevYearRevenue":24542121157,"prevYearOperatingIncome":1698704385,"prevYearNetIncome":1935703834,"source":"11012","updatedAt":"2026-08-26T22:26:07.848Z"}]}