{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/004100","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":"004100","name":"태양금속공업","market":"KOSPI","sector":"자동차 신품 부품 제조업","lastPrice":3050,"marketCap":111935000000,"sharesOutstanding":36700000,"asOf":"2026-09-26T15:09:35.269Z"},"valuation":{"fiscalYear":2025,"per":32.09,"perTtm":6.43,"ttmPeriod":"25Q3~26Q2","pbr":0.67,"psr":0.18,"evEbitda":null,"ev":327391279084,"fcff":-19177913033,"fcffYield":-0.0586,"roe":0.0253,"revenueGrowth":{"y1":0.0002,"y3":0.0288,"y5":0.0893},"operatingIncomeGrowth":{"y1":0.3965,"y3":0.122,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.283Z"},"price":{"high52w":3640,"low52w":1966,"fromHigh":-0.1621,"returns":[{"label":"1개월","value":0.1619},{"label":"3개월","value":0.25},{"label":"6개월","value":-0.0145},{"label":"1년","value":0.4734},{"label":"3년","value":-0.0729},{"label":"5년","value":0.4951}]},"dividends":[{"fiscalYear":2025,"dps":10,"yieldPct":0.4,"payoutPct":13.6},{"fiscalYear":2024,"dps":10,"yieldPct":0.4,"payoutPct":17.4},{"fiscalYear":2023,"dps":10,"yieldPct":0.3,"payoutPct":567.1},{"fiscalYear":2022,"dps":5,"yieldPct":0.3,"payoutPct":null},{"fiscalYear":2021,"dps":5,"yieldPct":0.4,"payoutPct":null},{"fiscalYear":2020,"dps":5,"yieldPct":0.5,"payoutPct":null},{"fiscalYear":2019,"dps":5,"yieldPct":0.4,"payoutPct":null},{"fiscalYear":2018,"dps":5,"yieldPct":0.4,"payoutPct":null}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":449188918901,"operatingIncome":7168004376,"netIncome":-5440408192,"controllingNetIncome":-5361538068,"ebitda":19733455911,"fcff":-1218090703,"cfo":1157695865,"capex":7533637202,"totalAssets":396326285098,"totalLiabilities":298510774633,"totalEquity":97815510465,"cash":14443620267,"totalDebt":158976572190},{"fiscalYear":2019,"statement":"연결","revenue":470863287536,"operatingIncome":-17625043270,"netIncome":-22140537158,"controllingNetIncome":-22140537158,"ebitda":-5535330959,"fcff":-2816137958,"cfo":-1141803860,"capex":7858175168,"totalAssets":393674464925,"totalLiabilities":322046143268,"totalEquity":71628321657,"cash":12004975428,"totalDebt":172821977847},{"fiscalYear":2020,"statement":"연결","revenue":404432837931,"operatingIncome":-3372777178,"netIncome":-9581031867,"controllingNetIncome":-9467008127,"ebitda":null,"fcff":6177454680,"cfo":14988783135,"capex":14156979266,"totalAssets":442253641495,"totalLiabilities":342830888290,"totalEquity":99422753205,"cash":12975695133,"totalDebt":182064720266},{"fiscalYear":2021,"statement":"연결","revenue":463045898125,"operatingIncome":-750631406,"netIncome":-12264951851,"controllingNetIncome":-12026125862,"ebitda":15818633619,"fcff":-10107243196,"cfo":-158975710,"capex":15339075060,"totalAssets":447683663342,"totalLiabilities":355310135573,"totalEquity":92373527769,"cash":6098517206,"totalDebt":191468249179},{"fiscalYear":2022,"statement":"연결","revenue":569502769038,"operatingIncome":15873939497,"netIncome":-532290342,"controllingNetIncome":-626270674,"ebitda":20512220344,"fcff":31667778920,"cfo":34673502856,"capex":8448962116,"totalAssets":490987940831,"totalLiabilities":378929145714,"totalEquity":112058795117,"cash":14160573632,"totalDebt":174070061491},{"fiscalYear":2023,"statement":"연결","revenue":617171604795,"operatingIncome":22162989453,"netIncome":72801575,"controllingNetIncome":65426502,"ebitda":39488907012,"fcff":-7624643231,"cfo":-9168606363,"capex":6465780553,"totalAssets":499119799811,"totalLiabilities":390494101128,"totalEquity":108625698683,"cash":10857609835,"totalDebt":17739844078},{"fiscalYear":2024,"statement":"연결","revenue":620020921700,"operatingIncome":16053014687,"netIncome":2382264256,"controllingNetIncome":2452393399,"ebitda":27467912576,"fcff":3874731450,"cfo":6595408870,"capex":10608635597,"totalAssets":528140837268,"totalLiabilities":417835346277,"totalEquity":110305490991,"cash":7812000741,"totalDebt":null},{"fiscalYear":2025,"statement":"연결","revenue":620169328505,"operatingIncome":22418799630,"netIncome":3051036268,"controllingNetIncome":3487713380,"ebitda":null,"fcff":-19177913033,"cfo":-7473932438,"capex":19027828265,"totalAssets":609338497429,"totalLiabilities":443013254172,"totalEquity":166325243257,"cash":7850008782,"totalDebt":223306287866}],"quarterly":[{"stockCode":"004100","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":153749239859,"operatingIncome":2501227152,"netIncome":439524128,"prevYearRevenue":142940319716,"prevYearOperatingIncome":4675366463,"prevYearNetIncome":-2272477810,"source":"11014","updatedAt":"2026-08-26T22:27:38.833Z"},{"stockCode":"004100","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":155042865531,"operatingIncome":11119435298,"netIncome":7640952679,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:27:38.839Z"},{"stockCode":"004100","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":151108556363,"operatingIncome":6130184864,"netIncome":3823763826,"prevYearRevenue":154515542676,"prevYearOperatingIncome":7576919041,"prevYearNetIncome":3450160438,"source":"11013","updatedAt":"2026-08-26T22:27:38.317Z"},{"stockCode":"004100","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":159273838598,"operatingIncome":3891627223,"netIncome":5501280474,"prevYearRevenue":156861680439,"prevYearOperatingIncome":1221218139,"prevYearNetIncome":-8479600977,"source":"11012","updatedAt":"2026-08-26T22:27:38.552Z"}]}