{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/004450","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":"004450","name":"삼화왕관","market":"KOSPI","sector":"기타 금속 가공제품 제조업","lastPrice":27600,"marketCap":59460860400,"sharesOutstanding":2154379,"asOf":"2026-09-26T15:09:35.272Z"},"valuation":{"fiscalYear":2025,"per":13.87,"perTtm":11.98,"ttmPeriod":"25Q3~26Q2","pbr":0.5,"psr":0.37,"evEbitda":6.63,"ev":108843595386,"fcff":10674467986,"fcffYield":0.0981,"roe":0.0373,"revenueGrowth":{"y1":-0.0254,"y3":0.0179,"y5":0.0304},"operatingIncomeGrowth":{"y1":-0.3643,"y3":0.2329,"y5":-0.0662},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.491Z"},"price":{"high52w":35750,"low52w":24350,"fromHigh":-0.228,"returns":[{"label":"1개월","value":0.0494},{"label":"3개월","value":0.0802},{"label":"6개월","value":-0.0108},{"label":"1년","value":-0.2023},{"label":"3년","value":-0.1348},{"label":"5년","value":-0.3727}]},"dividends":[{"fiscalYear":2025,"dps":1200,"yieldPct":3.7,"payoutPct":52.2},{"fiscalYear":2024,"dps":1200,"yieldPct":3.9,"payoutPct":27},{"fiscalYear":2023,"dps":1200,"yieldPct":3.6,"payoutPct":null},{"fiscalYear":2022,"dps":1200,"yieldPct":3.1,"payoutPct":null},{"fiscalYear":2021,"dps":1250,"yieldPct":2.83,"payoutPct":160.24},{"fiscalYear":2020,"dps":1250,"yieldPct":3.16,"payoutPct":152.44},{"fiscalYear":2019,"dps":1350,"yieldPct":2.95,"payoutPct":29.69},{"fiscalYear":2018,"dps":1350,"yieldPct":2.91,"payoutPct":25.3}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":108048039049,"operatingIncome":10837940958,"netIncome":9839994088,"controllingNetIncome":null,"ebitda":15789814050,"fcff":7074449350,"cfo":14876222173,"capex":7986206625,"totalAssets":171823516717,"totalLiabilities":32911818767,"totalEquity":138911697950,"cash":33220267172,"totalDebt":12385440000},{"fiscalYear":2019,"statement":"연결","revenue":115980220052,"operatingIncome":9097331257,"netIncome":8350350219,"controllingNetIncome":8350350219,"ebitda":null,"fcff":6064445907,"cfo":16362935092,"capex":10696205522,"totalAssets":238659774632,"totalLiabilities":93563775828,"totalEquity":145095998804,"cash":15946047945,"totalDebt":63435189257},{"fiscalYear":2020,"statement":"연결","revenue":140269049517,"operatingIncome":9513860800,"netIncome":1495341756,"controllingNetIncome":1495341756,"ebitda":26647788946,"fcff":-3324719626,"cfo":14423179363,"capex":18709413090,"totalAssets":246083352025,"totalLiabilities":101925752943,"totalEquity":144157599082,"cash":10408341847,"totalDebt":73015641047},{"fiscalYear":2021,"statement":"연결","revenue":149945172280,"operatingIncome":8091703884,"netIncome":1422227228,"controllingNetIncome":1422227228,"ebitda":21052048700,"fcff":-799216111,"cfo":13698741420,"capex":15329283962,"totalAssets":243315827604,"totalLiabilities":99670369499,"totalEquity":143645458105,"cash":12693204410,"totalDebt":69380226692},{"fiscalYear":2022,"statement":"연결","revenue":154447846282,"operatingIncome":3605485104,"netIncome":-17219140050,"controllingNetIncome":-17219140050,"ebitda":14077325926,"fcff":-1651689839,"cfo":7403711651,"capex":10749632520,"totalAssets":222783556966,"totalLiabilities":103072772485,"totalEquity":119710784481,"cash":13810951504,"totalDebt":77138226776},{"fiscalYear":2023,"statement":"연결","revenue":157903566081,"operatingIncome":6945255277,"netIncome":-6651613355,"controllingNetIncome":-6651613355,"ebitda":17863341571,"fcff":13094329642,"cfo":13247201520,"capex":2830551704,"totalAssets":201158073368,"totalLiabilities":95306705156,"totalEquity":105851368212,"cash":13054759127,"totalDebt":70066318194},{"fiscalYear":2024,"statement":"연결","revenue":167142498336,"operatingIncome":10627822764,"netIncome":8016894006,"controllingNetIncome":8016894006,"ebitda":20211686170,"fcff":14155549650,"cfo":17155323502,"capex":4915609509,"totalAssets":203950424754,"totalLiabilities":92385437720,"totalEquity":111564987034,"cash":14263812734,"totalDebt":67938374466},{"fiscalYear":2025,"statement":"연결","revenue":162897513863,"operatingIncome":6756629237,"netIncome":4288538624,"controllingNetIncome":4288538624,"ebitda":16409542310,"fcff":10674467986,"cfo":13416136250,"capex":4821411864,"totalAssets":214276081435,"totalLiabilities":95807466695,"totalEquity":118468614740,"cash":22706272734,"totalDebt":72089007720}],"quarterly":[{"stockCode":"004450","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":40896039238,"operatingIncome":1710407752,"netIncome":1023103738,"prevYearRevenue":43575138924,"prevYearOperatingIncome":3176867341,"prevYearNetIncome":1893313311,"source":"11014","updatedAt":"2026-08-26T22:30:25.830Z"},{"stockCode":"004450","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":37192969585,"operatingIncome":1332939774,"netIncome":414356334,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:30:25.834Z"},{"stockCode":"004450","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":39334124206,"operatingIncome":1768573222,"netIncome":2745588111,"prevYearRevenue":41800782780,"prevYearOperatingIncome":1646935040,"prevYearNetIncome":1954048975,"source":"11013","updatedAt":"2026-08-26T22:30:25.260Z"},{"stockCode":"004450","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":48382225259,"operatingIncome":1077096071,"netIncome":778485550,"prevYearRevenue":43007722260,"prevYearOperatingIncome":2066346671,"prevYearNetIncome":897029577,"source":"11012","updatedAt":"2026-08-26T22:30:25.553Z"}]}