{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/004770","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":"004770","name":"써니전자","market":"KOSPI","sector":"전자부품 제조업","lastPrice":1893,"marketCap":67215580134,"sharesOutstanding":35507438,"asOf":"2026-09-26T15:09:35.274Z"},"valuation":{"fiscalYear":2025,"per":18.53,"perTtm":21.09,"ttmPeriod":"25Q3~26Q2","pbr":0.79,"psr":5.44,"evEbitda":24.36,"ev":64319931208,"fcff":3931875152,"fcffYield":0.0611,"roe":0.0432,"revenueGrowth":{"y1":-0.035,"y3":-0.1084,"y5":-0.0552},"operatingIncomeGrowth":{"y1":-0.1457,"y3":0.0929,"y5":0.1289},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.424Z"},"price":{"high52w":2375,"low52w":1418,"fromHigh":-0.2029,"returns":[{"label":"1개월","value":0.0737},{"label":"3개월","value":0.2245},{"label":"6개월","value":0.1383},{"label":"1년","value":0.2004},{"label":"3년","value":-0.177},{"label":"5년","value":-0.4591}]},"dividends":[{"fiscalYear":2025,"dps":35,"yieldPct":2.24,"payoutPct":34.26},{"fiscalYear":2024,"dps":30,"yieldPct":1.37,"payoutPct":24.59},{"fiscalYear":2023,"dps":30,"yieldPct":1.28,"payoutPct":28.49}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":18683985285,"operatingIncome":646410957,"netIncome":3790431025,"controllingNetIncome":3788681831,"ebitda":1046918186,"fcff":915976909,"cfo":1016851016,"capex":100874107,"totalAssets":54612565244,"totalLiabilities":12494068878,"totalEquity":42118496366,"cash":18853320389,"totalDebt":7741581813},{"fiscalYear":2019,"statement":"연결","revenue":25615579238,"operatingIncome":4223141960,"netIncome":614759851,"controllingNetIncome":614759851,"ebitda":4623998469,"fcff":5937566540,"cfo":6117427151,"capex":179860611,"totalAssets":61496542787,"totalLiabilities":7617248820,"totalEquity":53879293967,"cash":7999095265,"totalDebt":356218378},{"fiscalYear":2020,"statement":"연결","revenue":16423123838,"operatingIncome":1200510393,"netIncome":5837866939,"controllingNetIncome":5837866939,"ebitda":1591109131,"fcff":3334679517,"cfo":3553190457,"capex":218510940,"totalAssets":65431756615,"totalLiabilities":1602323384,"totalEquity":63829433231,"cash":2808272024,"totalDebt":313433073},{"fiscalYear":2021,"statement":"연결","revenue":16408490531,"operatingIncome":1782881472,"netIncome":4503538293,"controllingNetIncome":4503538293,"ebitda":2127153790,"fcff":2446233306,"cfo":2446554926,"capex":321620,"totalAssets":77185258102,"totalLiabilities":9012295478,"totalEquity":68172962624,"cash":3040832088,"totalDebt":180372652},{"fiscalYear":2022,"statement":"연결","revenue":17441063486,"operatingIncome":1685945860,"netIncome":5036812370,"controllingNetIncome":5036812370,"ebitda":1983941203,"fcff":null,"cfo":5065566181,"capex":null,"totalAssets":76509689752,"totalLiabilities":3286136702,"totalEquity":73223553050,"cash":3369187077,"totalDebt":529610723},{"fiscalYear":2023,"statement":"별도","revenue":12759842344,"operatingIncome":901749708,"netIncome":3864294306,"controllingNetIncome":null,"ebitda":1230024587,"fcff":4291440344,"cfo":4593356840,"capex":301916496,"totalAssets":82497512373,"totalLiabilities":1493834307,"totalEquity":81003678066,"cash":2926770105,"totalDebt":494728370},{"fiscalYear":2024,"statement":"별도","revenue":12809512519,"operatingIncome":2576381536,"netIncome":4397579372,"controllingNetIncome":null,"ebitda":3055521444,"fcff":4717136294,"cfo":4717136294,"capex":0,"totalAssets":85143471743,"totalLiabilities":1936772265,"totalEquity":83206699478,"cash":2850276596,"totalDebt":408932005},{"fiscalYear":2025,"statement":"별도","revenue":12360625475,"operatingIncome":2200952273,"netIncome":3627600280,"controllingNetIncome":null,"ebitda":2640351789,"fcff":3931875152,"cfo":4198040198,"capex":266165046,"totalAssets":86017322502,"totalLiabilities":1229960555,"totalEquity":84787361947,"cash":3150303558,"totalDebt":254654632}],"quarterly":[{"stockCode":"004770","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":3019598948,"operatingIncome":514572961,"netIncome":1106394716,"prevYearRevenue":3213369161,"prevYearOperatingIncome":695939568,"prevYearNetIncome":1327595157,"source":"11014","updatedAt":"2026-08-26T22:29:55.405Z"},{"stockCode":"004770","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":2977355227,"operatingIncome":536510510,"netIncome":584990684,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:29:55.407Z"},{"stockCode":"004770","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":3067309593,"operatingIncome":446225777,"netIncome":1162227953,"prevYearRevenue":3155843780,"prevYearOperatingIncome":610808300,"prevYearNetIncome":1331364524,"source":"11013","updatedAt":"2026-08-26T22:29:54.864Z"},{"stockCode":"004770","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":3545337177,"operatingIncome":244575827,"netIncome":333626451,"prevYearRevenue":3207827520,"prevYearOperatingIncome":539060502,"prevYearNetIncome":604850356,"source":"11012","updatedAt":"2026-08-26T22:29:55.154Z"}]}