{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/008470","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":"008470","name":"부스타","market":"KOSDAQ","sector":"구조용 금속제품, 탱크 및 증기발생기 제조업","lastPrice":1692,"marketCap":28441843200,"sharesOutstanding":16809600,"asOf":"2026-09-26T15:09:35.294Z"},"valuation":{"fiscalYear":2025,"per":18.23,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.36,"psr":0.24,"evEbitda":5.04,"ev":14039791691,"fcff":2861902663,"fcffYield":0.2038,"roe":0.0197,"revenueGrowth":{"y1":0.1373,"y3":0.0954,"y5":0.0372},"operatingIncomeGrowth":{"y1":6.8295,"y3":null,"y5":-0.2098},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.520Z"},"price":{"high52w":2206.265,"low52w":1536.9196,"fromHigh":-0.2331,"returns":[{"label":"1개월","value":-0.0006},{"label":"3개월","value":0.0972},{"label":"6개월","value":-0.1352},{"label":"1년","value":-0.1955},{"label":"3년","value":-0.3016},{"label":"5년","value":-0.4776}]},"dividends":[{"fiscalYear":2025,"dps":80,"yieldPct":1.9,"payoutPct":null},{"fiscalYear":2024,"dps":50,"yieldPct":1.3,"payoutPct":null},{"fiscalYear":2023,"dps":60,"yieldPct":1.2,"payoutPct":null},{"fiscalYear":2022,"dps":50,"yieldPct":1,"payoutPct":null},{"fiscalYear":2021,"dps":60,"yieldPct":1.1,"payoutPct":21.4},{"fiscalYear":2020,"dps":120,"yieldPct":2.2,"payoutPct":17.8},{"fiscalYear":2019,"dps":90,"yieldPct":1.65,"payoutPct":21.65},{"fiscalYear":2018,"dps":55,"yieldPct":0.95,"payoutPct":15.47}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":81943314663,"operatingIncome":1995492846,"netIncome":2987172829,"controllingNetIncome":null,"ebitda":2935856990,"fcff":-1580510158,"cfo":-1000641081,"capex":579869077,"totalAssets":85716616625,"totalLiabilities":14712306538,"totalEquity":71004310087,"cash":13040316702,"totalDebt":0},{"fiscalYear":2019,"statement":"별도","revenue":96542723396,"operatingIncome":3262118828,"netIncome":3493119784,"controllingNetIncome":null,"ebitda":4327613142,"fcff":2848736097,"cfo":2842336215,"capex":1662273,"totalAssets":94164881727,"totalLiabilities":20510306415,"totalEquity":73654575312,"cash":24139870538,"totalDebt":215692483},{"fiscalYear":2020,"statement":"별도","revenue":100596491168,"operatingIncome":5883218676,"netIncome":5455385608,"controllingNetIncome":null,"ebitda":7037683087,"fcff":5675123312,"cfo":5675123312,"capex":0,"totalAssets":93481148843,"totalLiabilities":16499643274,"totalEquity":76981505569,"cash":20529098218,"totalDebt":614326939},{"fiscalYear":2021,"statement":"별도","revenue":98227065032,"operatingIncome":-14005588,"netIncome":2264033084,"controllingNetIncome":null,"ebitda":null,"fcff":4425150102,"cfo":4425150102,"capex":0,"totalAssets":96778572137,"totalLiabilities":17002199232,"totalEquity":79776372905,"cash":19894737443,"totalDebt":663746792},{"fiscalYear":2022,"statement":"연결","revenue":91869520499,"operatingIncome":-3307478717,"netIncome":-1235995462,"controllingNetIncome":null,"ebitda":null,"fcff":-1105813049,"cfo":-608032633,"capex":497780416,"totalAssets":96234087568,"totalLiabilities":17520833026,"totalEquity":78713254542,"cash":10427419817,"totalDebt":866937597},{"fiscalYear":2023,"statement":"연결","revenue":101060228361,"operatingIncome":1540087069,"netIncome":1448541830,"controllingNetIncome":null,"ebitda":2258628904,"fcff":-3561047018,"cfo":-1896894419,"capex":1664152599,"totalAssets":94386509294,"totalLiabilities":17030987718,"totalEquity":77355521576,"cash":11997395502,"totalDebt":1354055201},{"fiscalYear":2024,"statement":"연결","revenue":106182807740,"operatingIncome":231513742,"netIncome":1690244491,"controllingNetIncome":null,"ebitda":null,"fcff":1373336384,"cfo":4475555035,"capex":3110256100,"totalAssets":105007314176,"totalLiabilities":26379685572,"totalEquity":78627628604,"cash":13807203670,"totalDebt":1646253858},{"fiscalYear":2025,"statement":"연결","revenue":120761096176,"operatingIncome":1812628245,"netIncome":1560278310,"controllingNetIncome":null,"ebitda":2784954500,"fcff":2861902663,"cfo":2976811608,"capex":140264203,"totalAssets":100355166513,"totalLiabilities":20295477430,"totalEquity":80059689083,"cash":15957708384,"totalDebt":1555656875}],"quarterly":[{"stockCode":"008470","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":31659654196,"operatingIncome":994894191,"netIncome":1285087452,"prevYearRevenue":29042753508,"prevYearOperatingIncome":996273356,"prevYearNetIncome":886449166,"source":"11014","updatedAt":"2026-08-26T22:33:29.048Z"},{"stockCode":"008470","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":28475610309,"operatingIncome":-452271269,"netIncome":53136809,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:33:29.051Z"},{"stockCode":"008470","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":25328183294,"operatingIncome":-1029378337,"netIncome":-96913756,"prevYearRevenue":28844504597,"prevYearOperatingIncome":-57006614,"prevYearNetIncome":415124090,"source":"11013","updatedAt":"2026-08-26T22:33:28.522Z"},{"stockCode":"008470","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":26874499314,"operatingIncome":-425387489,"netIncome":-1607554992,"prevYearRevenue":31781327074,"prevYearOperatingIncome":1327011937,"prevYearNetIncome":-193070041,"source":"11012","updatedAt":"2026-08-26T22:33:28.760Z"}]}