{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/008490","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":"008490","name":"서흥","market":"KOSPI","sector":"기타 화학제품 제조업","lastPrice":20300,"marketCap":234852993900,"sharesOutstanding":11569113,"asOf":"2026-09-26T15:09:35.294Z"},"valuation":{"fiscalYear":2025,"per":5.4,"perTtm":4.93,"ttmPeriod":"25Q3~26Q2","pbr":0.48,"psr":0.33,"evEbitda":6.78,"ev":621775598390,"fcff":45107272890,"fcffYield":0.0725,"roe":0.0922,"revenueGrowth":{"y1":0.1057,"y3":0.0439,"y5":0.0549},"operatingIncomeGrowth":{"y1":0.4835,"y3":-0.0678,"y5":-0.0754},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.292Z"},"price":{"high52w":30200,"low52w":16200,"fromHigh":-0.3278,"returns":[{"label":"1개월","value":-0.0731},{"label":"3개월","value":0.2531},{"label":"6개월","value":0.0502},{"label":"1년","value":-0.1815},{"label":"3년","value":-0.2939},{"label":"5년","value":-0.6268}]},"dividends":[{"fiscalYear":2025,"dps":500,"yieldPct":2.3,"payoutPct":11.8},{"fiscalYear":2024,"dps":200,"yieldPct":1.5,"payoutPct":12.2},{"fiscalYear":2023,"dps":100,"yieldPct":0.3,"payoutPct":18.2},{"fiscalYear":2022,"dps":400,"yieldPct":1.2,"payoutPct":13.1},{"fiscalYear":2021,"dps":500,"yieldPct":1.1,"payoutPct":10.4},{"fiscalYear":2020,"dps":450,"yieldPct":0.9,"payoutPct":9.4},{"fiscalYear":2019,"dps":400,"yieldPct":1.1,"payoutPct":14},{"fiscalYear":2018,"dps":350,"yieldPct":1.5,"payoutPct":15.1}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":393476122727,"operatingIncome":39306801711,"netIncome":29384182358,"controllingNetIncome":25735551199,"ebitda":53671306292,"fcff":-6043151384,"cfo":49006540708,"capex":61459430975,"totalAssets":639100629515,"totalLiabilities":330928257845,"totalEquity":308172371670,"cash":13168353711,"totalDebt":118576822321},{"fiscalYear":2019,"statement":"연결","revenue":460728389318,"operatingIncome":47404022867,"netIncome":37366003811,"controllingNetIncome":31719135666,"ebitda":86147877071,"fcff":-17764732027,"cfo":22115561779,"capex":47690456533,"totalAssets":708861042205,"totalLiabilities":379866417065,"totalEquity":328994625140,"cash":23020986586,"totalDebt":176579975646},{"fiscalYear":2020,"statement":"연결","revenue":553012153653,"operatingIncome":74317231751,"netIncome":59261938767,"controllingNetIncome":52999088034,"ebitda":115345406868,"fcff":-242217879,"cfo":46093480955,"capex":53349660390,"totalAssets":765989775630,"totalLiabilities":389007505638,"totalEquity":376982269992,"cash":37590090574,"totalDebt":116716462608},{"fiscalYear":2021,"statement":"연결","revenue":596733152009,"operatingIncome":69603625435,"netIncome":59295136504,"controllingNetIncome":53689082928,"ebitda":98937455097,"fcff":34847501089,"cfo":66850062699,"capex":38214375640,"totalAssets":809954854056,"totalLiabilities":380086403113,"totalEquity":429868450943,"cash":26331816542,"totalDebt":137496260846},{"fiscalYear":2022,"statement":"연결","revenue":634966079026,"operatingIncome":61977343251,"netIncome":40596746960,"controllingNetIncome":33984616379,"ebitda":108913091190,"fcff":-2621511562,"cfo":52908805251,"capex":64179995525,"totalAssets":926418535898,"totalLiabilities":456694418262,"totalEquity":469724117636,"cash":37018161860,"totalDebt":172571245950},{"fiscalYear":2023,"statement":"연결","revenue":594567151213,"operatingIncome":42994972090,"netIncome":8884952964,"controllingNetIncome":6119225844,"ebitda":76832281177,"fcff":-29351905564,"cfo":10488734043,"capex":52260407180,"totalAssets":993737055884,"totalLiabilities":516668522058,"totalEquity":477068533826,"cash":38707892425,"totalDebt":467856597136},{"fiscalYear":2024,"statement":"연결","revenue":653264494420,"operatingIncome":33843445254,"netIncome":21552927392,"controllingNetIncome":18275804377,"ebitda":59495059597,"fcff":31891013404,"cfo":56161526434,"capex":38705475242,"totalAssets":1017698965497,"totalLiabilities":509924601861,"totalEquity":507774363636,"cash":37931522324,"totalDebt":449359100913},{"fiscalYear":2025,"statement":"연결","revenue":722308593846,"operatingIncome":50206468443,"netIncome":47142445014,"controllingNetIncome":43488701594,"ebitda":91721634913,"fcff":45107272890,"cfo":76864719894,"capex":47256820007,"totalAssets":1061135569567,"totalLiabilities":520118845731,"totalEquity":541016723836,"cash":48157831025,"totalDebt":435080435515}],"quarterly":[{"stockCode":"008490","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":185046455098,"operatingIncome":13708884807,"netIncome":10407363827,"prevYearRevenue":166592805384,"prevYearOperatingIncome":7429371771,"prevYearNetIncome":10688745946,"source":"11014","updatedAt":"2026-08-26T22:23:27.413Z"},{"stockCode":"008490","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":166399875126,"operatingIncome":4820786940,"netIncome":6158802541,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:23:27.417Z"},{"stockCode":"008490","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":201552164261,"operatingIncome":21235425836,"netIncome":14520860796,"prevYearRevenue":180841453003,"prevYearOperatingIncome":11554277481,"prevYearNetIncome":6633268283,"source":"11013","updatedAt":"2026-08-26T22:23:26.914Z"},{"stockCode":"008490","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":212900400976,"operatingIncome":22491978472,"netIncome":16566368523,"prevYearRevenue":190020810619,"prevYearOperatingIncome":20122519215,"prevYearNetIncome":23943010363,"source":"11012","updatedAt":"2026-08-26T22:23:27.179Z"}]}