{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/008870","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":"008870","name":"금비","market":"KOSPI","sector":"유리 및 유리제품 제조업","lastPrice":40100,"marketCap":40100000000,"sharesOutstanding":1000000,"asOf":"2026-09-26T15:09:35.295Z"},"valuation":{"fiscalYear":2025,"per":18.58,"perTtm":null,"ttmPeriod":null,"pbr":0.47,"psr":0.16,"evEbitda":7.74,"ev":138712462728,"fcff":11425789350,"fcffYield":0.0824,"roe":0.0258,"revenueGrowth":{"y1":-0.0272,"y3":0.0242,"y5":0.0286},"operatingIncomeGrowth":{"y1":-0.7274,"y3":null,"y5":-0.1268},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.294Z"},"price":{"high52w":60000,"low52w":37200,"fromHigh":-0.3317,"returns":[{"label":"1개월","value":0.0269},{"label":"3개월","value":0.047},{"label":"6개월","value":-0.1206},{"label":"1년","value":-0.3317},{"label":"3년","value":-0.5043},{"label":"5년","value":-0.4477}]},"dividends":[{"fiscalYear":2025,"dps":1200,"yieldPct":1.99,"payoutPct":null},{"fiscalYear":2024,"dps":1500,"yieldPct":2.46,"payoutPct":null},{"fiscalYear":2023,"dps":1300,"yieldPct":1.45,"payoutPct":null},{"fiscalYear":2022,"dps":1300,"yieldPct":2.13,"payoutPct":null},{"fiscalYear":2021,"dps":1600,"yieldPct":2.2,"payoutPct":35.04},{"fiscalYear":2020,"dps":1300,"yieldPct":2.3,"payoutPct":null},{"fiscalYear":2019,"dps":1700,"yieldPct":2.6,"payoutPct":21},{"fiscalYear":2018,"dps":1700,"yieldPct":2.5,"payoutPct":20}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":196995588750,"operatingIncome":12705519261,"netIncome":10167339041,"controllingNetIncome":6869062057,"ebitda":24088427537,"fcff":6005247226,"cfo":17119182086,"capex":12135296538,"totalAssets":252892158482,"totalLiabilities":96639999158,"totalEquity":156252159324,"cash":32076573554,"totalDebt":49733923326},{"fiscalYear":2019,"statement":"연결","revenue":201404467525,"operatingIncome":12430194557,"netIncome":10620898553,"controllingNetIncome":6546890965,"ebitda":22687188397,"fcff":15079696613,"cfo":25156424171,"capex":11046474507,"totalAssets":260180107120,"totalLiabilities":96636403237,"totalEquity":163543703883,"cash":34007097213,"totalDebt":51110196823},{"fiscalYear":2020,"statement":"연결","revenue":219258395356,"operatingIncome":6636991680,"netIncome":-3617827352,"controllingNetIncome":-3453963754,"ebitda":20231631907,"fcff":-5883185856,"cfo":19474082355,"capex":27005664136,"totalAssets":333972461086,"totalLiabilities":176524804360,"totalEquity":157447656726,"cash":23487632720,"totalDebt":120003527544},{"fiscalYear":2021,"statement":"연결","revenue":228581174447,"operatingIncome":9896690530,"netIncome":5165946247,"controllingNetIncome":3695834516,"ebitda":24594411317,"fcff":7327932856,"cfo":31167962060,"capex":25123211889,"totalAssets":337872961433,"totalLiabilities":176002340792,"totalEquity":161870620641,"cash":29132045704,"totalDebt":114725917450},{"fiscalYear":2022,"statement":"연결","revenue":234952392835,"operatingIncome":-6480775,"netIncome":-20527522367,"controllingNetIncome":-13225542727,"ebitda":16296781315,"fcff":-22981718730,"cfo":-7857364665,"capex":17097303847,"totalAssets":307313894364,"totalLiabilities":173724375999,"totalEquity":133589518365,"cash":12120085922,"totalDebt":126933306873},{"fiscalYear":2023,"statement":"연결","revenue":250958272033,"operatingIncome":5890125995,"netIncome":-8472664859,"controllingNetIncome":-6780751563,"ebitda":23557496693,"fcff":9311646544,"cfo":12522415110,"capex":7348923920,"totalAssets":296341107251,"totalLiabilities":173516666522,"totalEquity":122824440729,"cash":13367357649,"totalDebt":126609115730},{"fiscalYear":2024,"statement":"연결","revenue":259456804269,"operatingIncome":12361949538,"netIncome":5970442071,"controllingNetIncome":3587900391,"ebitda":27982203753,"fcff":24575467841,"cfo":26803691223,"capex":6136311842,"totalAssets":282769620563,"totalLiabilities":157863839910,"totalEquity":124905780653,"cash":15838872680,"totalDebt":114323988491},{"fiscalYear":2025,"statement":"연결","revenue":252403803067,"operatingIncome":3369257142,"netIncome":3828751627,"controllingNetIncome":2158095605,"ebitda":17926313070,"fcff":11425789350,"cfo":13733766428,"capex":6135152656,"totalAssets":298199879897,"totalLiabilities":165393884614,"totalEquity":132805995283,"cash":18207222062,"totalDebt":116819684790}],"quarterly":[{"stockCode":"008870","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":64913056003,"operatingIncome":2735477356,"netIncome":766984529,"prevYearRevenue":69042746215,"prevYearOperatingIncome":5480046247,"prevYearNetIncome":3504186179,"source":"11014","updatedAt":"2026-08-26T22:32:07.509Z"},{"stockCode":"008870","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":61253434763,"operatingIncome":-231659051,"netIncome":1757395072,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:32:07.512Z"},{"stockCode":"008870","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":58508896133,"operatingIncome":640286005,"netIncome":1454773379,"prevYearRevenue":62619356358,"prevYearOperatingIncome":-623135973,"prevYearNetIncome":-608264084,"source":"11012","updatedAt":"2026-08-26T22:32:07.260Z"}]}