{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/009160","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":"009160","name":"SIMPAC","market":"KOSPI","sector":"1차 철강 제조업","lastPrice":4720,"marketCap":308550968960,"sharesOutstanding":65370968,"asOf":"2026-09-26T15:09:35.296Z"},"valuation":{"fiscalYear":2025,"per":14.99,"perTtm":11.59,"ttmPeriod":"25Q3~26Q2","pbr":0.46,"psr":0.26,"evEbitda":2.46,"ev":122872508668,"fcff":14345512964,"fcffYield":0.1168,"roe":0.0379,"revenueGrowth":{"y1":0.5018,"y3":0.206,"y5":0.2637},"operatingIncomeGrowth":{"y1":0.8794,"y3":-0.2717,"y5":0.4262},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.331Z"},"price":{"high52w":6680,"low52w":3870,"fromHigh":-0.2934,"returns":[{"label":"1개월","value":-0.0745},{"label":"3개월","value":0.2196},{"label":"6개월","value":-0.0532},{"label":"1년","value":0.0631},{"label":"3년","value":0.2072},{"label":"5년","value":-0.4524}]},"dividends":[{"fiscalYear":2025,"dps":300,"yieldPct":5.4,"payoutPct":73.9},{"fiscalYear":2024,"dps":200,"yieldPct":5.2,"payoutPct":39.5},{"fiscalYear":2023,"dps":100,"yieldPct":2.5,"payoutPct":-83.9},{"fiscalYear":2022,"dps":200,"yieldPct":3.9,"payoutPct":40},{"fiscalYear":2021,"dps":200,"yieldPct":3.1,"payoutPct":40},{"fiscalYear":2020,"dps":60,"yieldPct":2.5,"payoutPct":10.1},{"fiscalYear":2019,"dps":60,"yieldPct":2.1,"payoutPct":38.3},{"fiscalYear":2018,"dps":60,"yieldPct":2.4,"payoutPct":5.3}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":306150808985,"operatingIncome":10190571935,"netIncome":69198558111,"controllingNetIncome":69198558111,"ebitda":null,"fcff":38554365754,"cfo":37360241881,"capex":1293116423,"totalAssets":681750819286,"totalLiabilities":246717950405,"totalEquity":435032868881,"cash":112467532568,"totalDebt":113428750000},{"fiscalYear":2019,"statement":"연결","revenue":430085162178,"operatingIncome":11141318896,"netIncome":9487516197,"controllingNetIncome":9487516197,"ebitda":28150130374,"fcff":17012102183,"cfo":37470315073,"capex":22793529859,"totalAssets":679145849664,"totalLiabilities":237950364477,"totalEquity":441195485187,"cash":127867536781,"totalDebt":128774792254},{"fiscalYear":2020,"statement":"연결","revenue":365863303046,"operatingIncome":7787378466,"netIncome":34139483966,"controllingNetIncome":34139483966,"ebitda":null,"fcff":-19175592740,"cfo":-17042760911,"capex":4572967499,"totalAssets":737277692318,"totalLiabilities":273291527076,"totalEquity":463986165242,"cash":123731013982,"totalDebt":144724754469},{"fiscalYear":2021,"statement":"연결","revenue":613012779571,"operatingIncome":106401536463,"netIncome":90832862627,"controllingNetIncome":90832862627,"ebitda":116613429898,"fcff":61109985715,"cfo":63747132643,"capex":5482961214,"totalAssets":903229593071,"totalLiabilities":356567304436,"totalEquity":546662288635,"cash":218520860248,"totalDebt":179359479979},{"fiscalYear":2022,"statement":"연결","revenue":672228713099,"operatingIncome":118946231131,"netIncome":76137343950,"controllingNetIncome":76137343950,"ebitda":null,"fcff":-11550870670,"cfo":2972365312,"capex":18929859005,"totalAssets":965098438859,"totalLiabilities":365415682268,"totalEquity":599682756591,"cash":209253334067,"totalDebt":242484463585},{"fiscalYear":2023,"statement":"연결","revenue":609449638180,"operatingIncome":17502288607,"netIncome":-6463853637,"controllingNetIncome":-6463853637,"ebitda":null,"fcff":55429575973,"cfo":64061408076,"capex":18876439321,"totalAssets":1057913469539,"totalLiabilities":475335057777,"totalEquity":582578411762,"cash":333188542889,"totalDebt":4774344372},{"fiscalYear":2024,"statement":"연결","revenue":785061758000,"operatingIncome":24452879000,"netIncome":27454726000,"controllingNetIncome":27454726000,"ebitda":null,"fcff":-54663989638,"cfo":-20757668000,"capex":42442351000,"totalAssets":1079604688000,"totalLiabilities":474348566000,"totalEquity":605256122000,"cash":130000342000,"totalDebt":2870898000},{"fiscalYear":2025,"statement":"연결","revenue":1179040874617,"operatingIncome":45956315730,"netIncome":22353244341,"controllingNetIncome":20584933381,"ebitda":49885761718,"fcff":14345512964,"cfo":48449676634,"capex":48743684480,"totalAssets":1333843317612,"totalLiabilities":663504758040,"totalEquity":670338559572,"cash":191369576856,"totalDebt":5691116564}],"quarterly":[{"stockCode":"009160","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":301270448000,"operatingIncome":9563826000,"netIncome":1447187000,"prevYearRevenue":188537769000,"prevYearOperatingIncome":491285000,"prevYearNetIncome":21752199000,"source":"11014","updatedAt":"2026-08-26T22:22:41.568Z"},{"stockCode":"009160","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":346455313617,"operatingIncome":23635029730,"netIncome":6357128341,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:22:41.574Z"},{"stockCode":"009160","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":315345152180,"operatingIncome":21629622216,"netIncome":1745271277,"prevYearRevenue":240178461798,"prevYearOperatingIncome":13101330413,"prevYearNetIncome":7808672496,"source":"11013","updatedAt":"2026-08-26T22:22:41.042Z"},{"stockCode":"009160","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":461111549992,"operatingIncome":26833708001,"netIncome":17082684999,"prevYearRevenue":309599704272,"prevYearOperatingIncome":8452765040,"prevYearNetIncome":13702261792,"source":"11012","updatedAt":"2026-08-26T22:22:41.285Z"}]}