{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/009200","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":"009200","name":"무림페이퍼","market":"KOSPI","sector":"펄프, 종이 및 판지 제조업","lastPrice":1503,"marketCap":62538792930,"sharesOutstanding":41609310,"asOf":"2026-09-26T15:09:35.296Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.14,"psr":0.05,"evEbitda":10.67,"ev":1387384613553,"fcff":-126340863188,"fcffYield":-0.0911,"roe":-0.0348,"revenueGrowth":{"y1":-0.0863,"y3":-0.0331,"y5":0.059},"operatingIncomeGrowth":{"y1":-0.9334,"y3":-0.6047,"y5":-0.2624},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.295Z"},"price":{"high52w":2560,"low52w":1256,"fromHigh":-0.4129,"returns":[{"label":"1개월","value":-0.0253},{"label":"3개월","value":0.1967},{"label":"6개월","value":-0.2809},{"label":"1년","value":-0.2504},{"label":"3년","value":-0.3106},{"label":"5년","value":-0.4817}]},"dividends":[{"fiscalYear":2025,"dps":125,"yieldPct":6.3,"payoutPct":null},{"fiscalYear":2024,"dps":100,"yieldPct":4.8,"payoutPct":10.2},{"fiscalYear":2023,"dps":75,"yieldPct":3.5,"payoutPct":89.9},{"fiscalYear":2022,"dps":50,"yieldPct":1.9,"payoutPct":13.7},{"fiscalYear":2021,"dps":25,"yieldPct":1,"payoutPct":null},{"fiscalYear":2020,"dps":50,"yieldPct":1.8,"payoutPct":null},{"fiscalYear":2019,"dps":50,"yieldPct":2,"payoutPct":null},{"fiscalYear":2018,"dps":50,"yieldPct":1.8,"payoutPct":6}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":1109066893862,"operatingIncome":124085428693,"netIncome":61526646860,"controllingNetIncome":34662238550,"ebitda":176215325543,"fcff":72437258167,"cfo":85487292112,"capex":37090560017,"totalAssets":2014259668044,"totalLiabilities":1346709028852,"totalEquity":667550639192,"cash":188957176992,"totalDebt":1032270307249},{"fiscalYear":2019,"statement":"연결","revenue":1123726499677,"operatingIncome":68821695215,"netIncome":-6845806376,"controllingNetIncome":-9612177559,"ebitda":null,"fcff":54522188572,"cfo":78289361241,"capex":45921010671,"totalAssets":2158547899783,"totalLiabilities":1470638050723,"totalEquity":687909849060,"cash":137982742877,"totalDebt":1154782656137},{"fiscalYear":2020,"statement":"연결","revenue":949654848093,"operatingIncome":27266032039,"netIncome":-37848772323,"controllingNetIncome":-38500630470,"ebitda":119013114929,"fcff":72028416133,"cfo":95444755070,"capex":54266367286,"totalAssets":2194982287950,"totalLiabilities":1550132325377,"totalEquity":644849962573,"cash":255410397913,"totalDebt":1236725931989},{"fiscalYear":2021,"statement":"연결","revenue":1055273254820,"operatingIncome":29809655104,"netIncome":409557688,"controllingNetIncome":-6366069108,"ebitda":116908809741,"fcff":-99137356561,"cfo":-60852065416,"capex":59837177861,"totalAssets":2284417094845,"totalLiabilities":1637863898251,"totalEquity":646553196594,"cash":193545039086,"totalDebt":1325537609891},{"fiscalYear":2022,"statement":"연결","revenue":1399139266935,"operatingIncome":96311787654,"netIncome":34759091251,"controllingNetIncome":15195363891,"ebitda":194051298799,"fcff":27539844090,"cfo":41882935462,"capex":53316974749,"totalAssets":2429133745988,"totalLiabilities":1739726817209,"totalEquity":689406928779,"cash":238174101722,"totalDebt":1408577237143},{"fiscalYear":2023,"statement":"연결","revenue":1321885020099,"operatingIncome":67783686312,"netIncome":1401909955,"controllingNetIncome":3472510587,"ebitda":157704283181,"fcff":26084822841,"cfo":170646857668,"capex":196939651743,"totalAssets":2392625541633,"totalLiabilities":1711139618903,"totalEquity":681485922730,"cash":177881325098,"totalDebt":1371684163386},{"fiscalYear":2024,"statement":"연결","revenue":1384380090169,"operatingIncome":89393682541,"netIncome":49346227594,"controllingNetIncome":40678482253,"ebitda":182645203251,"fcff":57544533517,"cfo":182125110974,"capex":176508101537,"totalAssets":2482701674586,"totalLiabilities":1757952556032,"totalEquity":724749118554,"cash":233672490474,"totalDebt":453158171674},{"fiscalYear":2025,"statement":"연결","revenue":1264911879644,"operatingIncome":5950945189,"netIncome":-23243968507,"controllingNetIncome":-15356765445,"ebitda":130052180429,"fcff":-126340863188,"cfo":18962580840,"capex":188293262304,"totalAssets":2575053587435,"totalLiabilities":1880192632565,"totalEquity":694860954870,"cash":248760926886,"totalDebt":1573606747509}],"quarterly":[{"stockCode":"009200","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":308146237941,"operatingIncome":-3540865264,"netIncome":-5195431132,"prevYearRevenue":349928033725,"prevYearOperatingIncome":18013543986,"prevYearNetIncome":9834349947,"source":"11014","updatedAt":"2026-08-26T22:29:49.612Z"},{"stockCode":"009200","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":337485682973,"operatingIncome":-5481715542,"netIncome":-21473522305,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:29:49.615Z"},{"stockCode":"009200","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":307389569338,"operatingIncome":159306981,"netIncome":-7767272336,"prevYearRevenue":319075442143,"prevYearOperatingIncome":5128834031,"prevYearNetIncome":-1536785090,"source":"11013","updatedAt":"2026-08-26T22:29:49.096Z"},{"stockCode":"009200","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":337689478715,"operatingIncome":28030884349,"netIncome":-58217253264,"prevYearRevenue":300204516587,"prevYearOperatingIncome":9844691964,"prevYearNetIncome":4961770020,"source":"11012","updatedAt":"2026-08-26T22:29:49.366Z"}]}