{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/009270","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":"009270","name":"신원","market":"KOSPI","sector":"봉제의복 제조업","lastPrice":1121,"marketCap":128657610553,"sharesOutstanding":114770393,"asOf":"2026-09-26T15:09:35.297Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":32.6,"ttmPeriod":"25Q3~26Q2","pbr":0.56,"psr":0.12,"evEbitda":4.06,"ev":141048082860,"fcff":-29788891861,"fcffYield":-0.2112,"roe":-0.0114,"revenueGrowth":{"y1":0.1625,"y3":0.0314,"y5":0.0949},"operatingIncomeGrowth":{"y1":-0.2583,"y3":-0.1744,"y5":1.2867},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.289Z"},"price":{"high52w":1836,"low52w":950,"fromHigh":-0.3894,"returns":[{"label":"1개월","value":-0.0062},{"label":"3개월","value":0.1255},{"label":"6개월","value":-0.1501},{"label":"1년","value":-0.3303},{"label":"3년","value":-0.096},{"label":"5년","value":-0.6634}]},"dividends":[{"fiscalYear":2025,"dps":50,"yieldPct":3.2,"payoutPct":-172.2},{"fiscalYear":2024,"dps":70,"yieldPct":4.6,"payoutPct":83.4},{"fiscalYear":2023,"dps":70,"yieldPct":5.1,"payoutPct":88.8},{"fiscalYear":2022,"dps":100,"yieldPct":6.2,"payoutPct":44.6},{"fiscalYear":2021,"dps":50,"yieldPct":1.8,"payoutPct":33.4}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":621490809812,"operatingIncome":1463026650,"netIncome":-6340749633,"controllingNetIncome":-5845348319,"ebitda":9771435580,"fcff":4214989900,"cfo":5003820468,"capex":4786324288,"totalAssets":412251485080,"totalLiabilities":229307269278,"totalEquity":182944215802,"cash":20296174665,"totalDebt":144495264121},{"fiscalYear":2019,"statement":"연결","revenue":674868343977,"operatingIncome":8962866371,"netIncome":531288030,"controllingNetIncome":1427781538,"ebitda":19158310764,"fcff":24708900075,"cfo":30063553482,"capex":9215990791,"totalAssets":403441080339,"totalLiabilities":201853444082,"totalEquity":201587636257,"cash":14859696836,"totalDebt":110102371518},{"fiscalYear":2020,"statement":"연결","revenue":694296869487,"operatingIncome":300342459,"netIncome":-9235264915,"controllingNetIncome":-7626872992,"ebitda":9450225802,"fcff":-169895989,"cfo":2105345849,"capex":5656085283,"totalAssets":405804841335,"totalLiabilities":220186805936,"totalEquity":185618035399,"cash":16222995587,"totalDebt":122822992688},{"fiscalYear":2021,"statement":"연결","revenue":879417586200,"operatingIncome":21639200846,"netIncome":10515902474,"controllingNetIncome":12132921629,"ebitda":29785930895,"fcff":-30624011929,"cfo":-12011175123,"capex":22485380944,"totalAssets":503617026076,"totalLiabilities":292127409030,"totalEquity":211489617046,"cash":10323001449,"totalDebt":149537154341},{"fiscalYear":2022,"statement":"연결","revenue":995439504318,"operatingIncome":33368554911,"netIncome":17561081263,"controllingNetIncome":18104957282,"ebitda":42780363944,"fcff":18466356728,"cfo":40539927297,"capex":26486370288,"totalAssets":510124893723,"totalLiabilities":284616541652,"totalEquity":225508352071,"cash":24969078335,"totalDebt":166160176436},{"fiscalYear":2023,"statement":"연결","revenue":834478141461,"operatingIncome":23429995620,"netIncome":5935016102,"controllingNetIncome":5926979421,"ebitda":33673015484,"fcff":-2127396124,"cfo":27001335398,"capex":37570593688,"totalAssets":545009762942,"totalLiabilities":331223040908,"totalEquity":213786722034,"cash":19338197418,"totalDebt":207541725423},{"fiscalYear":2024,"statement":"연결","revenue":939536833803,"operatingIncome":25317728223,"netIncome":5648419882,"controllingNetIncome":6306362477,"ebitda":39232961143,"fcff":12944358147,"cfo":34340975738,"capex":37294677822,"totalAssets":628902089244,"totalLiabilities":402124433814,"totalEquity":226777655430,"cash":37315901747,"totalDebt":null},{"fiscalYear":2025,"statement":"연결","revenue":1092254154426,"operatingIncome":18778913228,"netIncome":-1631250295,"controllingNetIncome":-2609380706,"ebitda":34727335791,"fcff":-29788891861,"cfo":-18553198456,"capex":23040164542,"totalAssets":642566644960,"totalLiabilities":414516010603,"totalEquity":228050634357,"cash":24980660282,"totalDebt":37371132589}],"quarterly":[{"stockCode":"009270","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":281142430756,"operatingIncome":1507059355,"netIncome":-1008403121,"prevYearRevenue":267475649875,"prevYearOperatingIncome":5203169378,"prevYearNetIncome":-301463191,"source":"11014","updatedAt":"2026-08-26T22:26:09.445Z"},{"stockCode":"009270","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":271394455595,"operatingIncome":10053313744,"netIncome":4447341409,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:26:09.449Z"},{"stockCode":"009270","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":280827615381,"operatingIncome":6280018622,"netIncome":1552652454,"prevYearRevenue":259545016477,"prevYearOperatingIncome":6202800251,"prevYearNetIncome":-1572831522,"source":"11013","updatedAt":"2026-08-26T22:26:08.925Z"},{"stockCode":"009270","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":309913109245,"operatingIncome":7558109353,"netIncome":-1044732205,"prevYearRevenue":280172251598,"prevYearOperatingIncome":1015739878,"prevYearNetIncome":-3497357061,"source":"11012","updatedAt":"2026-08-26T22:26:09.190Z"}]}