{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/009470","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":"009470","name":"삼화전기","market":"KOSPI","sector":"전자부품 제조업","lastPrice":26200,"marketCap":173282084000,"sharesOutstanding":6613820,"asOf":"2026-09-26T15:09:35.298Z"},"valuation":{"fiscalYear":2025,"per":18.36,"perTtm":24.68,"ttmPeriod":"25Q3~26Q2","pbr":1.84,"psr":0.75,"evEbitda":11.45,"ev":165219742368,"fcff":3220402901,"fcffYield":0.0195,"roe":0.1039,"revenueGrowth":{"y1":-0.0131,"y3":-0.0128,"y5":0.0291},"operatingIncomeGrowth":{"y1":-0.5144,"y3":-0.041,"y5":0.1556},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.433Z"},"price":{"high52w":56400,"low52w":18560,"fromHigh":-0.5355,"returns":[{"label":"1개월","value":0.1102},{"label":"3개월","value":-0.0368},{"label":"6개월","value":-0.2861},{"label":"1년","value":-0.3256},{"label":"3년","value":0.6914},{"label":"5년","value":-0.1643}]},"dividends":[{"fiscalYear":2025,"dps":600,"yieldPct":2,"payoutPct":42},{"fiscalYear":2024,"dps":500,"yieldPct":1.8,"payoutPct":16.9},{"fiscalYear":2023,"dps":300,"yieldPct":1.7,"payoutPct":35.7},{"fiscalYear":2022,"dps":300,"yieldPct":2.1,"payoutPct":18.6},{"fiscalYear":2021,"dps":300,"yieldPct":1,"payoutPct":14.1},{"fiscalYear":2020,"dps":100,"yieldPct":0.5,"payoutPct":15.7},{"fiscalYear":2019,"dps":100,"yieldPct":0.5,"payoutPct":21.7},{"fiscalYear":2018,"dps":100,"yieldPct":0.5,"payoutPct":11.8}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":204664225289,"operatingIncome":7031160130,"netIncome":7033567494,"controllingNetIncome":5588355979,"ebitda":9175941824,"fcff":7861237254,"cfo":9897542203,"capex":2710359072,"totalAssets":128156723005,"totalLiabilities":69151074826,"totalEquity":59005648179,"cash":10645574225,"totalDebt":19029404218},{"fiscalYear":2019,"statement":"연결","revenue":195087850963,"operatingIncome":5108628001,"netIncome":3569595284,"controllingNetIncome":3039905259,"ebitda":16568162145,"fcff":5300720216,"cfo":6794491617,"capex":2034407273,"totalAssets":125230245157,"totalLiabilities":63914777896,"totalEquity":61315467261,"cash":6614941387,"totalDebt":18889463891},{"fiscalYear":2020,"statement":"연결","revenue":199302909242,"operatingIncome":5839464837,"netIncome":5776535708,"controllingNetIncome":4211940679,"ebitda":9441242573,"fcff":9463250239,"cfo":12762532774,"capex":3499939326,"totalAssets":137039897477,"totalLiabilities":69343133469,"totalEquity":67696764008,"cash":10035529946,"totalDebt":15300265957},{"fiscalYear":2021,"statement":"연결","revenue":247098495129,"operatingIncome":21822500847,"netIncome":15466953819,"controllingNetIncome":14093458881,"ebitda":24813375258,"fcff":9966878710,"cfo":15252750283,"capex":5351292214,"totalAssets":158640155782,"totalLiabilities":71761025146,"totalEquity":86879130636,"cash":11145329862,"totalDebt":11682650009},{"fiscalYear":2022,"statement":"연결","revenue":239112733902,"operatingIncome":13648212242,"netIncome":10784755608,"controllingNetIncome":10654998488,"ebitda":18127398532,"fcff":15953075867,"cfo":19450255562,"capex":3714971961,"totalAssets":139115269782,"totalLiabilities":50062914992,"totalEquity":89052354790,"cash":11184045300,"totalDebt":7670973980},{"fiscalYear":2023,"statement":"연결","revenue":202450938538,"operatingIncome":7828690534,"netIncome":5800702495,"controllingNetIncome":5557236330,"ebitda":9379207775,"fcff":3309262646,"cfo":7079005399,"capex":3949623876,"totalAssets":139238488628,"totalLiabilities":45172483589,"totalEquity":94066005039,"cash":5713848750,"totalDebt":1223419494},{"fiscalYear":2024,"statement":"연결","revenue":233116164397,"operatingIncome":24788845997,"netIncome":20673576344,"controllingNetIncome":19624085511,"ebitda":27790716066,"fcff":19183165229,"cfo":25169294228,"capex":6005820825,"totalAssets":173158472097,"totalLiabilities":61084348626,"totalEquity":112074123471,"cash":19060674410,"totalDebt":null},{"fiscalYear":2025,"statement":"연결","revenue":230067797956,"operatingIncome":12036508083,"netIncome":11125404924,"controllingNetIncome":9436854912,"ebitda":14428692146,"fcff":3220402901,"cfo":8371821693,"capex":5151418792,"totalAssets":180647655408,"totalLiabilities":60217551266,"totalEquity":120430104142,"cash":8062341632,"totalDebt":0}],"quarterly":[{"stockCode":"009470","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":54013930282,"operatingIncome":3089229387,"netIncome":1752855616,"prevYearRevenue":58411132034,"prevYearOperatingIncome":6589886245,"prevYearNetIncome":5308932014,"source":"11014","updatedAt":"2026-08-26T22:25:31.975Z"},{"stockCode":"009470","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":55122037779,"operatingIncome":2441896476,"netIncome":2420468527,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:25:31.977Z"},{"stockCode":"009470","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":57447366248,"operatingIncome":3382657630,"netIncome":1832366689,"prevYearRevenue":61704426707,"prevYearOperatingIncome":1166076335,"prevYearNetIncome":1153955440,"source":"11013","updatedAt":"2026-08-26T22:25:31.503Z"},{"stockCode":"009470","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":53621967270,"operatingIncome":1367992945,"netIncome":1014507480,"prevYearRevenue":59227403188,"prevYearOperatingIncome":5339305885,"prevYearNetIncome":5798125341,"source":"11012","updatedAt":"2026-08-26T22:25:31.738Z"}]}