{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/009580","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":"009580","name":"무림P&P","market":"KOSPI","sector":"펄프, 종이 및 판지 제조업","lastPrice":1815,"marketCap":113198508060,"sharesOutstanding":62368324,"asOf":"2026-09-26T15:09:35.299Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.19,"psr":0.15,"evEbitda":17.05,"ev":1043613309755,"fcff":-158930014959,"fcffYield":-0.1523,"roe":-0.055,"revenueGrowth":{"y1":-0.0986,"y3":-0.0186,"y5":0.0674},"operatingIncomeGrowth":{"y1":-1.6706,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.290Z"},"price":{"high52w":3750,"low52w":1472,"fromHigh":-0.516,"returns":[{"label":"1개월","value":0.0849},{"label":"3개월","value":0.233},{"label":"6개월","value":-0.3529},{"label":"1년","value":-0.2896},{"label":"3년","value":-0.4274},{"label":"5년","value":-0.6007}]},"dividends":[{"fiscalYear":2025,"dps":125,"yieldPct":5.1,"payoutPct":null},{"fiscalYear":2024,"dps":100,"yieldPct":3.7,"payoutPct":27.7},{"fiscalYear":2023,"dps":100,"yieldPct":3.2,"payoutPct":null},{"fiscalYear":2022,"dps":150,"yieldPct":3.3,"payoutPct":20.8},{"fiscalYear":2021,"dps":125,"yieldPct":2.9,"payoutPct":41.9},{"fiscalYear":2020,"dps":125,"yieldPct":3.5,"payoutPct":null},{"fiscalYear":2019,"dps":175,"yieldPct":4,"payoutPct":108},{"fiscalYear":2018,"dps":250,"yieldPct":4,"payoutPct":22.3}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":651176103918,"operatingIncome":102242203836,"netIncome":69774869430,"controllingNetIncome":69783421598,"ebitda":129405656663,"fcff":85241861823,"cfo":102202342022,"capex":25232820415,"totalAssets":1355957771091,"totalLiabilities":721595900134,"totalEquity":634361870957,"cash":81483035619,"totalDebt":510724873905},{"fiscalYear":2019,"statement":"연결","revenue":631256802480,"operatingIncome":49416451445,"netIncome":10362657176,"controllingNetIncome":10103920678,"ebitda":130774774755,"fcff":24285881740,"cfo":52225558592,"capex":38741440046,"totalAssets":1350311527213,"totalLiabilities":729754370711,"totalEquity":620557156502,"cash":74460490660,"totalDebt":536812521385},{"fiscalYear":2020,"statement":"연결","revenue":527907655787,"operatingIncome":6314020021,"netIncome":-7568352483,"controllingNetIncome":-8640279357,"ebitda":46149416547,"fcff":1891327282,"cfo":32083140602,"capex":44683375026,"totalAssets":1430440065855,"totalLiabilities":829022675612,"totalEquity":601417390243,"cash":142986039206,"totalDebt":643503192766},{"fiscalYear":2021,"statement":"연결","revenue":613699105829,"operatingIncome":29386707735,"netIncome":19729686753,"controllingNetIncome":18590124909,"ebitda":87953470708,"fcff":-49394519190,"cfo":-15328185220,"capex":48117988416,"totalAssets":1483591838656,"totalLiabilities":864649854673,"totalEquity":618941983983,"cash":80455562934,"totalDebt":681051217877},{"fiscalYear":2022,"statement":"연결","revenue":774103601234,"operatingIncome":68291305211,"netIncome":45518463154,"controllingNetIncome":44938050612,"ebitda":130096408026,"fcff":29357765129,"cfo":51495368399,"capex":41160530017,"totalAssets":1604057802775,"totalLiabilities":941368622014,"totalEquity":662689180761,"cash":131372058689,"totalDebt":727919652073},{"fiscalYear":2023,"statement":"연결","revenue":768920159344,"operatingIncome":11609909605,"netIncome":-21635976438,"controllingNetIncome":-21985816935,"ebitda":83303371278,"fcff":-65466635138,"cfo":88962478008,"capex":184114163307,"totalAssets":1622970089396,"totalLiabilities":992596055413,"totalEquity":630374033983,"cash":97507892749,"totalDebt":789137337619},{"fiscalYear":2024,"statement":"연결","revenue":811651367990,"operatingIncome":36472102186,"netIncome":22596860341,"controllingNetIncome":22513737321,"ebitda":111064517037,"fcff":-32097301331,"cfo":97847400429,"capex":158987254481,"totalAssets":1691457264967,"totalLiabilities":1045487789466,"totalEquity":645969475501,"cash":134391121811,"totalDebt":886563252633},{"fiscalYear":2025,"statement":"연결","revenue":731620027887,"operatingIncome":-24460014863,"netIncome":-33085743414,"controllingNetIncome":-33911489207,"ebitda":61211854967,"fcff":-158930014959,"cfo":-21566410129,"capex":161465979893,"totalAssets":1820115150517,"totalLiabilities":1213334706238,"totalEquity":606780444279,"cash":122643547672,"totalDebt":1053058349367}],"quarterly":[{"stockCode":"009580","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":183843072156,"operatingIncome":-8563991962,"netIncome":-8653688513,"prevYearRevenue":210234245752,"prevYearOperatingIncome":7320050777,"prevYearNetIncome":6584976634,"source":"11014","updatedAt":"2026-08-26T22:27:14.434Z"},{"stockCode":"009580","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":206461991047,"operatingIncome":-5591661553,"netIncome":-17195550642,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:27:14.444Z"},{"stockCode":"009580","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":186181882104,"operatingIncome":-5829683268,"netIncome":-10057819993,"prevYearRevenue":172965024344,"prevYearOperatingIncome":-8943184438,"prevYearNetIncome":-8730505907,"source":"11013","updatedAt":"2026-08-26T22:27:13.915Z"},{"stockCode":"009580","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":207911110297,"operatingIncome":-5058683724,"netIncome":-62577461912,"prevYearRevenue":168349940340,"prevYearOperatingIncome":-1361176910,"prevYearNetIncome":1494001648,"source":"11012","updatedAt":"2026-08-26T22:27:14.191Z"}]}