{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/009620","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":"009620","name":"삼보산업","market":"KOSDAQ","sector":"1차 비철금속 제조업","lastPrice":5030,"marketCap":17577883270,"sharesOutstanding":3494609,"asOf":"2026-09-26T15:09:35.299Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":14.64,"psr":0.06,"evEbitda":0.56,"ev":11437819874,"fcff":-5997106121,"fcffYield":-0.5243,"roe":-2.1567,"revenueGrowth":{"y1":-0.1622,"y3":-0.1437,"y5":-0.0097},"operatingIncomeGrowth":{"y1":11.5496,"y3":-0.0199,"y5":-0.0224},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.176Z"},"price":{"high52w":9875.173,"low52w":2570.115,"fromHigh":-0.4906,"returns":[{"label":"1개월","value":0.1698},{"label":"3개월","value":0.6684},{"label":"6개월","value":-0.2823},{"label":"1년","value":-0.4526},{"label":"3년","value":-0.8575},{"label":"5년","value":-0.9154}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":284529923850,"operatingIncome":4200325381,"netIncome":-7703936857,"controllingNetIncome":-8701351665,"ebitda":15302817316,"fcff":-7220962919,"cfo":6634846661,"capex":20455354849,"totalAssets":295955267619,"totalLiabilities":250231645404,"totalEquity":45723622215,"cash":14041570577,"totalDebt":191481642840},{"fiscalYear":2019,"statement":"연결","revenue":319940541585,"operatingIncome":7471763519,"netIncome":-3783383635,"controllingNetIncome":-6364515294,"ebitda":22484007140,"fcff":12852578236,"cfo":17743783852,"capex":12319847750,"totalAssets":300467660713,"totalLiabilities":247611163852,"totalEquity":52856496861,"cash":19558340066,"totalDebt":193497383309},{"fiscalYear":2020,"statement":"연결","revenue":299936255798,"operatingIncome":8832355172,"netIncome":-7064158653,"controllingNetIncome":-8341592202,"ebitda":24281861394,"fcff":8603440809,"cfo":28945607088,"capex":26259916834,"totalAssets":296022828039,"totalLiabilities":256116623108,"totalEquity":39906204931,"cash":16623463363,"totalDebt":189957234818},{"fiscalYear":2021,"statement":"연결","revenue":356025450406,"operatingIncome":14591971502,"netIncome":1874760142,"controllingNetIncome":-550578081,"ebitda":27705320034,"fcff":-4899840774,"cfo":25333714370,"capex":34350377248,"totalAssets":330137101614,"totalLiabilities":276058406444,"totalEquity":54078695170,"cash":17109511359,"totalDebt":192651019981},{"fiscalYear":2022,"statement":"연결","revenue":455016352333,"operatingIncome":8377263593,"netIncome":-10974046328,"controllingNetIncome":-12887153247,"ebitda":20200960188,"fcff":16872662288,"cfo":23332759897,"capex":13608819200,"totalAssets":338442672031,"totalLiabilities":288906499064,"totalEquity":49536172967,"cash":13590132456,"totalDebt":185672780009},{"fiscalYear":2023,"statement":"연결","revenue":427122516114,"operatingIncome":-620207119,"netIncome":-16744179659,"controllingNetIncome":-18359439178,"ebitda":11944810816,"fcff":14671035355,"cfo":14053592826,"capex":9616013254,"totalAssets":341270065360,"totalLiabilities":301926702741,"totalEquity":39343362619,"cash":14356853831,"totalDebt":39788556222},{"fiscalYear":2024,"statement":"연결","revenue":340974508783,"operatingIncome":628510028,"netIncome":-22570715111,"controllingNetIncome":-23633348030,"ebitda":13300628773,"fcff":6224791903,"cfo":9270498099,"capex":14198509977,"totalAssets":295754193989,"totalLiabilities":263962379620,"totalEquity":31791814369,"cash":5374103182,"totalDebt":1337812681},{"fiscalYear":2025,"statement":"연결","revenue":285655693776,"operatingIncome":7887542740,"netIncome":-3252216952,"controllingNetIncome":-5210502759,"ebitda":20501329554,"fcff":-5997106121,"cfo":2691323290,"capex":18607388414,"totalAssets":323447212982,"totalLiabilities":295257413259,"totalEquity":28189799723,"cash":6907962290,"totalDebt":767898894}],"quarterly":[{"stockCode":"009620","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":72917191364,"operatingIncome":2735644586,"netIncome":-896276395,"prevYearRevenue":75361886555,"prevYearOperatingIncome":-442559589,"prevYearNetIncome":-3844351697,"source":"11014","updatedAt":"2026-08-26T22:35:23.352Z"},{"stockCode":"009620","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":69918414914,"operatingIncome":-2648244000,"netIncome":-5164536561,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:35:23.357Z"},{"stockCode":"009620","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":77266069413,"operatingIncome":5386828318,"netIncome":342817005,"prevYearRevenue":67167979330,"prevYearOperatingIncome":3459283353,"prevYearNetIncome":895709528,"source":"11013","updatedAt":"2026-08-26T22:35:22.844Z"},{"stockCode":"009620","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":99496406030,"operatingIncome":7221462132,"netIncome":1917388677,"prevYearRevenue":75652108168,"prevYearOperatingIncome":4340858801,"prevYearNetIncome":1912886476,"source":"11012","updatedAt":"2026-08-26T22:35:23.091Z"}]}