{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/009680","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":"009680","name":"모토닉","market":"KOSPI","sector":"자동차 신품 부품 제조업","lastPrice":10160,"marketCap":220808235040,"sharesOutstanding":21733094,"asOf":"2026-09-26T15:09:35.299Z"},"valuation":{"fiscalYear":2025,"per":8.18,"perTtm":8.26,"ttmPeriod":"25Q3~26Q2","pbr":0.46,"psr":0.79,"evEbitda":7.95,"ev":192563379017,"fcff":50395414244,"fcffYield":0.2617,"roe":0.0568,"revenueGrowth":{"y1":-0.0375,"y3":0.0771,"y5":0.0939},"operatingIncomeGrowth":{"y1":-0.2205,"y3":0.1038,"y5":0.1028},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.260Z"},"price":{"high52w":11650,"low52w":9460,"fromHigh":-0.1279,"returns":[{"label":"1개월","value":0.0049},{"label":"3개월","value":0.074},{"label":"6개월","value":-0.0558},{"label":"1년","value":0.0109},{"label":"3년","value":0.1352},{"label":"5년","value":-0.1088}]},"dividends":[{"fiscalYear":2025,"dps":790,"yieldPct":6.84,"payoutPct":63.3},{"fiscalYear":2024,"dps":600,"yieldPct":6.86,"payoutPct":40.1},{"fiscalYear":2023,"dps":450,"yieldPct":5.29,"payoutPct":35.42},{"fiscalYear":2022,"dps":400,"yieldPct":4.74,"payoutPct":40.24},{"fiscalYear":2021,"dps":400,"yieldPct":3.67,"payoutPct":73.01},{"fiscalYear":2020,"dps":400,"yieldPct":3.46,"payoutPct":58.82},{"fiscalYear":2019,"dps":300,"yieldPct":3.4,"payoutPct":68.72},{"fiscalYear":2018,"dps":300,"yieldPct":2.98,"payoutPct":72.84}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":195253284769,"operatingIncome":7242336578,"netIncome":9786975804,"controllingNetIncome":9786975804,"ebitda":16976962536,"fcff":17218562568,"cfo":21845152606,"capex":4626590038,"totalAssets":434168419258,"totalLiabilities":39010317619,"totalEquity":395158101639,"cash":39488382602,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":207639235497,"operatingIncome":9695919016,"netIncome":11354807647,"controllingNetIncome":11354807647,"ebitda":19303436737,"fcff":22806908894,"cfo":29902881260,"capex":7095972366,"totalAssets":440900555804,"totalLiabilities":32950954575,"totalEquity":407949601229,"cash":30000355799,"totalDebt":1119165570},{"fiscalYear":2020,"statement":"연결","revenue":178557667313,"operatingIncome":11362294429,"netIncome":14858904600,"controllingNetIncome":14858904600,"ebitda":20419213428,"fcff":20938539710,"cfo":25339542066,"capex":4401002356,"totalAssets":442437586413,"totalLiabilities":27803337892,"totalEquity":414634248521,"cash":33991682888,"totalDebt":733145258},{"fiscalYear":2021,"statement":"연결","revenue":196083915586,"operatingIncome":14355454772,"netIncome":11970139406,"controllingNetIncome":11970139406,"ebitda":21762137823,"fcff":19826595843,"cfo":22036164481,"capex":2209568638,"totalAssets":447982644765,"totalLiabilities":29163386445,"totalEquity":418819258320,"cash":20361184860,"totalDebt":384056963},{"fiscalYear":2022,"statement":"연결","revenue":223860212776,"operatingIncome":13782733618,"netIncome":21497074696,"controllingNetIncome":21497074696,"ebitda":20255223625,"fcff":16281016053,"cfo":18154943056,"capex":1873927003,"totalAssets":464094161172,"totalLiabilities":33436780037,"totalEquity":430657381135,"cash":45806190523,"totalDebt":403083837},{"fiscalYear":2023,"statement":"연결","revenue":244258777569,"operatingIncome":15150182530,"netIncome":27476027732,"controllingNetIncome":27476027732,"ebitda":21166351889,"fcff":8224262361,"cfo":14873520051,"capex":6649257690,"totalAssets":480202443379,"totalLiabilities":33085143261,"totalEquity":447117300118,"cash":31290485667,"totalDebt":1229974294},{"fiscalYear":2024,"statement":"연결","revenue":290604602023,"operatingIncome":23779484995,"netIncome":32361865325,"controllingNetIncome":32361865325,"ebitda":29137204294,"fcff":15622040525,"cfo":24336523906,"capex":8714483381,"totalAssets":499377343872,"totalLiabilities":31205741041,"totalEquity":468171602831,"cash":16739383761,"totalDebt":967407674},{"fiscalYear":2025,"statement":"연결","revenue":279697463554,"operatingIncome":18535381001,"netIncome":27000481551,"controllingNetIncome":27000481551,"ebitda":24223644479,"fcff":50395414244,"cfo":56339700616,"capex":5944286372,"totalAssets":530548802467,"totalLiabilities":47725845830,"totalEquity":482822956637,"cash":28872179624,"totalDebt":627323601}],"quarterly":[{"stockCode":"009680","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":67782436907,"operatingIncome":4447931322,"netIncome":6643159893,"prevYearRevenue":70655889515,"prevYearOperatingIncome":4515748752,"prevYearNetIncome":6780455269,"source":"11014","updatedAt":"2026-08-26T22:24:03.581Z"},{"stockCode":"009680","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":69331885914,"operatingIncome":5649176205,"netIncome":7315889893,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:24:03.584Z"},{"stockCode":"009680","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":68316190894,"operatingIncome":4347573636,"netIncome":5730054993,"prevYearRevenue":71388021712,"prevYearOperatingIncome":4571623876,"prevYearNetIncome":7214599747,"source":"11013","updatedAt":"2026-08-26T22:24:03.095Z"},{"stockCode":"009680","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":73661865888,"operatingIncome":5812353762,"netIncome":7031852192,"prevYearRevenue":71195119021,"prevYearOperatingIncome":3866649598,"prevYearNetIncome":5826832018,"source":"11012","updatedAt":"2026-08-26T22:24:03.349Z"}]}