{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/009770","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":"009770","name":"삼정펄프","market":"KOSPI","sector":"펄프, 종이 및 판지 제조업","lastPrice":27600,"marketCap":68999199600,"sharesOutstanding":2499971,"asOf":"2026-09-26T15:09:35.299Z"},"valuation":{"fiscalYear":2025,"per":2.2,"perTtm":4.54,"ttmPeriod":"25Q3~26Q2","pbr":0.24,"psr":0.46,"evEbitda":13.36,"ev":46054043359,"fcff":3172315165,"fcffYield":0.0689,"roe":0.1151,"revenueGrowth":{"y1":-0.0935,"y3":-0.0522,"y5":0.003},"operatingIncomeGrowth":{"y1":-1.2959,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.078Z"},"price":{"high52w":36450,"low52w":25400,"fromHigh":-0.2428,"returns":[{"label":"1개월","value":-0.0054},{"label":"3개월","value":0.0656},{"label":"6개월","value":-0.1293},{"label":"1년","value":-0.0195},{"label":"3년","value":0.1107},{"label":"5년","value":-0.1362}]},"dividends":[{"fiscalYear":2025,"dps":1000,"yieldPct":3.2,"payoutPct":7.9},{"fiscalYear":2024,"dps":1000,"yieldPct":4,"payoutPct":6.2},{"fiscalYear":2023,"dps":1000,"yieldPct":4,"payoutPct":17.89},{"fiscalYear":2022,"dps":1000,"yieldPct":3.8,"payoutPct":-26.2},{"fiscalYear":2021,"dps":1000,"yieldPct":3.5,"payoutPct":32.8},{"fiscalYear":2020,"dps":1000,"yieldPct":3.3,"payoutPct":9.3},{"fiscalYear":2017,"dps":1000,"yieldPct":2.3,"payoutPct":23.97}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":135612627002,"operatingIncome":-4291895045,"netIncome":-174158032,"controllingNetIncome":-554418502,"ebitda":3290339365,"fcff":250480434,"cfo":1835364703,"capex":1622080174,"totalAssets":201823661159,"totalLiabilities":21477706380,"totalEquity":180345954779,"cash":7910488888,"totalDebt":1595000000},{"fiscalYear":2019,"statement":"별도","revenue":147064265311,"operatingIncome":6702263684,"netIncome":4670508769,"controllingNetIncome":null,"ebitda":13183632905,"fcff":15726364235,"cfo":16818531449,"capex":1133306984,"totalAssets":206283506389,"totalLiabilities":21658225341,"totalEquity":184625281048,"cash":10955861023,"totalDebt":3012983351},{"fiscalYear":2020,"statement":"별도","revenue":146331017088,"operatingIncome":13559837904,"netIncome":26856455616,"controllingNetIncome":null,"ebitda":19764956044,"fcff":8216405930,"cfo":13794737040,"capex":5602432514,"totalAssets":232780512956,"totalLiabilities":21806866505,"totalEquity":210973646451,"cash":19107427647,"totalDebt":1094249661},{"fiscalYear":2021,"statement":"별도","revenue":138137181380,"operatingIncome":1344597894,"netIncome":7614074852,"controllingNetIncome":null,"ebitda":6574693228,"fcff":-1592171413,"cfo":1718650242,"capex":3310974376,"totalAssets":239413228555,"totalLiabilities":23293617870,"totalEquity":216119610685,"cash":20322932213,"totalDebt":1154253395},{"fiscalYear":2022,"statement":"별도","revenue":174464091782,"operatingIncome":4665535399,"netIncome":-957080026,"controllingNetIncome":null,"ebitda":7613785852,"fcff":-849964508,"cfo":2215876485,"capex":3065865760,"totalAssets":232663818640,"totalLiabilities":19657538379,"totalEquity":213006280261,"cash":13948665046,"totalDebt":836079665},{"fiscalYear":2023,"statement":"별도","revenue":178308058944,"operatingIncome":7375339325,"netIncome":13973439920,"controllingNetIncome":null,"ebitda":10735154934,"fcff":8174468945,"cfo":13056936982,"capex":4882468037,"totalAssets":242673645106,"totalLiabilities":18538669154,"totalEquity":224134975952,"cash":20989943815,"totalDebt":835574832},{"fiscalYear":2024,"statement":"별도","revenue":163884080446,"operatingIncome":4868322824,"netIncome":37954518636,"controllingNetIncome":null,"ebitda":8542883586,"fcff":15466916869,"cfo":21259638180,"capex":5867774723,"totalAssets":298459252351,"totalLiabilities":40124645490,"totalEquity":258334606861,"cash":11423491931,"totalDebt":165106861},{"fiscalYear":2025,"statement":"별도","revenue":148565929898,"operatingIncome":-1440493506,"netIncome":31390588901,"controllingNetIncome":null,"ebitda":3447104183,"fcff":3172315165,"cfo":5813567291,"capex":2674497565,"totalAssets":322255669541,"totalLiabilities":35210679822,"totalEquity":287044989719,"cash":23393591996,"totalDebt":448435755}],"quarterly":[{"stockCode":"009770","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":38611218440,"operatingIncome":-192367687,"netIncome":14194951285,"prevYearRevenue":40265248390,"prevYearOperatingIncome":465074089,"prevYearNetIncome":5984542856,"source":"11014","updatedAt":"2026-08-26T22:29:12.707Z"},{"stockCode":"009770","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":31336610959,"operatingIncome":-2665748463,"netIncome":3426290208,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:29:12.709Z"},{"stockCode":"009770","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":26941358188,"operatingIncome":-1058461125,"netIncome":-15971279067,"prevYearRevenue":39729419605,"prevYearOperatingIncome":417366354,"prevYearNetIncome":7177916979,"source":"11013","updatedAt":"2026-08-26T22:29:12.186Z"},{"stockCode":"009770","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":29636958119,"operatingIncome":-10366921,"netIncome":13542267620,"prevYearRevenue":38888680894,"prevYearOperatingIncome":1000256290,"prevYearNetIncome":6591430429,"source":"11012","updatedAt":"2026-08-26T22:29:12.442Z"}]}