{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/010640","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":"010640","name":"진양폴리우레탄","market":"KOSPI","sector":"플라스틱제품 제조업","lastPrice":2040,"marketCap":34068000000,"sharesOutstanding":16700000,"asOf":"2026-09-26T15:09:35.303Z"},"valuation":{"fiscalYear":2025,"per":20.99,"perTtm":13.23,"ttmPeriod":"25Q3~26Q2","pbr":1.08,"psr":0.73,"evEbitda":22.17,"ev":69696414208,"fcff":-17382253210,"fcffYield":-0.2494,"roe":0.0504,"revenueGrowth":{"y1":-0.1371,"y3":-0.0401,"y5":0.0467},"operatingIncomeGrowth":{"y1":-0.5401,"y3":-0.1781,"y5":-0.0403},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.337Z"},"price":{"high52w":5200,"low52w":1483,"fromHigh":-0.6077,"returns":[{"label":"1개월","value":0.0664},{"label":"3개월","value":0.2064},{"label":"6개월","value":-0.1824},{"label":"1년","value":-0.531},{"label":"3년","value":-0.6969},{"label":"5년","value":-0.4715}]},"dividends":[{"fiscalYear":2025,"dps":150,"yieldPct":4.1,"payoutPct":92.4},{"fiscalYear":2024,"dps":250,"yieldPct":3.7,"payoutPct":71.4},{"fiscalYear":2023,"dps":250,"yieldPct":3.9,"payoutPct":68.2},{"fiscalYear":2022,"dps":200,"yieldPct":3.3,"payoutPct":57.3},{"fiscalYear":2021,"dps":175,"yieldPct":1.9,"payoutPct":46},{"fiscalYear":2020,"dps":125,"yieldPct":2.7,"payoutPct":77.5},{"fiscalYear":2019,"dps":100,"yieldPct":2.8,"payoutPct":13.2}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":30104368734,"operatingIncome":1110591983,"netIncome":957732274,"controllingNetIncome":null,"ebitda":2279401762,"fcff":1185607678,"cfo":1403741204,"capex":304372227,"totalAssets":35008057720,"totalLiabilities":15980896202,"totalEquity":19027161518,"cash":71257102,"totalDebt":2480000000},{"fiscalYear":2019,"statement":"연결","revenue":35112975113,"operatingIncome":3103548924,"netIncome":7552693845,"controllingNetIncome":7552693845,"ebitda":4017339875,"fcff":-4717655494,"cfo":3398663101,"capex":8166121539,"totalAssets":43396757140,"totalLiabilities":16812694359,"totalEquity":26584062781,"cash":343204118,"totalDebt":8107558135},{"fiscalYear":2020,"statement":"연결","revenue":37116140302,"operatingIncome":2242712780,"netIncome":1612417166,"controllingNetIncome":1612417166,"ebitda":3655964097,"fcff":1525382909,"cfo":2680043886,"capex":1271436422,"totalAssets":44798057577,"totalLiabilities":17883675068,"totalEquity":26914382509,"cash":417337127,"totalDebt":8420658692},{"fiscalYear":2021,"statement":"연결","revenue":53069415717,"operatingIncome":4715418691,"netIncome":3802118983,"controllingNetIncome":3802118983,"ebitda":6141151935,"fcff":3080022080,"cfo":4160884188,"capex":1199001660,"totalAssets":48090926524,"totalLiabilities":18619836523,"totalEquity":29471090001,"cash":454682792,"totalDebt":7864861724},{"fiscalYear":2022,"statement":"연결","revenue":52720489763,"operatingIncome":3288372484,"netIncome":3493035703,"controllingNetIncome":3493035703,"ebitda":4018094217,"fcff":3780265983,"cfo":4935120817,"capex":1261151204,"totalAssets":46084520659,"totalLiabilities":15374877852,"totalEquity":30709642807,"cash":84766995,"totalDebt":6311065905},{"fiscalYear":2023,"statement":"연결","revenue":54512150091,"operatingIncome":3960005024,"netIncome":3663580218,"controllingNetIncome":3506185806,"ebitda":5417624550,"fcff":-860106615,"cfo":5295053113,"capex":6372383836,"totalAssets":51748834667,"totalLiabilities":19533006054,"totalEquity":32215828613,"cash":1284205461,"totalDebt":10549700549},{"fiscalYear":2024,"statement":"별도","revenue":54038232041,"operatingIncome":3970306773,"netIncome":3163716225,"controllingNetIncome":null,"ebitda":5803600736,"fcff":-3494553137,"cfo":5171566099,"capex":8754597102,"totalAssets":57413480032,"totalLiabilities":24679368630,"totalEquity":32734111402,"cash":1115698298,"totalDebt":16711927401},{"fiscalYear":2025,"statement":"별도","revenue":46628342500,"operatingIncome":1826014622,"netIncome":1622985123,"controllingNetIncome":null,"ebitda":3143996006,"fcff":-17382253210,"cfo":3082472914,"capex":20539613190,"totalAssets":75820360310,"totalLiabilities":44134444609,"totalEquity":31685915701,"cash":1223231,"totalDebt":35629637439}],"quarterly":[{"stockCode":"010640","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":11750762526,"operatingIncome":616658326,"netIncome":450288304,"prevYearRevenue":12985655968,"prevYearOperatingIncome":853554894,"prevYearNetIncome":668274716,"source":"11014","updatedAt":"2026-08-26T22:33:18.124Z"},{"stockCode":"010640","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":11930684861,"operatingIncome":437395018,"netIncome":267415750,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:33:18.125Z"},{"stockCode":"010640","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":12428586757,"operatingIncome":289754924,"netIncome":278396610,"prevYearRevenue":11744344207,"prevYearOperatingIncome":319698448,"prevYearNetIncome":621026082,"source":"11013","updatedAt":"2026-08-26T22:33:17.581Z"},{"stockCode":"010640","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":14929336635,"operatingIncome":1774927073,"netIncome":1578994409,"prevYearRevenue":11202550906,"prevYearOperatingIncome":452262830,"prevYearNetIncome":284254987,"source":"11012","updatedAt":"2026-08-26T22:33:17.857Z"}]}