{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/012280","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":"012280","name":"영화금속","market":"KOSPI","sector":"자동차 신품 부품 제조업","lastPrice":3600,"marketCap":35657643600,"sharesOutstanding":9904901,"asOf":"2026-09-26T15:09:35.309Z"},"valuation":{"fiscalYear":2025,"per":2.93,"perTtm":2.7,"ttmPeriod":"25Q3~26Q2","pbr":0.44,"psr":0.1,"evEbitda":5.03,"ev":113293690856,"fcff":8297307602,"fcffYield":0.0732,"roe":0.1574,"revenueGrowth":{"y1":0.1648,"y3":0.0725,"y5":0.1439},"operatingIncomeGrowth":{"y1":0.541,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.304Z"},"price":{"high52w":5800.249,"low52w":3574.0972,"fromHigh":-0.3793,"returns":[{"label":"1개월","value":-0.122},{"label":"3개월","value":-0.1064},{"label":"6개월","value":-0.3207},{"label":"1년","value":-0.1877},{"label":"3년","value":-0.2122},{"label":"5년","value":-0.6766}]},"dividends":[{"fiscalYear":2025,"dps":35,"yieldPct":3.58,"payoutPct":null},{"fiscalYear":2024,"dps":30,"yieldPct":3.39,"payoutPct":null},{"fiscalYear":2023,"dps":20,"yieldPct":2.26,"payoutPct":null},{"fiscalYear":2020,"dps":15,"yieldPct":0.65,"payoutPct":null},{"fiscalYear":2017,"dps":30,"yieldPct":2.14,"payoutPct":28.08}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":226746202073,"operatingIncome":1069955704,"netIncome":1030946091,"controllingNetIncome":null,"ebitda":7650886999,"fcff":-4074818895,"cfo":6755791503,"capex":13019735828,"totalAssets":208397874825,"totalLiabilities":138829452608,"totalEquity":69568422217,"cash":10647963645,"totalDebt":102937675393},{"fiscalYear":2019,"statement":"별도","revenue":232624501276,"operatingIncome":2018153288,"netIncome":264119331,"controllingNetIncome":null,"ebitda":10023773524,"fcff":3463324020,"cfo":3357904460,"capex":1588174479,"totalAssets":201880456881,"totalLiabilities":131162598567,"totalEquity":70717858314,"cash":5925871441,"totalDebt":97296172214},{"fiscalYear":2020,"statement":"별도","revenue":179397569568,"operatingIncome":-6062068476,"netIncome":-9046781922,"controllingNetIncome":null,"ebitda":2383109179,"fcff":null,"cfo":6966937158,"capex":null,"totalAssets":197590024645,"totalLiabilities":123903361898,"totalEquity":73686662747,"cash":9082270044,"totalDebt":90802523098},{"fiscalYear":2021,"statement":"별도","revenue":235523771275,"operatingIncome":-16352615533,"netIncome":-18521148795,"controllingNetIncome":null,"ebitda":-8147200602,"fcff":null,"cfo":-11256152607,"capex":null,"totalAssets":211560372817,"totalLiabilities":150705229837,"totalEquity":60855142980,"cash":6149363633,"totalDebt":99595147395},{"fiscalYear":2022,"statement":"별도","revenue":284850842623,"operatingIncome":-1121315071,"netIncome":469416270,"controllingNetIncome":null,"ebitda":6713223251,"fcff":null,"cfo":5322493043,"capex":null,"totalAssets":220738936358,"totalLiabilities":158037883342,"totalEquity":62701053016,"cash":13051189115,"totalDebt":98297906033},{"fiscalYear":2023,"statement":"별도","revenue":292311699831,"operatingIncome":9395601425,"netIncome":7535978187,"controllingNetIncome":null,"ebitda":16668486508,"fcff":null,"cfo":11141535855,"capex":null,"totalAssets":210002658451,"totalLiabilities":142474702201,"totalEquity":67527956250,"cash":7359253832,"totalDebt":27605310000},{"fiscalYear":2024,"statement":"별도","revenue":301699111405,"operatingIncome":9880071656,"netIncome":8654294939,"controllingNetIncome":null,"ebitda":16951283419,"fcff":null,"cfo":14765886514,"capex":null,"totalAssets":216774804117,"totalLiabilities":143807580072,"totalEquity":72967224045,"cash":7387424333,"totalDebt":85493969466},{"fiscalYear":2025,"statement":"별도","revenue":351423851427,"operatingIncome":15225526956,"netIncome":12160896284,"controllingNetIncome":null,"ebitda":22512477174,"fcff":8297307602,"cfo":14220034444,"capex":9085012425,"totalAssets":236092067182,"totalLiabilities":154549256247,"totalEquity":81542810935,"cash":6812321207,"totalDebt":84448368463}],"quarterly":[{"stockCode":"012280","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":85435403352,"operatingIncome":3166457580,"netIncome":2838752231,"prevYearRevenue":81595052128,"prevYearOperatingIncome":2177471965,"prevYearNetIncome":2274250554,"source":"11014","updatedAt":"2026-08-26T22:32:00.406Z"},{"stockCode":"012280","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":84725982895,"operatingIncome":2161965778,"netIncome":3293619095,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:32:00.409Z"},{"stockCode":"012280","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":90081713927,"operatingIncome":3100415196,"netIncome":3474224316,"prevYearRevenue":84255889440,"prevYearOperatingIncome":3193355124,"prevYearNetIncome":2610843627,"source":"11013","updatedAt":"2026-08-26T22:31:59.738Z"},{"stockCode":"012280","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":92150429610,"operatingIncome":4212081763,"netIncome":3592527895,"prevYearRevenue":97006575740,"prevYearOperatingIncome":6703748474,"prevYearNetIncome":3417681331,"source":"11012","updatedAt":"2026-08-26T22:32:00.058Z"}]}