{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/014820","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":"014820","name":"동원시스템즈","market":"KOSPI","sector":"플라스틱제품 제조업","lastPrice":21000,"marketCap":608816922000,"sharesOutstanding":28991282,"asOf":"2026-09-26T15:09:35.316Z"},"valuation":{"fiscalYear":2025,"per":11.34,"perTtm":9.61,"ttmPeriod":"25Q3~26Q2","pbr":0.71,"psr":0.44,"evEbitda":5.82,"ev":921550220085,"fcff":85413808737,"fcffYield":0.0927,"roe":0.0632,"revenueGrowth":{"y1":0.0289,"y3":-0.0151,"y5":0.0494},"operatingIncomeGrowth":{"y1":-0.2802,"y3":-0.1036,"y5":-0.075},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.270Z"},"price":{"high52w":30200,"low52w":17960,"fromHigh":-0.3046,"returns":[{"label":"1개월","value":-0.0278},{"label":"3개월","value":0.1693},{"label":"6개월","value":-0.2},{"label":"1년","value":-0.2308},{"label":"3년","value":-0.3},{"label":"5년","value":-0.6764}]},"dividends":[{"fiscalYear":2025,"dps":600,"yieldPct":1,"payoutPct":32.73},{"fiscalYear":2024,"dps":600,"yieldPct":1.7,"payoutPct":24.26},{"fiscalYear":2023,"dps":600,"yieldPct":1.8,"payoutPct":27.36},{"fiscalYear":2022,"dps":600,"yieldPct":1.4,"payoutPct":24.28},{"fiscalYear":2021,"dps":600,"yieldPct":1.2,"payoutPct":36.49},{"fiscalYear":2020,"dps":600,"yieldPct":1.9,"payoutPct":25.03},{"fiscalYear":2019,"dps":500,"yieldPct":1.72,"payoutPct":20.02},{"fiscalYear":2018,"dps":500,"yieldPct":1.06,"payoutPct":15.19}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":1026318922641,"operatingIncome":78799106070,"netIncome":63612159858,"controllingNetIncome":53426100049,"ebitda":119728066417,"fcff":-2565528012,"cfo":75025943056,"capex":87339331290,"totalAssets":1124057799569,"totalLiabilities":587531568410,"totalEquity":536526231159,"cash":80206792518,"totalDebt":392254344514},{"fiscalYear":2019,"statement":"연결","revenue":1042352585053,"operatingIncome":75188119622,"netIncome":46800082986,"controllingNetIncome":38156632194,"ebitda":124565196273,"fcff":2426791124,"cfo":122678613953,"capex":128645173859,"totalAssets":1154599033765,"totalLiabilities":580838139577,"totalEquity":573760894188,"cash":49820360158,"totalDebt":390504852953},{"fiscalYear":2020,"statement":"연결","revenue":1078539543985,"operatingIncome":97672315873,"netIncome":61635027050,"controllingNetIncome":51476672522,"ebitda":153921665304,"fcff":18117507394,"cfo":133565498162,"capex":122481099410,"totalAssets":1255817451246,"totalLiabilities":639356720600,"totalEquity":616460730646,"cash":55452109846,"totalDebt":436292234586},{"fiscalYear":2021,"statement":"연결","revenue":1250882270311,"operatingIncome":89997435703,"netIncome":48134726054,"controllingNetIncome":39871444759,"ebitda":158918683589,"fcff":15024139286,"cfo":85301677323,"capex":77574665056,"totalAssets":1492014739252,"totalLiabilities":826642450395,"totalEquity":665372288857,"cash":74033300755,"totalDebt":570498972369},{"fiscalYear":2022,"statement":"연결","revenue":1436999451562,"operatingIncome":91839427774,"netIncome":72334600495,"controllingNetIncome":72336529553,"ebitda":170478297114,"fcff":128939845243,"cfo":214671434652,"capex":99514138308,"totalAssets":1451669982270,"totalLiabilities":722040384353,"totalEquity":729629597917,"cash":50846324141,"totalDebt":496216546164},{"fiscalYear":2023,"statement":"연결","revenue":1276650646414,"operatingIncome":80851256459,"netIncome":64350437874,"controllingNetIncome":64200868643,"ebitda":159927318959,"fcff":91689380122,"cfo":214451606942,"capex":143130949702,"totalAssets":1535857779602,"totalLiabilities":761806993435,"totalEquity":774050786167,"cash":77908425701,"totalDebt":510982620165},{"fiscalYear":2024,"statement":"연결","revenue":1334257031663,"operatingIncome":91904557765,"netIncome":72514840371,"controllingNetIncome":72413981495,"ebitda":182061947898,"fcff":97463242238,"cfo":155548187296,"capex":76931359018,"totalAssets":1552612232456,"totalLiabilities":716177688598,"totalEquity":836434543858,"cash":132235277138,"totalDebt":500036493045},{"fiscalYear":2025,"statement":"연결","revenue":1372874325188,"operatingIncome":66155675299,"netIncome":53724930722,"controllingNetIncome":53673113010,"ebitda":158388640683,"fcff":85413808737,"cfo":138668647854,"capex":69225231525,"totalAssets":1530722788822,"totalLiabilities":668078508038,"totalEquity":862644280784,"cash":158748112816,"totalDebt":471481410901}],"quarterly":[{"stockCode":"014820","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":356390780777,"operatingIncome":20196812587,"netIncome":15293794204,"prevYearRevenue":348528166860,"prevYearOperatingIncome":28177977012,"prevYearNetIncome":17797792143,"source":"11014","updatedAt":"2026-08-26T22:21:19.799Z"},{"stockCode":"014820","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":313351793114,"operatingIncome":7503353371,"netIncome":11978847357,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:21:19.802Z"},{"stockCode":"014820","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":337811389596,"operatingIncome":13037548307,"netIncome":16190627325,"prevYearRevenue":336786236984,"prevYearOperatingIncome":12546516335,"prevYearNetIncome":10627840645,"source":"11013","updatedAt":"2026-08-26T22:21:19.270Z"},{"stockCode":"014820","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":402189492881,"operatingIncome":31383311598,"netIncome":19869773834,"prevYearRevenue":366345514313,"prevYearOperatingIncome":25908993006,"prevYearNetIncome":15824448516,"source":"11012","updatedAt":"2026-08-26T22:21:19.524Z"}]}