{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/014970","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":"014970","name":"삼륭물산","market":"KOSDAQ","sector":"골판지, 종이 상자 및 종이용기 제조업","lastPrice":4370,"marketCap":64785250000,"sharesOutstanding":14825000,"asOf":"2026-09-26T15:09:35.317Z"},"valuation":{"fiscalYear":2025,"per":10.7,"perTtm":10.14,"ttmPeriod":"25Q3~26Q2","pbr":1.13,"psr":0.69,"evEbitda":11.56,"ev":79170913584,"fcff":1509288442,"fcffYield":0.0191,"roe":0.1104,"revenueGrowth":{"y1":0.0022,"y3":0.0145,"y5":0.0164},"operatingIncomeGrowth":{"y1":0.1263,"y3":null,"y5":0.2666},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.183Z"},"price":{"high52w":10440,"low52w":3835,"fromHigh":-0.5814,"returns":[{"label":"1개월","value":-0.0068},{"label":"3개월","value":0.0331},{"label":"6개월","value":-0.5346},{"label":"1년","value":-0.3757},{"label":"3년","value":0.1973},{"label":"5년","value":-0.5187}]},"dividends":[{"fiscalYear":2025,"dps":105,"yieldPct":1.4,"payoutPct":25.7},{"fiscalYear":2024,"dps":75,"yieldPct":2.2,"payoutPct":-19.9},{"fiscalYear":2023,"dps":75,"yieldPct":2.1,"payoutPct":55.7},{"fiscalYear":2022,"dps":0,"yieldPct":1.5,"payoutPct":-43.2},{"fiscalYear":2021,"dps":75,"yieldPct":1.1,"payoutPct":-90.23},{"fiscalYear":2020,"dps":75,"yieldPct":0.7,"payoutPct":-20.62},{"fiscalYear":2019,"dps":75,"yieldPct":0.8,"payoutPct":195.34},{"fiscalYear":2018,"dps":75,"yieldPct":1.6,"payoutPct":158.8}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":84959784622,"operatingIncome":1114660701,"netIncome":-70139356,"controllingNetIncome":-50595842,"ebitda":6148319922,"fcff":1529866045,"cfo":5464721654,"capex":4828870117,"totalAssets":127218201573,"totalLiabilities":58586570671,"totalEquity":68631630902,"cash":16110918508,"totalDebt":44559389229},{"fiscalYear":2019,"statement":"연결","revenue":88705130257,"operatingIncome":1566806647,"netIncome":580712211,"controllingNetIncome":613371955,"ebitda":7646283154,"fcff":1172007454,"cfo":4575812140,"capex":4376384328,"totalAssets":125593734575,"totalLiabilities":54053386142,"totalEquity":71540348433,"cash":13600894670,"totalDebt":37768042001},{"fiscalYear":2020,"statement":"연결","revenue":86905996098,"operatingIncome":1999405697,"netIncome":-5502662901,"controllingNetIncome":-5491042664,"ebitda":15708163516,"fcff":3664620314,"cfo":5833916867,"capex":2762537628,"totalAssets":116092845905,"totalLiabilities":50995763174,"totalEquity":65097082731,"cash":15072326013,"totalDebt":36839988826},{"fiscalYear":2021,"statement":"연결","revenue":87692633489,"operatingIncome":914318075,"netIncome":-1257223166,"controllingNetIncome":-1070876576,"ebitda":12312131375,"fcff":-30905173,"cfo":5252369544,"capex":5715231578,"totalAssets":114979365053,"totalLiabilities":52098230295,"totalEquity":62881134758,"cash":15477910701,"totalDebt":38626721856},{"fiscalYear":2022,"statement":"연결","revenue":90280280019,"operatingIncome":-1171753276,"netIncome":-2621835777,"controllingNetIncome":-2607370306,"ebitda":2336333019,"fcff":-2368188652,"cfo":-2342905024,"capex":849966529,"totalAssets":112471091464,"totalLiabilities":52856987862,"totalEquity":59614103602,"cash":6448125505,"totalDebt":37642285831},{"fiscalYear":2023,"statement":"연결","revenue":86280033374,"operatingIncome":1178662628,"netIncome":2026435971,"controllingNetIncome":2035242278,"ebitda":4693344696,"fcff":5814817165,"cfo":6956111446,"capex":2453405619,"totalAssets":104708757325,"totalLiabilities":44514987516,"totalEquity":60193769809,"cash":8820163174,"totalDebt":32123125156},{"fiscalYear":2024,"statement":"연결","revenue":94049530822,"operatingIncome":5786457572,"netIncome":-5600075706,"controllingNetIncome":-5594143758,"ebitda":14989906813,"fcff":5762847302,"cfo":7111026776,"capex":2568720317,"totalAssets":98958483256,"totalLiabilities":47010456513,"totalEquity":51948026743,"cash":16588304829,"totalDebt":34122106043},{"fiscalYear":2025,"statement":"연결","revenue":94256105408,"operatingIncome":6517348342,"netIncome":6044698736,"controllingNetIncome":6053139380,"ebitda":6848571059,"fcff":1509288442,"cfo":1331843239,"capex":898079065,"totalAssets":99824976715,"totalLiabilities":43008799684,"totalEquity":56816177031,"cash":15718549298,"totalDebt":30104212882}],"quarterly":[{"stockCode":"014970","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":23191386798,"operatingIncome":814560951,"netIncome":1760372499,"prevYearRevenue":23633914330,"prevYearOperatingIncome":284722239,"prevYearNetIncome":1057021409,"source":"11014","updatedAt":"2026-08-26T22:29:44.124Z"},{"stockCode":"014970","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":24238232210,"operatingIncome":3648511457,"netIncome":2139720016,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:29:44.127Z"},{"stockCode":"014970","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":23947109744,"operatingIncome":677528593,"netIncome":543801346,"prevYearRevenue":22145660685,"prevYearOperatingIncome":1109435332,"prevYearNetIncome":998529769,"source":"11013","updatedAt":"2026-08-26T22:29:43.627Z"},{"stockCode":"014970","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":29764159850,"operatingIncome":2261664438,"netIncome":1943305532,"prevYearRevenue":24680825715,"prevYearOperatingIncome":915078739,"prevYearNetIncome":1175248195,"source":"11012","updatedAt":"2026-08-26T22:29:43.866Z"}]}