{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/015750","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":"015750","name":"성우하이텍","market":"KOSDAQ","sector":"자동차 신품 부품 제조업","lastPrice":5830,"marketCap":466400000000,"sharesOutstanding":80000000,"asOf":"2026-09-26T15:09:35.318Z"},"valuation":{"fiscalYear":2025,"per":2.38,"perTtm":2.91,"ttmPeriod":"25Q3~26Q2","pbr":0.27,"psr":0.11,"evEbitda":0.15,"ev":73319097445,"fcff":135723060183,"fcffYield":1.8511,"roe":0.122,"revenueGrowth":{"y1":0.0324,"y3":0.0329,"y5":0.0809},"operatingIncomeGrowth":{"y1":0.1787,"y3":0.3475,"y5":1.1513},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.135Z"},"price":{"high52w":11310,"low52w":5150,"fromHigh":-0.4845,"returns":[{"label":"1개월","value":-0.0251},{"label":"3개월","value":0.0139},{"label":"6개월","value":-0.3493},{"label":"1년","value":0.0619},{"label":"3년","value":-0.3656},{"label":"5년","value":-0.0034}]},"dividends":[{"fiscalYear":2025,"dps":200,"yieldPct":2.92,"payoutPct":9.48},{"fiscalYear":2024,"dps":150,"yieldPct":2.93,"payoutPct":8.57},{"fiscalYear":2023,"dps":150,"yieldPct":1.56,"payoutPct":7.06},{"fiscalYear":2022,"dps":100,"yieldPct":2,"payoutPct":20.55},{"fiscalYear":2021,"dps":80,"yieldPct":1.39,"payoutPct":14.24},{"fiscalYear":2020,"dps":50,"yieldPct":1.12,"payoutPct":null},{"fiscalYear":2019,"dps":80,"yieldPct":2.16,"payoutPct":16.28},{"fiscalYear":2018,"dps":80,"yieldPct":2.16,"payoutPct":26.34}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":3456881745863,"operatingIncome":75393190729,"netIncome":18546014189,"controllingNetIncome":24293536945,"ebitda":317828070256,"fcff":75371993447,"cfo":270882246005,"capex":226827197236,"totalAssets":3317671246866,"totalLiabilities":2038189448168,"totalEquity":1279481798698,"cash":194728307642,"totalDebt":1369022923846},{"fiscalYear":2019,"statement":"연결","revenue":3389454157211,"operatingIncome":73354786854,"netIncome":29501513524,"controllingNetIncome":39317319368,"ebitda":324307866128,"fcff":48181658757,"cfo":382712421472,"capex":364082455730,"totalAssets":3446277583805,"totalLiabilities":2130070845835,"totalEquity":1316206737970,"cash":198901342911,"totalDebt":1399041572996},{"fiscalYear":2020,"statement":"연결","revenue":2970332347975,"operatingIncome":5266596282,"netIncome":-62879112830,"controllingNetIncome":-52062570398,"ebitda":242491856280,"fcff":123751404923,"cfo":328323165046,"capex":236991917239,"totalAssets":3341459161912,"totalLiabilities":2091115148367,"totalEquity":1250344013545,"cash":306282382617,"totalDebt":1380556825273},{"fiscalYear":2021,"statement":"연결","revenue":3348589918051,"operatingIncome":76353909960,"netIncome":39036280685,"controllingNetIncome":44932045061,"ebitda":304428134721,"fcff":17846036524,"cfo":254140827676,"capex":258012765065,"totalAssets":3506320374266,"totalLiabilities":2126165644483,"totalEquity":1380154729783,"cash":235642990791,"totalDebt":1411136602888},{"fiscalYear":2022,"statement":"연결","revenue":3977034638341,"operatingIncome":99182732498,"netIncome":38511491705,"controllingNetIncome":38934260808,"ebitda":332900073799,"fcff":-63496955508,"cfo":199960824518,"capex":291707457861,"totalAssets":3664171049813,"totalLiabilities":2213559723081,"totalEquity":1450611326732,"cash":183488582386,"totalDebt":1432066447427},{"fiscalYear":2023,"statement":"연결","revenue":4321987308635,"operatingIncome":256728659148,"netIncome":175705270904,"controllingNetIncome":169933804180,"ebitda":479269734399,"fcff":81814791117,"cfo":375424338839,"capex":356570734873,"totalAssets":4035672129355,"totalLiabilities":2390828928961,"totalEquity":1644843200394,"cash":296034115590,"totalDebt":450498344926},{"fiscalYear":2024,"statement":"연결","revenue":4245092707610,"operatingIncome":205882638168,"netIncome":135061912598,"controllingNetIncome":196520571541,"ebitda":435688701490,"fcff":-10096032200,"cfo":415643728176,"capex":484119123489,"totalAssets":4563110591664,"totalLiabilities":2721044802192,"totalEquity":1842065789472,"cash":302035848040,"totalDebt":null},{"fiscalYear":2025,"statement":"연결","revenue":4382670411366,"operatingIncome":242683147425,"netIncome":177848204213,"controllingNetIncome":195745249991,"ebitda":494291588870,"fcff":135723060183,"cfo":453327741638,"capex":390011955235,"totalAssets":4867042087907,"totalLiabilities":2793950166991,"totalEquity":2073091920916,"cash":393080902555,"totalDebt":null}],"quarterly":[{"stockCode":"015750","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":1185106352095,"operatingIncome":63430613435,"netIncome":61671948248,"prevYearRevenue":1055352701181,"prevYearOperatingIncome":43998437702,"prevYearNetIncome":7648090975,"source":"11014","updatedAt":"2026-08-26T22:21:48.635Z"},{"stockCode":"015750","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":994710908836,"operatingIncome":55618875345,"netIncome":51479684960,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:21:48.639Z"},{"stockCode":"015750","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":1069577960819,"operatingIncome":54495556673,"netIncome":31174391298,"prevYearRevenue":1048933788637,"prevYearOperatingIncome":58249987510,"prevYearNetIncome":42783474349,"source":"11013","updatedAt":"2026-08-26T22:21:48.102Z"},{"stockCode":"015750","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":1126339978027,"operatingIncome":65055337053,"netIncome":16133391187,"prevYearRevenue":1153919361798,"prevYearOperatingIncome":65383671135,"prevYearNetIncome":21913096656,"source":"11012","updatedAt":"2026-08-26T22:21:48.348Z"}]}