{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/016590","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":"016590","name":"신대양제지","market":"KOSPI","sector":"골판지, 종이 상자 및 종이용기 제조업","lastPrice":9800,"marketCap":394918636000,"sharesOutstanding":40297820,"asOf":"2026-09-26T15:09:35.320Z"},"valuation":{"fiscalYear":2025,"per":17.33,"perTtm":12.34,"ttmPeriod":"25Q3~26Q2","pbr":0.66,"psr":0.62,"evEbitda":6.08,"ev":297892877783,"fcff":12475627013,"fcffYield":0.0419,"roe":0.0383,"revenueGrowth":{"y1":-0.0288,"y3":-0.0185,"y5":0.0098},"operatingIncomeGrowth":{"y1":-0.2405,"y3":-0.241,"y5":-0.1921},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.272Z"},"price":{"high52w":16400,"low52w":8520,"fromHigh":-0.4024,"returns":[{"label":"1개월","value":-0.0249},{"label":"3개월","value":0.1356},{"label":"6개월","value":-0.2479},{"label":"1년","value":-0.0943},{"label":"3년","value":0.8182},{"label":"5년","value":0.025}]},"dividends":[{"fiscalYear":2025,"dps":225,"yieldPct":1.7,"payoutPct":29.9},{"fiscalYear":2024,"dps":200,"yieldPct":3.4,"payoutPct":18.1},{"fiscalYear":2023,"dps":150,"yieldPct":2.6,"payoutPct":9.8},{"fiscalYear":2022,"dps":1250,"yieldPct":1.5,"payoutPct":8.8},{"fiscalYear":2021,"dps":1250,"yieldPct":1.5,"payoutPct":7.4},{"fiscalYear":2020,"dps":625,"yieldPct":1,"payoutPct":5.2},{"fiscalYear":2019,"dps":625,"yieldPct":1,"payoutPct":3.4},{"fiscalYear":2018,"dps":750,"yieldPct":1.2,"payoutPct":3}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":709355684857,"operatingIncome":116632087121,"netIncome":98437569504,"controllingNetIncome":79282354956,"ebitda":144581611761,"fcff":105637857475,"cfo":137275757667,"capex":35392679621,"totalAssets":746772367343,"totalLiabilities":240285797504,"totalEquity":506486569839,"cash":3815789633,"totalDebt":117256610606},{"fiscalYear":2019,"statement":"연결","revenue":646815209246,"operatingIncome":94690808825,"netIncome":72267791568,"controllingNetIncome":55806942275,"ebitda":122643080776,"fcff":89725961056,"cfo":104387372823,"capex":16947413582,"totalAssets":768604072999,"totalLiabilities":194818135525,"totalEquity":573785937474,"cash":3932021951,"totalDebt":81476087620},{"fiscalYear":2020,"statement":"연결","revenue":609205004357,"operatingIncome":64604114820,"netIncome":45706345974,"controllingNetIncome":42429774351,"ebitda":101098369128,"fcff":63100923315,"cfo":98169484148,"capex":36594348964,"totalAssets":809132235371,"totalLiabilities":209644030154,"totalEquity":599488205217,"cash":24610899184,"totalDebt":93219463494},{"fiscalYear":2021,"statement":"연결","revenue":681565905342,"operatingIncome":54395725480,"netIncome":60434795558,"controllingNetIncome":54114187425,"ebitda":80032195338,"fcff":3956632831,"cfo":20729642287,"capex":17998310925,"totalAssets":845951511735,"totalLiabilities":219154383689,"totalEquity":626797128046,"cash":12244441370,"totalDebt":98629874023},{"fiscalYear":2022,"statement":"연결","revenue":676402223828,"operatingIncome":50861766330,"netIncome":51281300998,"controllingNetIncome":47580973943,"ebitda":96235405236,"fcff":43490115341,"cfo":92472648915,"capex":50591021451,"totalAssets":884529889834,"totalLiabilities":227229978192,"totalEquity":657299911642,"cash":20143466200,"totalDebt":72987385071},{"fiscalYear":2023,"statement":"연결","revenue":645359891647,"operatingIncome":58513877508,"netIncome":51251648060,"controllingNetIncome":47860380282,"ebitda":87322950703,"fcff":63265160632,"cfo":84741330614,"capex":23967673785,"totalAssets":876212192768,"totalLiabilities":189456582350,"totalEquity":686755610418,"cash":19575040897,"totalDebt":75692990984},{"fiscalYear":2024,"statement":"연결","revenue":658502364521,"operatingIncome":29284139868,"netIncome":33264061430,"controllingNetIncome":35128520732,"ebitda":44497392647,"fcff":18209894537,"cfo":61642949481,"capex":45704472346,"totalAssets":875922548735,"totalLiabilities":183832235420,"totalEquity":692090313315,"cash":105409340262,"totalDebt":69265459552},{"fiscalYear":2025,"statement":"연결","revenue":639529019559,"operatingIncome":22240505362,"netIncome":22272440036,"controllingNetIncome":22790925714,"ebitda":49007787682,"fcff":12475627013,"cfo":59588991850,"capex":49196799631,"totalAssets":922899070325,"totalLiabilities":201750168566,"totalEquity":721148901759,"cash":180367360474,"totalDebt":83341602257}],"quarterly":[{"stockCode":"016590","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":163456142437,"operatingIncome":5485685956,"netIncome":9809520507,"prevYearRevenue":165735536989,"prevYearOperatingIncome":1999899536,"prevYearNetIncome":-2583168910,"source":"11014","updatedAt":"2026-08-26T22:22:13.791Z"},{"stockCode":"016590","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":158191850803,"operatingIncome":561439142,"netIncome":-235292819,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:22:13.796Z"},{"stockCode":"016590","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":156500333076,"operatingIncome":3778186518,"netIncome":7907093830,"prevYearRevenue":157279861715,"prevYearOperatingIncome":5894159689,"prevYearNetIncome":6494475504,"source":"11013","updatedAt":"2026-08-26T22:22:13.249Z"},{"stockCode":"016590","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":174536333479,"operatingIncome":14766524154,"netIncome":14530743952,"prevYearRevenue":160601164604,"prevYearOperatingIncome":10299220575,"prevYearNetIncome":6203736844,"source":"11012","updatedAt":"2026-08-26T22:22:13.493Z"}]}