{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/017000","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":"017000","name":"신원종합개발","market":"KOSDAQ","sector":"건물 건설업","lastPrice":2330,"marketCap":27186502910,"sharesOutstanding":11668027,"asOf":"2026-09-26T15:09:35.321Z"},"valuation":{"fiscalYear":2025,"per":5.6,"perTtm":3.23,"ttmPeriod":"25Q3~26Q2","pbr":0.24,"psr":0.13,"evEbitda":4.42,"ev":38791537881,"fcff":3877803259,"fcffYield":0.1,"roe":0.0443,"revenueGrowth":{"y1":-0.1867,"y3":0.0393,"y5":0.1128},"operatingIncomeGrowth":{"y1":-0.4272,"y3":0.6174,"y5":0.2243},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.136Z"},"price":{"high52w":3835,"low52w":1998,"fromHigh":-0.3924,"returns":[{"label":"1개월","value":-0.0372},{"label":"3개월","value":0.0837},{"label":"6개월","value":-0.2194},{"label":"1년","value":-0.1257},{"label":"3년","value":-0.4064},{"label":"5년","value":-0.7682}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":220624518396,"operatingIncome":11715781691,"netIncome":10931240461,"controllingNetIncome":11476516211,"ebitda":14564344883,"fcff":-3791845744,"cfo":-5010304016,"capex":173961363,"totalAssets":186209092682,"totalLiabilities":110781745907,"totalEquity":75427346775,"cash":9931985474,"totalDebt":50054217262},{"fiscalYear":2019,"statement":"연결","revenue":256456728312,"operatingIncome":6922486265,"netIncome":12733306499,"controllingNetIncome":13428925363,"ebitda":7152236582,"fcff":31818255820,"cfo":28682254446,"capex":104630123,"totalAssets":191574781206,"totalLiabilities":105520475657,"totalEquity":86054305549,"cash":22157026158,"totalDebt":48269751950},{"fiscalYear":2020,"statement":"별도","revenue":123807109583,"operatingIncome":3126194151,"netIncome":-14314964341,"controllingNetIncome":-14314964341,"ebitda":3382422954,"fcff":-8787727874,"cfo":-10675298760,"capex":13779970,"totalAssets":173860624854,"totalLiabilities":98997193935,"totalEquity":74863430919,"cash":21319994014,"totalDebt":28392707338},{"fiscalYear":2021,"statement":"별도","revenue":139060809283,"operatingIncome":5119302038,"netIncome":3690554665,"controllingNetIncome":null,"ebitda":5151953064,"fcff":-10341896718,"cfo":-11341741281,"capex":355162974,"totalAssets":199471368754,"totalLiabilities":110479364650,"totalEquity":88992004104,"cash":31438938934,"totalDebt":50684801921},{"fiscalYear":2022,"statement":"별도","revenue":188210171518,"operatingIncome":2032585973,"netIncome":4440252586,"controllingNetIncome":null,"ebitda":null,"fcff":13110068418,"cfo":12039838160,"capex":288847408,"totalAssets":227136915216,"totalLiabilities":133300677121,"totalEquity":93836238095,"cash":14277567484,"totalDebt":47826586193},{"fiscalYear":2023,"statement":"별도","revenue":309755353209,"operatingIncome":3128726284,"netIncome":8253167612,"controllingNetIncome":null,"ebitda":3324041654,"fcff":14304798851,"cfo":18499805212,"capex":5541884013,"totalAssets":255078912213,"totalLiabilities":153559262517,"totalEquity":101519649696,"cash":11557069272,"totalDebt":51325262288},{"fiscalYear":2024,"statement":"별도","revenue":259809713516,"operatingIncome":15013758701,"netIncome":5528410647,"controllingNetIncome":null,"ebitda":15224532095,"fcff":14469744424,"cfo":12937999028,"capex":46637656,"totalAssets":218261605908,"totalLiabilities":111263948975,"totalEquity":106997656933,"cash":23579066459,"totalDebt":39002774381},{"fiscalYear":2025,"statement":"별도","revenue":211310547626,"operatingIncome":8599532119,"netIncome":4857629900,"controllingNetIncome":null,"ebitda":8775476589,"fcff":3877803259,"cfo":3406341491,"capex":34125460,"totalAssets":222107596324,"totalLiabilities":110009755024,"totalEquity":112097841300,"cash":17112436133,"totalDebt":28717471104}],"quarterly":[{"stockCode":"017000","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":53481590246,"operatingIncome":5879704332,"netIncome":6160941970,"prevYearRevenue":71084437243,"prevYearOperatingIncome":2447447742,"prevYearNetIncome":1647059936,"source":"11014","updatedAt":"2026-08-26T22:33:26.723Z"},{"stockCode":"017000","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":67727400874,"operatingIncome":-996346206,"netIncome":-4780978496,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:33:26.726Z"},{"stockCode":"017000","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":48752308707,"operatingIncome":3325529097,"netIncome":2626398722,"prevYearRevenue":42221202206,"prevYearOperatingIncome":2424928580,"prevYearNetIncome":2227693453,"source":"11013","updatedAt":"2026-08-26T22:33:26.192Z"},{"stockCode":"017000","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":65508333979,"operatingIncome":4391936522,"netIncome":4417941644,"prevYearRevenue":47880354300,"prevYearOperatingIncome":1291245413,"prevYearNetIncome":1249972973,"source":"11012","updatedAt":"2026-08-26T22:33:26.469Z"}]}