{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/019770","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":"019770","name":"서연탑메탈","market":"KOSDAQ","sector":"특수 목적용 기계 제조업","lastPrice":3190,"marketCap":37163500000,"sharesOutstanding":11650000,"asOf":"2026-09-26T15:09:35.327Z"},"valuation":{"fiscalYear":2025,"per":4,"perTtm":3.47,"ttmPeriod":"25Q3~26Q2","pbr":0.37,"psr":0.18,"evEbitda":1.79,"ev":24556538958,"fcff":8753202852,"fcffYield":0.3565,"roe":0.0964,"revenueGrowth":{"y1":0.1354,"y3":0.0804,"y5":0.0793},"operatingIncomeGrowth":{"y1":0.2867,"y3":0.619,"y5":0.1192},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.617Z"},"price":{"high52w":4270,"low52w":2905,"fromHigh":-0.2529,"returns":[{"label":"1개월","value":-0.0215},{"label":"3개월","value":0.0759},{"label":"6개월","value":-0.1778},{"label":"1년","value":-0.1482},{"label":"3년","value":-0.1914},{"label":"5년","value":-0.5654}]},"dividends":[{"fiscalYear":2025,"dps":65,"yieldPct":1.9,"payoutPct":8.1},{"fiscalYear":2024,"dps":65,"yieldPct":1.9,"payoutPct":8.1},{"fiscalYear":2023,"dps":65,"yieldPct":1.49,"payoutPct":9.3},{"fiscalYear":2022,"dps":45,"yieldPct":1.07,"payoutPct":20.5},{"fiscalYear":2021,"dps":70,"yieldPct":1.02,"payoutPct":21.5},{"fiscalYear":2020,"dps":85,"yieldPct":1.03,"payoutPct":27.68},{"fiscalYear":2019,"dps":60,"yieldPct":2.31,"payoutPct":-23.39},{"fiscalYear":2018,"dps":40,"yieldPct":1.29,"payoutPct":-4.58}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":146950980933,"operatingIncome":-1202788270,"netIncome":-10454414560,"controllingNetIncome":-10164854812,"ebitda":10029202318,"fcff":19576297185,"cfo":19700852887,"capex":2246821645,"totalAssets":164762717609,"totalLiabilities":94543137628,"totalEquity":70219579981,"cash":3762966100,"totalDebt":63092349623},{"fiscalYear":2019,"statement":"연결","revenue":159678958664,"operatingIncome":355868724,"netIncome":-3206248641,"controllingNetIncome":-2988847566,"ebitda":5516276075,"fcff":-924908608,"cfo":-1785867284,"capex":885145093,"totalAssets":156275834634,"totalLiabilities":89267278558,"totalEquity":67008556076,"cash":2040723914,"totalDebt":59148431214},{"fiscalYear":2020,"statement":"연결","revenue":141400046763,"operatingIncome":6782643339,"netIncome":3304588499,"controllingNetIncome":3577554597,"ebitda":21913747498,"fcff":18799782540,"cfo":18795480351,"capex":1198213673,"totalAssets":137189005212,"totalLiabilities":67163974176,"totalEquity":70025031036,"cash":12677033406,"totalDebt":31666801600},{"fiscalYear":2021,"statement":"연결","revenue":153501081951,"operatingIncome":7484023603,"netIncome":3801680465,"controllingNetIncome":4000108505,"ebitda":null,"fcff":-1566734849,"cfo":-1817963133,"capex":377967186,"totalAssets":124346687389,"totalLiabilities":48964141272,"totalEquity":75382546117,"cash":588864368,"totalDebt":19763879600},{"fiscalYear":2022,"statement":"연결","revenue":164178182253,"operatingIncome":2807000983,"netIncome":2557421566,"controllingNetIncome":2792975408,"ebitda":5627590092,"fcff":9433097124,"cfo":11747684951,"capex":2858182440,"totalAssets":132448676013,"totalLiabilities":55438115468,"totalEquity":77010560545,"cash":1549697044,"totalDebt":12248202400},{"fiscalYear":2023,"statement":"연결","revenue":173052825577,"operatingIncome":6949154558,"netIncome":8094037350,"controllingNetIncome":8472313856,"ebitda":8483260438,"fcff":5656389242,"cfo":6323196089,"capex":1245269743,"totalAssets":141596056672,"totalLiabilities":56970747412,"totalEquity":84625309260,"cash":3050169095,"totalDebt":8700000000},{"fiscalYear":2024,"statement":"연결","revenue":182361573211,"operatingIncome":9257114848,"netIncome":9308387287,"controllingNetIncome":9379886082,"ebitda":14937296171,"fcff":9560965816,"cfo":19677950065,"capex":10387714028,"totalAssets":149784795708,"totalLiabilities":57578319381,"totalEquity":92206476327,"cash":612065409,"totalDebt":11370833333},{"fiscalYear":2025,"statement":"별도","revenue":207061838044,"operatingIncome":11911500625,"netIncome":9298678233,"controllingNetIncome":9298678233,"ebitda":13704654335,"fcff":8753202852,"cfo":14005925792,"capex":5401367287,"totalAssets":182743215836,"totalLiabilities":81995311276,"totalEquity":100747904560,"cash":20890294366,"totalDebt":8283333324}],"quarterly":[{"stockCode":"019770","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":49483194771,"operatingIncome":3714582995,"netIncome":3290328756,"prevYearRevenue":43319991048,"prevYearOperatingIncome":2715151169,"prevYearNetIncome":1232488015,"source":"11014","updatedAt":"2026-08-26T22:32:10.234Z"},{"stockCode":"019770","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":53732964178,"operatingIncome":86003919,"netIncome":228472207,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:32:10.236Z"},{"stockCode":"019770","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":55078922451,"operatingIncome":3294015240,"netIncome":2977023721,"prevYearRevenue":58589326900,"prevYearOperatingIncome":3195742884,"prevYearNetIncome":2634987529,"source":"11013","updatedAt":"2026-08-26T22:32:09.365Z"},{"stockCode":"019770","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":54657585717,"operatingIncome":5086141471,"netIncome":4206654164,"prevYearRevenue":45256352195,"prevYearOperatingIncome":4915170827,"prevYearNetIncome":3144889741,"source":"11012","updatedAt":"2026-08-26T22:32:09.618Z"}]}