{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/021050","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":"021050","name":"서원","market":"KOSPI","sector":"금속 주조업","lastPrice":1073,"marketCap":50940235070,"sharesOutstanding":47474590,"asOf":"2026-09-26T15:09:35.329Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":1.99,"ttmPeriod":"25Q3~26Q2","pbr":0.35,"psr":0.03,"evEbitda":9.87,"ev":577840000224,"fcff":26273006,"fcffYield":0,"roe":-0.0378,"revenueGrowth":{"y1":0.3937,"y3":0.8387,"y5":0.484},"operatingIncomeGrowth":{"y1":0.9287,"y3":5.7506,"y5":0.4594},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.236Z"},"price":{"high52w":1849,"low52w":910,"fromHigh":-0.4197,"returns":[{"label":"1개월","value":-0.053},{"label":"3개월","value":0.0571},{"label":"6개월","value":-0.1161},{"label":"1년","value":-0.0504},{"label":"3년","value":-0.3903},{"label":"5년","value":-0.5566}]},"dividends":[{"fiscalYear":2021,"dps":15,"yieldPct":0.8,"payoutPct":4.8},{"fiscalYear":2019,"dps":10,"yieldPct":0.4,"payoutPct":15},{"fiscalYear":2018,"dps":15,"yieldPct":1.4,"payoutPct":9.9}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":258039809729,"operatingIncome":8594262082,"netIncome":7041669073,"controllingNetIncome":7035899899,"ebitda":8675173862,"fcff":6432765822,"cfo":3232594193,"capex":934418326,"totalAssets":220110078966,"totalLiabilities":114820928863,"totalEquity":105289150103,"cash":4035628754,"totalDebt":100492307370},{"fiscalYear":2019,"statement":"연결","revenue":257673136367,"operatingIncome":7969509597,"netIncome":3132955023,"controllingNetIncome":3105834398,"ebitda":9206070243,"fcff":3696873426,"cfo":1823763033,"capex":2040847189,"totalAssets":221983443098,"totalLiabilities":114319100275,"totalEquity":107664342823,"cash":1666024778,"totalDebt":96551362728},{"fiscalYear":2020,"statement":"연결","revenue":238078381401,"operatingIncome":8055621201,"netIncome":-5651135973,"controllingNetIncome":-5466720240,"ebitda":10779513328,"fcff":-5873783457,"cfo":-7175847653,"capex":1450110107,"totalAssets":225954131352,"totalLiabilities":120382589673,"totalEquity":105571541679,"cash":4570585891,"totalDebt":102727186783},{"fiscalYear":2021,"statement":"연결","revenue":261636393948,"operatingIncome":15126656228,"netIncome":14597773492,"controllingNetIncome":16966480417,"ebitda":null,"fcff":-10937616359,"cfo":-11731983556,"capex":2250244204,"totalAssets":293365978377,"totalLiabilities":154493744413,"totalEquity":138872233964,"cash":11187269431,"totalDebt":167675876083},{"fiscalYear":2022,"statement":"별도","revenue":275679212522,"operatingIncome":173336109,"netIncome":276402475,"controllingNetIncome":276402475,"ebitda":1420041908,"fcff":7455760053,"cfo":10941811223,"capex":6607498437,"totalAssets":266232857341,"totalLiabilities":129996555577,"totalEquity":136236301764,"cash":14921760356,"totalDebt":143765632606},{"fiscalYear":2023,"statement":"별도","revenue":233179269197,"operatingIncome":452953609,"netIncome":-10159276981,"controllingNetIncome":-12244794431,"ebitda":2007070512,"fcff":1614975533,"cfo":-1126364785,"capex":1747326260,"totalAssets":246997268553,"totalLiabilities":123001609081,"totalEquity":123995659472,"cash":7875066136,"totalDebt":138660718881},{"fiscalYear":2024,"statement":"연결","revenue":1229526508990,"operatingIncome":27647640318,"netIncome":40446653188,"controllingNetIncome":49493972263,"ebitda":null,"fcff":31482219382,"cfo":37756410528,"capex":24278730697,"totalAssets":981647961482,"totalLiabilities":634909571228,"totalEquity":346738390254,"cash":33948014092,"totalDebt":507392195312},{"fiscalYear":2025,"statement":"연결","revenue":1713611354765,"operatingIncome":53323111520,"netIncome":-34369841,"controllingNetIncome":-5639133993,"ebitda":58519655927,"fcff":26273006,"cfo":-9695202258,"capex":8811316264,"totalAssets":1079186018040,"totalLiabilities":737691245537,"totalEquity":341494772503,"cash":32603518596,"totalDebt":559503283750}],"quarterly":[{"stockCode":"021050","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":415110737887,"operatingIncome":7869200897,"netIncome":-3350937642,"prevYearRevenue":371377182086,"prevYearOperatingIncome":-5383707501,"prevYearNetIncome":-2419598649,"source":"11014","updatedAt":"2026-08-26T22:30:40.231Z"},{"stockCode":"021050","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":465513906845,"operatingIncome":30982871337,"netIncome":2451603058,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:30:40.234Z"},{"stockCode":"021050","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":502950029302,"operatingIncome":27385002338,"netIncome":16467734727,"prevYearRevenue":439768388199,"prevYearOperatingIncome":15166432636,"prevYearNetIncome":3544019792,"source":"11013","updatedAt":"2026-08-26T22:30:39.737Z"},{"stockCode":"021050","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":586857574704,"operatingIncome":27617272520,"netIncome":10007040549,"prevYearRevenue":393218321834,"prevYearOperatingIncome":-695393350,"prevYearNetIncome":-2679055049,"source":"11012","updatedAt":"2026-08-26T22:30:39.977Z"}]}