{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/021820","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":"021820","name":"세원정공","market":"KOSPI","sector":"자동차 신품 부품 제조업","lastPrice":10430,"marketCap":104300000000,"sharesOutstanding":10000000,"asOf":"2026-09-26T15:09:35.330Z"},"valuation":{"fiscalYear":2025,"per":2.24,"perTtm":null,"ttmPeriod":null,"pbr":0.16,"psr":0.58,"evEbitda":3.27,"ev":80617506138,"fcff":40244793680,"fcffYield":0.4992,"roe":0.0758,"revenueGrowth":{"y1":0.1035,"y3":0.159,"y5":0.0272},"operatingIncomeGrowth":{"y1":-0.1135,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.237Z"},"price":{"high52w":17380,"low52w":9510,"fromHigh":-0.3999,"returns":[{"label":"1개월","value":0.0368},{"label":"3개월","value":0.0286},{"label":"6개월","value":-0.3111},{"label":"1년","value":-0.0387},{"label":"3년","value":0.6096},{"label":"5년","value":0.2892}]},"dividends":[{"fiscalYear":2025,"dps":200,"yieldPct":1.63,"payoutPct":4.3},{"fiscalYear":2024,"dps":150,"yieldPct":1.65,"payoutPct":2.71},{"fiscalYear":2023,"dps":100,"yieldPct":1.15,"payoutPct":-10.53},{"fiscalYear":2022,"dps":25,"yieldPct":0.31,"payoutPct":-2.21},{"fiscalYear":2021,"dps":25,"yieldPct":0.31,"payoutPct":1.01},{"fiscalYear":2020,"dps":25,"yieldPct":0.31,"payoutPct":3.29},{"fiscalYear":2019,"dps":25,"yieldPct":0.28,"payoutPct":-2.99},{"fiscalYear":2018,"dps":100,"yieldPct":0.87,"payoutPct":-15.39}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":229481812424,"operatingIncome":-21986851111,"netIncome":-14416530786,"controllingNetIncome":-6499419919,"ebitda":8134926017,"fcff":-27293461142,"cfo":-5361194951,"capex":22003913208,"totalAssets":663953667628,"totalLiabilities":125634882207,"totalEquity":538318785421,"cash":22648501392,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":190705650371,"operatingIncome":-26153001595,"netIncome":-18361641054,"controllingNetIncome":-8372595270,"ebitda":1107318710,"fcff":17204464456,"cfo":46097763349,"capex":29890957774,"totalAssets":619489296452,"totalLiabilities":107650081427,"totalEquity":511839215025,"cash":4933467664,"totalDebt":null},{"fiscalYear":2020,"statement":"연결","revenue":156860127660,"operatingIncome":-8519247879,"netIncome":4597043480,"controllingNetIncome":7598012741,"ebitda":19093178283,"fcff":4119620803,"cfo":20520019261,"capex":16507800533,"totalAssets":612803378056,"totalLiabilities":94841139999,"totalEquity":517962238057,"cash":12702002753,"totalDebt":null},{"fiscalYear":2021,"statement":"연결","revenue":142473811849,"operatingIncome":150710685,"netIncome":24591307199,"controllingNetIncome":24775490789,"ebitda":25194610954,"fcff":-6883559354,"cfo":9191588259,"capex":16075242188,"totalAssets":622152013878,"totalLiabilities":70776212852,"totalEquity":551375801026,"cash":27548581702,"totalDebt":null},{"fiscalYear":2022,"statement":"연결","revenue":115215348076,"operatingIncome":-10941609997,"netIncome":-27859580279,"controllingNetIncome":-11299760876,"ebitda":9841058002,"fcff":19073015242,"cfo":24580501182,"capex":5525329411,"totalAssets":628831844307,"totalLiabilities":77647408546,"totalEquity":551184435761,"cash":59389841867,"totalDebt":null},{"fiscalYear":2023,"statement":"연결","revenue":159199457308,"operatingIncome":12037913130,"netIncome":-31272001756,"controllingNetIncome":-9488128711,"ebitda":24471951959,"fcff":-27989931861,"cfo":36975433856,"capex":65176236357,"totalAssets":674081857072,"totalLiabilities":92873801552,"totalEquity":581208055520,"cash":43755012718,"totalDebt":null},{"fiscalYear":2024,"statement":"연결","revenue":162533026895,"operatingIncome":19208271775,"netIncome":55006671008,"controllingNetIncome":55354511366,"ebitda":26173185034,"fcff":-43928980409,"cfo":18999441289,"capex":62979617819,"totalAssets":725562845976,"totalLiabilities":62735297261,"totalEquity":662827548715,"cash":14874086460,"totalDebt":null},{"fiscalYear":2025,"statement":"연결","revenue":179353786749,"operatingIncome":17027924616,"netIncome":48754157191,"controllingNetIncome":46464349058,"ebitda":24665895204,"fcff":40244793680,"cfo":60355129621,"capex":20110335941,"totalAssets":779632174266,"totalLiabilities":67597340884,"totalEquity":712034833382,"cash":23682493862,"totalDebt":null}],"quarterly":[{"stockCode":"021820","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":49078117507,"operatingIncome":208705985,"netIncome":3259372469,"prevYearRevenue":39679365187,"prevYearOperatingIncome":4745696998,"prevYearNetIncome":15242610097,"source":"11014","updatedAt":"2026-08-26T22:27:19.177Z"},{"stockCode":"021820","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":60624623098,"operatingIncome":8138902516,"netIncome":16083012596,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:27:19.181Z"}]}