{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/023000","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":"023000","name":"삼원강재","market":"KOSPI","sector":"자동차 신품 부품 제조업","lastPrice":2190,"marketCap":87030503640,"sharesOutstanding":39739956,"asOf":"2026-09-26T15:09:35.331Z"},"valuation":{"fiscalYear":2025,"per":8.13,"perTtm":6.6,"ttmPeriod":"25Q3~26Q2","pbr":0.34,"psr":0.24,"evEbitda":4.69,"ev":81344035254,"fcff":15492122511,"fcffYield":0.1905,"roe":0.042,"revenueGrowth":{"y1":0.0458,"y3":-0.0044,"y5":0.0787},"operatingIncomeGrowth":{"y1":-0.1597,"y3":-0.1577,"y5":-0.0023},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.296Z"},"price":{"high52w":2505,"low52w":2100,"fromHigh":-0.1257,"returns":[{"label":"1개월","value":-0.0113},{"label":"3개월","value":0.033},{"label":"6개월","value":-0.0621},{"label":"1년","value":-0.0932},{"label":"3년","value":-0.2289},{"label":"5년","value":-0.3453}]},"dividends":[{"fiscalYear":2025,"dps":110,"yieldPct":4.45,"payoutPct":40.85},{"fiscalYear":2024,"dps":110,"yieldPct":4.56,"payoutPct":33.01},{"fiscalYear":2023,"dps":110,"yieldPct":3.62,"payoutPct":26.32},{"fiscalYear":2022,"dps":105,"yieldPct":3.76,"payoutPct":32.06},{"fiscalYear":2021,"dps":105,"yieldPct":3.24,"payoutPct":47.4},{"fiscalYear":2020,"dps":105,"yieldPct":3.97,"payoutPct":51.39},{"fiscalYear":2019,"dps":115,"yieldPct":3.76,"payoutPct":43.96},{"fiscalYear":2018,"dps":115,"yieldPct":3.98,"payoutPct":38.55}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":286791821436,"operatingIncome":13144625569,"netIncome":11932056648,"controllingNetIncome":null,"ebitda":18256146259,"fcff":6743337058,"cfo":10518810126,"capex":3869734217,"totalAssets":253757378233,"totalLiabilities":49099623758,"totalEquity":204657754475,"cash":19658090282,"totalDebt":null},{"fiscalYear":2019,"statement":"별도","revenue":269337437512,"operatingIncome":10797108979,"netIncome":10433347560,"controllingNetIncome":null,"ebitda":25056244146,"fcff":14383307244,"cfo":18743751950,"capex":4453781516,"totalAssets":249461227874,"totalLiabilities":39515340753,"totalEquity":209945887121,"cash":24639732635,"totalDebt":null},{"fiscalYear":2020,"statement":"별도","revenue":245989278870,"operatingIncome":9992552171,"netIncome":8119325113,"controllingNetIncome":null,"ebitda":16702354969,"fcff":10514399293,"cfo":11763797666,"capex":1279128993,"totalAssets":257974236468,"totalLiabilities":45217837272,"totalEquity":212756399196,"cash":12300159156,"totalDebt":null},{"fiscalYear":2021,"statement":"별도","revenue":299952544414,"operatingIncome":9549369585,"netIncome":8804033367,"controllingNetIncome":null,"ebitda":15985380197,"fcff":-624660787,"cfo":6737739759,"capex":7365906225,"totalAssets":270679643944,"totalLiabilities":51952908280,"totalEquity":218726735664,"cash":7537324101,"totalDebt":null},{"fiscalYear":2022,"statement":"별도","revenue":364111085653,"operatingIncome":16532526342,"netIncome":13013317992,"controllingNetIncome":null,"ebitda":40036484684,"fcff":-5240143969,"cfo":6224659518,"capex":11477148492,"totalAssets":293690103032,"totalLiabilities":62909269440,"totalEquity":230780833592,"cash":35561293871,"totalDebt":null},{"fiscalYear":2023,"statement":"별도","revenue":359058169925,"operatingIncome":16504971399,"netIncome":16609053116,"controllingNetIncome":null,"ebitda":23193588519,"fcff":13826037719,"cfo":17837296782,"capex":4012901930,"totalAssets":303735700802,"totalLiabilities":61223758538,"totalEquity":242511942264,"cash":20763279974,"totalDebt":null},{"fiscalYear":2024,"statement":"별도","revenue":343558905658,"operatingIncome":11756354957,"netIncome":13242970425,"controllingNetIncome":null,"ebitda":18566542301,"fcff":11989867481,"cfo":19178929606,"capex":7192756456,"totalAssets":290658433763,"totalLiabilities":40138066038,"totalEquity":250520367725,"cash":11175908502,"totalDebt":null},{"fiscalYear":2025,"statement":"별도","revenue":359287042852,"operatingIncome":9879193208,"netIncome":10701625840,"controllingNetIncome":null,"ebitda":17339553457,"fcff":15492122511,"cfo":33321601628,"capex":17829620355,"totalAssets":307639962327,"totalLiabilities":48902100919,"totalEquity":258737861408,"cash":5686468386,"totalDebt":null}],"quarterly":[{"stockCode":"023000","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":93192493941,"operatingIncome":4171302043,"netIncome":3813969220,"prevYearRevenue":85094974736,"prevYearOperatingIncome":3293378347,"prevYearNetIncome":3287403889,"source":"11014","updatedAt":"2026-08-26T22:27:56.163Z"},{"stockCode":"023000","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":82491037624,"operatingIncome":1669708977,"netIncome":2061907691,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:27:56.167Z"},{"stockCode":"023000","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":84836160340,"operatingIncome":2435176973,"netIncome":2985138690,"prevYearRevenue":87782765999,"prevYearOperatingIncome":1577353242,"prevYearNetIncome":2404367072,"source":"11013","updatedAt":"2026-08-26T22:27:55.625Z"},{"stockCode":"023000","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":93327024335,"operatingIncome":2599678373,"netIncome":4324189064,"prevYearRevenue":95820745288,"prevYearOperatingIncome":2460828946,"prevYearNetIncome":2421381857,"source":"11012","updatedAt":"2026-08-26T22:27:55.882Z"}]}