{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/023600","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":"023600","name":"삼보판지","market":"KOSDAQ","sector":"펄프, 종이 및 판지 제조업","lastPrice":9070,"marketCap":145195281000,"sharesOutstanding":16008300,"asOf":"2026-09-26T15:09:35.332Z"},"valuation":{"fiscalYear":2025,"per":5.39,"perTtm":4.09,"ttmPeriod":"25Q3~26Q2","pbr":0.24,"psr":0.27,"evEbitda":4.18,"ev":223167071229,"fcff":15170147465,"fcffYield":0.068,"roe":0.046,"revenueGrowth":{"y1":-0.033,"y3":-0.0247,"y5":0.06},"operatingIncomeGrowth":{"y1":-0.2277,"y3":-0.238,"y5":-0.0859},"isFinancial":false,"updatedAt":"2026-09-26T15:10:40.850Z"},"price":{"high52w":10810,"low52w":8080,"fromHigh":-0.161,"returns":[{"label":"1개월","value":-0.0351},{"label":"3개월","value":0.0915},{"label":"6개월","value":-0.0572},{"label":"1년","value":-0.0493},{"label":"3년","value":0.0202},{"label":"5년","value":-0.338}]},"dividends":[{"fiscalYear":2025,"dps":210,"yieldPct":2.15,"payoutPct":12.47},{"fiscalYear":2024,"dps":250,"yieldPct":3.01,"payoutPct":12.05},{"fiscalYear":2023,"dps":310,"yieldPct":3.29,"payoutPct":9.16},{"fiscalYear":2022,"dps":175,"yieldPct":1.69,"payoutPct":4.98},{"fiscalYear":2021,"dps":175,"yieldPct":1.14,"payoutPct":5.26},{"fiscalYear":2020,"dps":125,"yieldPct":1.03,"payoutPct":5.51},{"fiscalYear":2019,"dps":125,"yieldPct":1.48,"payoutPct":7.01},{"fiscalYear":2018,"dps":50,"yieldPct":0.56,"payoutPct":1.24}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":374788746699,"operatingIncome":53733430750,"netIncome":64650483779,"controllingNetIncome":59020433660,"ebitda":null,"fcff":38808771153,"cfo":71513960747,"capex":35080135421,"totalAssets":542666494570,"totalLiabilities":180235268283,"totalEquity":362431226287,"cash":22991872399,"totalDebt":91743876728},{"fiscalYear":2019,"statement":"연결","revenue":367007847029,"operatingIncome":45664518560,"netIncome":32097264338,"controllingNetIncome":28760643677,"ebitda":64433155752,"fcff":15963431990,"cfo":51502480366,"capex":37113339405,"totalAssets":530767248625,"totalLiabilities":133105994974,"totalEquity":397661253651,"cash":17384819165,"totalDebt":59353358163},{"fiscalYear":2020,"statement":"연결","revenue":403445533856,"operatingIncome":46862271496,"netIncome":41516245498,"controllingNetIncome":36231099175,"ebitda":68451008214,"fcff":10667143904,"cfo":58087525740,"capex":48371347791,"totalAssets":586615749043,"totalLiabilities":151735364043,"totalEquity":434880385000,"cash":18237115945,"totalDebt":65341954080},{"fiscalYear":2021,"statement":"연결","revenue":534022104242,"operatingIncome":70234764724,"netIncome":60161993732,"controllingNetIncome":53126866367,"ebitda":90966291564,"fcff":8327024114,"cfo":58921100612,"capex":51634525558,"totalAssets":681794910337,"totalLiabilities":189480649409,"totalEquity":492314260928,"cash":31852922001,"totalDebt":87588399332},{"fiscalYear":2022,"statement":"연결","revenue":582010939428,"operatingIncome":67586885009,"netIncome":63514561627,"controllingNetIncome":56242184238,"ebitda":91069193101,"fcff":22374419009,"cfo":72680212434,"capex":51709112486,"totalAssets":709406380201,"totalLiabilities":153502888976,"totalEquity":555903491225,"cash":28977503817,"totalDebt":64711573581},{"fiscalYear":2023,"statement":"연결","revenue":555628853462,"operatingIncome":67368809282,"netIncome":60829313458,"controllingNetIncome":53454200309,"ebitda":89877086632,"fcff":51435263794,"cfo":74889343329,"capex":24641020292,"totalAssets":761778497105,"totalLiabilities":152358601309,"totalEquity":609419895796,"cash":28253312997,"totalDebt":65561929958},{"fiscalYear":2024,"statement":"연결","revenue":558291565532,"operatingIncome":38726562940,"netIncome":37799142802,"controllingNetIncome":32519439907,"ebitda":55910963586,"fcff":550950336,"cfo":65559195021,"capex":66195845036,"totalAssets":813670270893,"totalLiabilities":175744424634,"totalEquity":637925846259,"cash":29306773778,"totalDebt":87865417061},{"fiscalYear":2025,"statement":"연결","revenue":539865414411,"operatingIncome":29908685759,"netIncome":31781237529,"controllingNetIncome":26951386308,"ebitda":53425394091,"fcff":15170147465,"cfo":55743264674,"capex":40573117209,"totalAssets":858872719177,"totalLiabilities":189564845855,"totalEquity":669307873322,"cash":27288162516,"totalDebt":105259952745}],"quarterly":[{"stockCode":"023600","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":144120432080,"operatingIncome":6584137468,"netIncome":7971814875,"prevYearRevenue":139581149144,"prevYearOperatingIncome":6786304873,"prevYearNetIncome":9226719844,"source":"11014","updatedAt":"2026-08-26T22:25:36.700Z"},{"stockCode":"023600","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":132480881497,"operatingIncome":6498896899,"netIncome":6336777754,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:25:36.703Z"},{"stockCode":"023600","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":131148522043,"operatingIncome":5341103193,"netIncome":6544462214,"prevYearRevenue":127823381495,"prevYearOperatingIncome":7129394834,"prevYearNetIncome":8015364689,"source":"11013","updatedAt":"2026-08-26T22:25:36.233Z"},{"stockCode":"023600","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":153516901409,"operatingIncome":16503318821,"netIncome":14683209031,"prevYearRevenue":135440719339,"prevYearOperatingIncome":9696256558,"prevYearNetIncome":9457280211,"source":"11012","updatedAt":"2026-08-26T22:25:36.465Z"}]}