{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/024830","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":"024830","name":"세원물산","market":"KOSDAQ","sector":"자동차 신품 부품 제조업","lastPrice":8390,"marketCap":70056500000,"sharesOutstanding":8350000,"asOf":"2026-09-26T15:09:35.334Z"},"valuation":{"fiscalYear":2025,"per":3.76,"perTtm":5.15,"ttmPeriod":"25Q3~26Q2","pbr":0.18,"psr":0.33,"evEbitda":2.16,"ev":64311631372,"fcff":-996755766,"fcffYield":-0.0155,"roe":0.0479,"revenueGrowth":{"y1":-0.0835,"y3":0.0733,"y5":0.0632},"operatingIncomeGrowth":{"y1":1.2783,"y3":-0.4113,"y5":-0.262},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.147Z"},"price":{"high52w":12680,"low52w":8330,"fromHigh":-0.3383,"returns":[{"label":"1개월","value":-0.0106},{"label":"3개월","value":-0.0949},{"label":"6개월","value":-0.2878},{"label":"1년","value":-0.204},{"label":"3년","value":0.2522},{"label":"5년","value":-0.115}]},"dividends":[{"fiscalYear":2025,"dps":200,"yieldPct":1.96,"payoutPct":8.97},{"fiscalYear":2024,"dps":150,"yieldPct":2.57,"payoutPct":5.7},{"fiscalYear":2023,"dps":100,"yieldPct":1.54,"payoutPct":6.56},{"fiscalYear":2022,"dps":25,"yieldPct":0.31,"payoutPct":1.28},{"fiscalYear":2021,"dps":25,"yieldPct":0.4,"payoutPct":0.77},{"fiscalYear":2020,"dps":25,"yieldPct":0.4,"payoutPct":1.14},{"fiscalYear":2019,"dps":25,"yieldPct":0.4,"payoutPct":1.59},{"fiscalYear":2018,"dps":50,"yieldPct":0.96,"payoutPct":7.18}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":86850802880,"operatingIncome":3054677722,"netIncome":5810742088,"controllingNetIncome":null,"ebitda":18720973560,"fcff":-20861489907,"cfo":22925374268,"capex":44051539271,"totalAssets":243011621456,"totalLiabilities":67264750853,"totalEquity":175746870603,"cash":5207462079,"totalDebt":5700000000},{"fiscalYear":2019,"statement":"별도","revenue":115276851889,"operatingIncome":12606492626,"netIncome":13124812066,"controllingNetIncome":null,"ebitda":31652390091,"fcff":-2252701716,"cfo":39771732861,"capex":42153966914,"totalAssets":284013792686,"totalLiabilities":94961477523,"totalEquity":189052315163,"cash":5683330307,"totalDebt":6800000000},{"fiscalYear":2020,"statement":"별도","revenue":155789891919,"operatingIncome":13960836040,"netIncome":18360787792,"controllingNetIncome":null,"ebitda":35882105970,"fcff":17025634249,"cfo":83377888411,"capex":66449540738,"totalAssets":317901828855,"totalLiabilities":111030499269,"totalEquity":206871329586,"cash":19925726198,"totalDebt":0},{"fiscalYear":2021,"statement":"별도","revenue":210094466852,"operatingIncome":15202968726,"netIncome":26976887435,"controllingNetIncome":null,"ebitda":41136595415,"fcff":2895870670,"cfo":35838573107,"capex":32943644329,"totalAssets":300993250961,"totalLiabilities":67332068391,"totalEquity":233661182570,"cash":11984529006,"totalDebt":0},{"fiscalYear":2022,"statement":"별도","revenue":171133634720,"operatingIncome":14982919221,"netIncome":16276122211,"controllingNetIncome":null,"ebitda":40309304905,"fcff":8800844983,"cfo":35402447981,"capex":26614801664,"totalAssets":310570284956,"totalLiabilities":67255492440,"totalEquity":243314792516,"cash":21205197544,"totalDebt":null},{"fiscalYear":2023,"statement":"별도","revenue":193044822258,"operatingIncome":5906879018,"netIncome":12732951871,"controllingNetIncome":null,"ebitda":28257855676,"fcff":13308951375,"cfo":40232227340,"capex":26923275965,"totalAssets":462467731465,"totalLiabilities":105729475569,"totalEquity":356738255896,"cash":34456843273,"totalDebt":null},{"fiscalYear":2024,"statement":"별도","revenue":230905196586,"operatingIncome":1341678298,"netIncome":21970864940,"controllingNetIncome":null,"ebitda":22051226821,"fcff":13557207751,"cfo":50245128063,"capex":36687920312,"totalAssets":475428562265,"totalLiabilities":94018268394,"totalEquity":381410293871,"cash":27784350070,"totalDebt":null},{"fiscalYear":2025,"statement":"별도","revenue":211615991165,"operatingIncome":3056732966,"netIncome":18617920533,"controllingNetIncome":null,"ebitda":29760536047,"fcff":-996755766,"cfo":19052313647,"capex":20049069413,"totalAssets":484759038617,"totalLiabilities":88669141260,"totalEquity":396089897357,"cash":5744868628,"totalDebt":null}],"quarterly":[{"stockCode":"024830","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":52336994842,"operatingIncome":1669191474,"netIncome":6077980412,"prevYearRevenue":59008127821,"prevYearOperatingIncome":-814190597,"prevYearNetIncome":8272095647,"source":"11014","updatedAt":"2026-08-26T22:28:53.090Z"},{"stockCode":"024830","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":54133617688,"operatingIncome":1094533173,"netIncome":3901259424,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:28:53.094Z"},{"stockCode":"024830","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":54342578194,"operatingIncome":-1958206566,"netIncome":1680387378,"prevYearRevenue":45458030115,"prevYearOperatingIncome":-1622380259,"prevYearNetIncome":2150708099,"source":"11013","updatedAt":"2026-08-26T22:28:52.580Z"},{"stockCode":"024830","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":41587303916,"operatingIncome":-1732014406,"netIncome":1950916080,"prevYearRevenue":59687348520,"prevYearOperatingIncome":1915388578,"prevYearNetIncome":6487972598,"source":"11012","updatedAt":"2026-08-26T22:28:52.834Z"}]}