{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/031510","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":"031510","name":"오스템","market":"KOSDAQ","sector":"자동차 신품 부품 제조업","lastPrice":1147,"marketCap":32116000000,"sharesOutstanding":28000000,"asOf":"2026-09-26T15:09:35.342Z"},"valuation":{"fiscalYear":2025,"per":34.61,"perTtm":2.85,"ttmPeriod":"25Q3~26Q2","pbr":0.48,"psr":0.25,"evEbitda":0.87,"ev":6678565110,"fcff":7529586577,"fcffYield":1.1274,"roe":0.014,"revenueGrowth":{"y1":0.0053,"y3":0.0505,"y5":0.0006},"operatingIncomeGrowth":{"y1":8.5414,"y3":null,"y5":-0.0886},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.101Z"},"price":{"high52w":1265,"low52w":922,"fromHigh":-0.0933,"returns":[{"label":"1개월","value":0.0259},{"label":"3개월","value":0.1633},{"label":"6개월","value":0.0924},{"label":"1년","value":0.1039},{"label":"3년","value":-0.3659},{"label":"5년","value":-0.6245}]},"dividends":[{"fiscalYear":2025,"dps":20,"yieldPct":1.8,"payoutPct":54},{"fiscalYear":2024,"dps":30,"yieldPct":2.4,"payoutPct":2},{"fiscalYear":2023,"dps":50,"yieldPct":2.7,"payoutPct":13.4},{"fiscalYear":2022,"dps":20,"yieldPct":1.4,"payoutPct":null},{"fiscalYear":2021,"dps":20,"yieldPct":0.9,"payoutPct":null},{"fiscalYear":2020,"dps":30,"yieldPct":1.1,"payoutPct":null},{"fiscalYear":2019,"dps":20,"yieldPct":1.01,"payoutPct":null},{"fiscalYear":2018,"dps":20,"yieldPct":0.54,"payoutPct":null}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":152338949026,"operatingIncome":-983895121,"netIncome":-4042374156,"controllingNetIncome":-4015535593,"ebitda":11872605894,"fcff":16384837044,"cfo":18202004321,"capex":3876656627,"totalAssets":236461749348,"totalLiabilities":112783442414,"totalEquity":123678306934,"cash":18401313092,"totalDebt":74361887000},{"fiscalYear":2019,"statement":"연결","revenue":147018157187,"operatingIncome":-4646772948,"netIncome":-13915020921,"controllingNetIncome":-13954666511,"ebitda":6442618706,"fcff":20725596241,"cfo":28031074742,"capex":9114565858,"totalAssets":221364227263,"totalLiabilities":111382297199,"totalEquity":109981930064,"cash":22185684005,"totalDebt":72793474458},{"fiscalYear":2020,"statement":"연결","revenue":128164808905,"operatingIncome":6595449069,"netIncome":2274850502,"controllingNetIncome":2222882249,"ebitda":17122794953,"fcff":14123876172,"cfo":16465694496,"capex":3696724791,"totalAssets":213643952097,"totalLiabilities":97246693870,"totalEquity":116397258227,"cash":35102080223,"totalDebt":69646079508},{"fiscalYear":2021,"statement":"연결","revenue":112783537605,"operatingIncome":-332450200,"netIncome":-12292207620,"controllingNetIncome":-12400692302,"ebitda":-167021214,"fcff":890187134,"cfo":5065707775,"capex":5981114233,"totalAssets":211113961968,"totalLiabilities":100746219404,"totalEquity":110367742564,"cash":20685416910,"totalDebt":71871801275},{"fiscalYear":2022,"statement":"연결","revenue":110892575490,"operatingIncome":-4658942088,"netIncome":-13660860841,"controllingNetIncome":-13579903604,"ebitda":42540585579,"fcff":-3856767499,"cfo":-1311473080,"capex":4782771995,"totalAssets":187257065173,"totalLiabilities":91943080346,"totalEquity":95313984827,"cash":12567474562,"totalDebt":66494906554},{"fiscalYear":2023,"statement":"연결","revenue":141975544188,"operatingIncome":9903944411,"netIncome":7445336182,"controllingNetIncome":8654634193,"ebitda":19200528284,"fcff":-3405019173,"cfo":2697153952,"capex":7937070009,"totalAssets":159401988933,"totalLiabilities":59045844395,"totalEquity":100356144538,"cash":15047021731,"totalDebt":2416040013},{"fiscalYear":2024,"statement":"연결","revenue":127865182887,"operatingIncome":434747154,"netIncome":-39034685898,"controllingNetIncome":-38573548925,"ebitda":7931640370,"fcff":-656870453,"cfo":8285913493,"capex":10205077092,"totalAssets":119809568886,"totalLiabilities":54837429855,"totalEquity":64972139031,"cash":16183788395,"totalDebt":1518885956},{"fiscalYear":2025,"statement":"연결","revenue":128548602017,"operatingIncome":4148090517,"netIncome":802723032,"controllingNetIncome":927934507,"ebitda":7695896065,"fcff":7529586577,"cfo":9625221425,"capex":2938153568,"totalAssets":131602601080,"totalLiabilities":65311013130,"totalEquity":66291587950,"cash":26550815915,"totalDebt":1113381025}],"quarterly":[{"stockCode":"031510","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":40907710391,"operatingIncome":3840214550,"netIncome":2273485443,"prevYearRevenue":22302629844,"prevYearOperatingIncome":-3681664732,"prevYearNetIncome":-8809987070,"source":"11014","updatedAt":"2026-08-26T22:32:55.223Z"},{"stockCode":"031510","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":33257193026,"operatingIncome":581611009,"netIncome":-821181941,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:32:55.228Z"},{"stockCode":"031510","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":34161278979,"operatingIncome":2707608144,"netIncome":8401980464,"prevYearRevenue":24266756851,"prevYearOperatingIncome":-2659235973,"prevYearNetIncome":-2512307287,"source":"11013","updatedAt":"2026-08-26T22:32:54.748Z"},{"stockCode":"031510","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":30382383649,"operatingIncome":667818801,"netIncome":1433186762,"prevYearRevenue":30116941749,"prevYearOperatingIncome":2385500931,"prevYearNetIncome":1862726818,"source":"11012","updatedAt":"2026-08-26T22:32:54.984Z"}]}