{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/031980","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":"031980","name":"피에스케이홀딩스","market":"KOSDAQ","sector":"특수 목적용 기계 제조업","lastPrice":158200,"marketCap":3411170889000,"sharesOutstanding":21562395,"asOf":"2026-09-26T15:09:35.343Z"},"valuation":{"fiscalYear":2025,"per":37.21,"perTtm":33.08,"ttmPeriod":"25Q3~26Q2","pbr":6.74,"psr":16.42,"evEbitda":40.47,"ev":3242313686020,"fcff":79590995809,"fcffYield":0.0245,"roe":0.1955,"revenueGrowth":{"y1":-0.0359,"y3":0.4185,"y5":0.3919},"operatingIncomeGrowth":{"y1":-0.1705,"y3":0.6315,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.312Z"},"price":{"high52w":170000,"low52w":40800,"fromHigh":-0.0694,"returns":[{"label":"1개월","value":0.2457},{"label":"3개월","value":0.1684},{"label":"6개월","value":0.5868},{"label":"1년","value":2.5156},{"label":"3년","value":6.2403},{"label":"5년","value":12.5794}]},"dividends":[{"fiscalYear":2025,"dps":1080,"yieldPct":2.3,"payoutPct":25.4},{"fiscalYear":2024,"dps":700,"yieldPct":2.1,"payoutPct":15.8},{"fiscalYear":2023,"dps":600,"yieldPct":2.2,"payoutPct":30.3},{"fiscalYear":2022,"dps":500,"yieldPct":6.99,"payoutPct":24.99},{"fiscalYear":2021,"dps":400,"yieldPct":2.54,"payoutPct":17.78},{"fiscalYear":2020,"dps":200,"yieldPct":2.52,"payoutPct":6.61},{"fiscalYear":2019,"dps":150,"yieldPct":1.73,"payoutPct":6.34},{"fiscalYear":2018,"dps":400,"yieldPct":3.34,"payoutPct":14.98}],"annual":[{"fiscalYear":2015,"statement":"연결","revenue":138364037587,"operatingIncome":16684579065,"netIncome":13618789543,"controllingNetIncome":13618789543,"ebitda":18356394884,"fcff":9194754329,"cfo":17378389746,"capex":8190420088,"totalAssets":206561951430,"totalLiabilities":23746926896,"totalEquity":182815024534,"cash":29105545064,"totalDebt":null},{"fiscalYear":2016,"statement":"연결","revenue":163071753745,"operatingIncome":25322715394,"netIncome":19633766149,"controllingNetIncome":19633766149,"ebitda":28223463314,"fcff":32464764421,"cfo":37514615516,"capex":5049851095,"totalAssets":235455513960,"totalLiabilities":36548086920,"totalEquity":198907427040,"cash":46538322193,"totalDebt":null},{"fiscalYear":2017,"statement":"연결","revenue":275390544841,"operatingIncome":57678366255,"netIncome":39443420804,"controllingNetIncome":39443420804,"ebitda":64758255297,"fcff":11483644715,"cfo":18013448801,"capex":6529804086,"totalAssets":276692093358,"totalLiabilities":48376530202,"totalEquity":228315563156,"cash":52646253279,"totalDebt":null},{"fiscalYear":2018,"statement":"연결","revenue":328682009873,"operatingIncome":67584476872,"netIncome":53521667778,"controllingNetIncome":54911340371,"ebitda":73503220459,"fcff":17642866834,"cfo":41524555935,"capex":23881689101,"totalAssets":319834248958,"totalLiabilities":48237452381,"totalEquity":271596796577,"cash":56363883850,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":42078133191,"operatingIncome":1462469216,"netIncome":8394444330,"controllingNetIncome":null,"ebitda":47589346679,"fcff":-12663827356,"cfo":-3557829989,"capex":9105997367,"totalAssets":101648328067,"totalLiabilities":12815988755,"totalEquity":88832339312,"cash":19975968698,"totalDebt":null},{"fiscalYear":2020,"statement":"연결","revenue":39774309564,"operatingIncome":-2464095518,"netIncome":59201747768,"controllingNetIncome":null,"ebitda":null,"fcff":4567857890,"cfo":9833579602,"capex":5319164236,"totalAssets":239229055636,"totalLiabilities":41723577341,"totalEquity":197505478295,"cash":34965203920,"totalDebt":14983580217},{"fiscalYear":2021,"statement":"연결","revenue":81623934759,"operatingIncome":22626646738,"netIncome":46616689014,"controllingNetIncome":null,"ebitda":28482407903,"fcff":22752937760,"cfo":28477069630,"capex":5834589631,"totalAssets":305839094910,"totalLiabilities":54300013379,"totalEquity":251539081531,"cash":53405058190,"totalDebt":15150000000},{"fiscalYear":2022,"statement":"연결","revenue":72790993366,"operatingIncome":16902902739,"netIncome":40757933000,"controllingNetIncome":null,"ebitda":20262704603,"fcff":8471933351,"cfo":19108647640,"capex":10964163583,"totalAssets":328430995660,"totalLiabilities":46254379594,"totalEquity":282176616066,"cash":46323707553,"totalDebt":17000000000},{"fiscalYear":2023,"statement":"연결","revenue":94716683944,"operatingIncome":26970755131,"netIncome":42696378649,"controllingNetIncome":null,"ebitda":30545330742,"fcff":14424445238,"cfo":32458332894,"capex":18366790124,"totalAssets":401441877193,"totalLiabilities":60129472727,"totalEquity":341312404466,"cash":87574515588,"totalDebt":13000000000},{"fiscalYear":2024,"statement":"연결","revenue":215508095005,"operatingIncome":88482980891,"netIncome":95820109996,"controllingNetIncome":null,"ebitda":null,"fcff":66774884278,"cfo":66625215940,"capex":285104432,"totalAssets":513564423195,"totalLiabilities":82100998394,"totalEquity":431463424801,"cash":121476311283,"totalDebt":null},{"fiscalYear":2025,"statement":"연결","revenue":207764042799,"operatingIncome":73400914769,"netIncome":91684937183,"controllingNetIncome":91684937183,"ebitda":80115838107,"fcff":79590995809,"cfo":81417272271,"capex":2188813255,"totalAssets":584879159412,"totalLiabilities":78501446934,"totalEquity":506377712478,"cash":182779167734,"totalDebt":13921964754}],"quarterly":[{"stockCode":"031980","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":90554940235,"operatingIncome":41238258349,"netIncome":38918135786,"prevYearRevenue":39056861825,"prevYearOperatingIncome":14277868297,"prevYearNetIncome":19838218029,"source":"11014","updatedAt":"2026-08-26T22:19:48.026Z"},{"stockCode":"031980","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":51400785167,"operatingIncome":14173097980,"netIncome":19756189679,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:19:48.027Z"},{"stockCode":"031980","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":27984804290,"operatingIncome":9171006727,"netIncome":20058481603,"prevYearRevenue":31151083814,"prevYearOperatingIncome":9539175189,"prevYearNetIncome":15628762455,"source":"11013","updatedAt":"2026-08-26T22:19:47.501Z"},{"stockCode":"031980","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":47322749669,"operatingIncome":13795729585,"netIncome":24385369638,"prevYearRevenue":34657233583,"prevYearOperatingIncome":8450383251,"prevYearNetIncome":17381849263,"source":"11012","updatedAt":"2026-08-26T22:19:47.750Z"}]}