{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/032560","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":"032560","name":"황금에스티","market":"KOSPI","sector":"1차 비철금속 제조업","lastPrice":5510,"marketCap":93670000000,"sharesOutstanding":17000000,"asOf":"2026-09-26T15:09:35.344Z"},"valuation":{"fiscalYear":2025,"per":5.2,"perTtm":3.04,"ttmPeriod":"25Q3~26Q2","pbr":0.24,"psr":0.3,"evEbitda":1.7,"ev":43451519621,"fcff":8425084557,"fcffYield":0.1939,"roe":0.0477,"revenueGrowth":{"y1":-0.0142,"y3":-0.0172,"y5":0.0574},"operatingIncomeGrowth":{"y1":-0.0714,"y3":-0.2714,"y5":-0.0541},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.039Z"},"price":{"high52w":6520,"low52w":4980,"fromHigh":-0.1549,"returns":[{"label":"1개월","value":-0.0282},{"label":"3개월","value":0.1064},{"label":"6개월","value":-0.0771},{"label":"1년","value":-0.0549},{"label":"3년","value":-0.2368},{"label":"5년","value":-0.444}]},"dividends":[{"fiscalYear":2025,"dps":150,"yieldPct":2.5,"payoutPct":14.1},{"fiscalYear":2024,"dps":150,"yieldPct":3.1,"payoutPct":15.6},{"fiscalYear":2023,"dps":150,"yieldPct":2.1,"payoutPct":10.6},{"fiscalYear":2022,"dps":200,"yieldPct":2.8,"payoutPct":8.4},{"fiscalYear":2021,"dps":200,"yieldPct":2.4,"payoutPct":10.7},{"fiscalYear":2020,"dps":100,"yieldPct":1.3,"payoutPct":8.4},{"fiscalYear":2019,"dps":100,"yieldPct":20,"payoutPct":7.3},{"fiscalYear":2018,"dps":50,"yieldPct":10,"payoutPct":4}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":244773430030,"operatingIncome":24009611986,"netIncome":17287404215,"controllingNetIncome":14525355036,"ebitda":27135160151,"fcff":2216769738,"cfo":10055664364,"capex":9179089614,"totalAssets":406187488852,"totalLiabilities":137853093124,"totalEquity":268334395728,"cash":36255128518,"totalDebt":92058702419},{"fiscalYear":2019,"statement":"연결","revenue":243584029426,"operatingIncome":18780395426,"netIncome":23664534488,"controllingNetIncome":19174641152,"ebitda":36862403643,"fcff":23369432479,"cfo":31723106428,"capex":10365852685,"totalAssets":390222792037,"totalLiabilities":107255290497,"totalEquity":282967501540,"cash":54053985783,"totalDebt":62217882220},{"fiscalYear":2020,"statement":"연결","revenue":239454495245,"operatingIncome":23749717803,"netIncome":19972692133,"controllingNetIncome":16759150975,"ebitda":31810103113,"fcff":-41206380460,"cfo":-14107650261,"capex":28077173306,"totalAssets":452295227735,"totalLiabilities":150228429667,"totalEquity":302066798068,"cash":51619942294,"totalDebt":99429763863},{"fiscalYear":2021,"statement":"연결","revenue":270982293281,"operatingIncome":41155778151,"netIncome":32952260724,"controllingNetIncome":29834488216,"ebitda":52796509152,"fcff":44683323341,"cfo":70118476721,"capex":26030573101,"totalAssets":431568369719,"totalLiabilities":99055555212,"totalEquity":332512814507,"cash":57715140662,"totalDebt":30580438281},{"fiscalYear":2022,"statement":"연결","revenue":333445663904,"operatingIncome":46505927767,"netIncome":46246868355,"controllingNetIncome":40437991423,"ebitda":55249594821,"fcff":8292943182,"cfo":15244935439,"capex":7283841437,"totalAssets":481912631966,"totalLiabilities":108492130789,"totalEquity":373420501177,"cash":66340559163,"totalDebt":52527681356},{"fiscalYear":2023,"statement":"연결","revenue":355142901174,"operatingIncome":29280143234,"netIncome":29757396830,"controllingNetIncome":24125508956,"ebitda":36910645455,"fcff":49302297588,"cfo":53715111461,"capex":5789305216,"totalAssets":513527276106,"totalLiabilities":112667876114,"totalEquity":400859399992,"cash":114955985257,"totalDebt":46919822465},{"fiscalYear":2024,"statement":"연결","revenue":321091393225,"operatingIncome":19372382177,"netIncome":19853448098,"controllingNetIncome":16339501919,"ebitda":26845254231,"fcff":12766199497,"cfo":20590713985,"capex":10033308458,"totalAssets":522556270523,"totalLiabilities":105023082066,"totalEquity":417533188457,"cash":113032303486,"totalDebt":45230415467},{"fiscalYear":2025,"statement":"연결","revenue":316529005034,"operatingIncome":17988514289,"netIncome":21229524874,"controllingNetIncome":18018535995,"ebitda":25509481789,"fcff":8425084557,"cfo":24082514751,"capex":16941612082,"totalAssets":550476338694,"totalLiabilities":115327072599,"totalEquity":435149266095,"cash":87513599904,"totalDebt":37295119525}],"quarterly":[{"stockCode":"032560","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":79518606277,"operatingIncome":4023049786,"netIncome":4542118683,"prevYearRevenue":75014146219,"prevYearOperatingIncome":4622801910,"prevYearNetIncome":6455247014,"source":"11014","updatedAt":"2026-08-26T22:27:27.009Z"},{"stockCode":"032560","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":85318149289,"operatingIncome":4737332131,"netIncome":4722283121,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:27:27.014Z"},{"stockCode":"032560","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":87692054604,"operatingIncome":8782124420,"netIncome":9477940512,"prevYearRevenue":72582807806,"prevYearOperatingIncome":5111121303,"prevYearNetIncome":6340328121,"source":"11013","updatedAt":"2026-08-26T22:27:26.497Z"},{"stockCode":"032560","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":103997412138,"operatingIncome":12362902917,"netIncome":12101078171,"prevYearRevenue":79109441662,"prevYearOperatingIncome":4117011069,"prevYearNetIncome":5624794949,"source":"11012","updatedAt":"2026-08-26T22:27:26.773Z"}]}