{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/032750","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":"032750","name":"삼진","market":"KOSDAQ","sector":"통신 및 방송 장비 제조업","lastPrice":2965,"marketCap":26777276730,"sharesOutstanding":9031122,"asOf":"2026-09-26T15:09:35.345Z"},"valuation":{"fiscalYear":2025,"per":6.88,"perTtm":6.34,"ttmPeriod":"25Q3~26Q2","pbr":0.24,"psr":0.18,"evEbitda":0.25,"ev":2549007728,"fcff":3907447258,"fcffYield":1.5329,"roe":0.0358,"revenueGrowth":{"y1":-0.0681,"y3":-0.0149,"y5":0.0284},"operatingIncomeGrowth":{"y1":-0.1966,"y3":0.5208,"y5":-0.1279},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.107Z"},"price":{"high52w":4150,"low52w":2625,"fromHigh":-0.2855,"returns":[{"label":"1개월","value":-0.0231},{"label":"3개월","value":0.1295},{"label":"6개월","value":-0.1162},{"label":"1년","value":-0.2624},{"label":"3년","value":-0.4752},{"label":"5년","value":-0.7255}]},"dividends":[{"fiscalYear":2025,"dps":90,"yieldPct":2.3,"payoutPct":20.9},{"fiscalYear":2024,"dps":80,"yieldPct":1.9,"payoutPct":8},{"fiscalYear":2023,"dps":70,"yieldPct":1.2,"payoutPct":486.2},{"fiscalYear":2022,"dps":80,"yieldPct":1.3,"payoutPct":30.5},{"fiscalYear":2021,"dps":100,"yieldPct":0.9,"payoutPct":6.2},{"fiscalYear":2020,"dps":200,"yieldPct":1.7,"payoutPct":18.2},{"fiscalYear":2019,"dps":200,"yieldPct":1.7,"payoutPct":9.9},{"fiscalYear":2018,"dps":100,"yieldPct":1.3,"payoutPct":37.5}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":87691022570,"operatingIncome":994129295,"netIncome":1600868967,"controllingNetIncome":1595099159,"ebitda":3458030001,"fcff":-638760092,"cfo":2845242850,"capex":3492853867,"totalAssets":78444968210,"totalLiabilities":13679035814,"totalEquity":64765932396,"cash":9697369467,"totalDebt":0},{"fiscalYear":2019,"statement":"연결","revenue":135228930628,"operatingIncome":11744779931,"netIncome":12091535001,"controllingNetIncome":12116285707,"ebitda":14472714959,"fcff":4503407754,"cfo":10040045945,"capex":5536708727,"totalAssets":96419552937,"totalLiabilities":19685254557,"totalEquity":76734298380,"cash":12332194914,"totalDebt":100000000},{"fiscalYear":2020,"statement":"연결","revenue":128957760026,"operatingIncome":11545005265,"netIncome":6577485935,"controllingNetIncome":6611143180,"ebitda":14627323882,"fcff":7220149852,"cfo":9658573323,"capex":2438431729,"totalAssets":101652353820,"totalLiabilities":20063290199,"totalEquity":81589063621,"cash":15542197975,"totalDebt":0},{"fiscalYear":2021,"statement":"연결","revenue":128730961186,"operatingIncome":1165091906,"netIncome":9619149966,"controllingNetIncome":9624540895,"ebitda":4307473661,"fcff":-9363430445,"cfo":-4944563682,"capex":4418866797,"totalAssets":113579972663,"totalLiabilities":21933779927,"totalEquity":91646192736,"cash":11188064497,"totalDebt":0},{"fiscalYear":2022,"statement":"연결","revenue":155138532129,"operatingIncome":1655448106,"netIncome":1887900528,"controllingNetIncome":1896526997,"ebitda":5560133865,"fcff":-28024013323,"cfo":-8034089480,"capex":20149997779,"totalAssets":115196072555,"totalLiabilities":22550291377,"totalEquity":92645781178,"cash":17369985544,"totalDebt":7635827400},{"fiscalYear":2023,"statement":"연결","revenue":156407806151,"operatingIncome":1887196131,"netIncome":116048502,"controllingNetIncome":116048502,"ebitda":6270633004,"fcff":11958953929,"cfo":19302841141,"capex":7743845893,"totalAssets":116816248061,"totalLiabilities":24476165099,"totalEquity":92340082962,"cash":24715944851,"totalDebt":null},{"fiscalYear":2024,"statement":"연결","revenue":159164388476,"operatingIncome":7248112232,"netIncome":9045241875,"controllingNetIncome":9045241875,"ebitda":11425911154,"fcff":12000741865,"cfo":12689199153,"capex":921670165,"totalAssets":126164155544,"totalLiabilities":19547247466,"totalEquity":106616908078,"cash":27353327869,"totalDebt":null},{"fiscalYear":2025,"statement":"연결","revenue":148323178536,"operatingIncome":5823087821,"netIncome":3890350484,"controllingNetIncome":3890350484,"ebitda":10282345444,"fcff":3907447258,"cfo":7952140375,"capex":4044693117,"totalAssets":128247102123,"totalLiabilities":17804500622,"totalEquity":110442601501,"cash":24228269002,"totalDebt":null}],"quarterly":[{"stockCode":"032750","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":27709079984,"operatingIncome":1019225405,"netIncome":1534324089,"prevYearRevenue":40605483320,"prevYearOperatingIncome":1698269445,"prevYearNetIncome":2660305245,"source":"11014","updatedAt":"2026-08-26T22:33:43.217Z"},{"stockCode":"032750","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":43821802208,"operatingIncome":646652336,"netIncome":-564242404,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:33:43.219Z"},{"stockCode":"032750","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":35518275539,"operatingIncome":1363902102,"netIncome":2209431964,"prevYearRevenue":40636113852,"prevYearOperatingIncome":2613637684,"prevYearNetIncome":2614898393,"source":"11013","updatedAt":"2026-08-26T22:33:42.682Z"},{"stockCode":"032750","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":29074631507,"operatingIncome":787113413,"netIncome":1045210547,"prevYearRevenue":36156182492,"prevYearOperatingIncome":1543572396,"prevYearNetIncome":305370406,"source":"11012","updatedAt":"2026-08-26T22:33:42.938Z"}]}