{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/033100","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":"033100","name":"제룡전기","market":"KOSDAQ","sector":"전동기, 발전기 및 전기 변환 · 공급 · 제어 장치 제조업","lastPrice":47600,"marketCap":764570668400,"sharesOutstanding":16062409,"asOf":"2026-09-26T15:09:35.346Z"},"valuation":{"fiscalYear":2025,"per":13.02,"perTtm":13.91,"ttmPeriod":"25Q3~26Q2","pbr":3.19,"psr":3.41,"evEbitda":10.41,"ev":714416411452,"fcff":64791665961,"fcffYield":0.0907,"roe":0.2693,"revenueGrowth":{"y1":-0.1474,"y3":0.3756,"y5":0.3835},"operatingIncomeGrowth":{"y1":-0.315,"y3":0.6126,"y5":0.7774},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.115Z"},"price":{"high52w":91500,"low52w":32550,"fromHigh":-0.4798,"returns":[{"label":"1개월","value":-0.0499},{"label":"3개월","value":0.1498},{"label":"6개월","value":0.0117},{"label":"1년","value":0.4806},{"label":"3년","value":0.9629},{"label":"5년","value":6.0939}]},"dividends":[{"fiscalYear":2025,"dps":1100,"yieldPct":2.97,"payoutPct":null},{"fiscalYear":2024,"dps":1000,"yieldPct":2.17,"payoutPct":null},{"fiscalYear":2023,"dps":500,"yieldPct":2.46,"payoutPct":null},{"fiscalYear":2022,"dps":150,"yieldPct":1.31,"payoutPct":null},{"fiscalYear":2021,"dps":50,"yieldPct":0.97,"payoutPct":null},{"fiscalYear":2020,"dps":50,"yieldPct":0.94,"payoutPct":null},{"fiscalYear":2019,"dps":50,"yieldPct":0.78,"payoutPct":null},{"fiscalYear":2018,"dps":50,"yieldPct":0.63,"payoutPct":null}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":42493546829,"operatingIncome":2772952186,"netIncome":2925414920,"controllingNetIncome":null,"ebitda":5279798681,"fcff":4608273911,"cfo":4986547743,"capex":424493820,"totalAssets":58998246166,"totalLiabilities":7721856313,"totalEquity":51276389853,"cash":7394555544,"totalDebt":1550125396},{"fiscalYear":2019,"statement":"별도","revenue":45214795714,"operatingIncome":5741494665,"netIncome":5583159057,"controllingNetIncome":null,"ebitda":8119807020,"fcff":6812649643,"cfo":7276308814,"capex":499107081,"totalAssets":64293248973,"totalLiabilities":8236792813,"totalEquity":56056456160,"cash":16861134837,"totalDebt":1367039643},{"fiscalYear":2020,"statement":"별도","revenue":44195774535,"operatingIncome":3778977730,"netIncome":3525211077,"controllingNetIncome":null,"ebitda":5965038330,"fcff":6299164785,"cfo":6848306973,"capex":566918717,"totalAssets":71229148861,"totalLiabilities":12450574374,"totalEquity":58778574487,"cash":9379935852,"totalDebt":156260089},{"fiscalYear":2021,"statement":"별도","revenue":48783124675,"operatingIncome":117080075,"netIncome":1173473287,"controllingNetIncome":null,"ebitda":2123986431,"fcff":7195604133,"cfo":7461200303,"capex":271872676,"totalAssets":77411561154,"totalLiabilities":18258395730,"totalEquity":59153165424,"cash":6622905260,"totalDebt":69839332},{"fiscalYear":2022,"statement":"별도","revenue":86061155911,"operatingIncome":15983347808,"netIncome":12479898810,"controllingNetIncome":null,"ebitda":17217984108,"fcff":-17671366363,"cfo":-17020269052,"capex":656275455,"totalAssets":87891251878,"totalLiabilities":17061308094,"totalEquity":70829943784,"cash":14598510929,"totalDebt":242646707},{"fiscalYear":2023,"statement":"별도","revenue":183941144839,"operatingIncome":70151892797,"netIncome":56383814934,"controllingNetIncome":null,"ebitda":71289506156,"fcff":37355190256,"cfo":39533019224,"capex":2184373125,"totalAssets":158673279049,"totalLiabilities":33868881681,"totalEquity":124804397368,"cash":22155547645,"totalDebt":410007042},{"fiscalYear":2024,"statement":"별도","revenue":262736051492,"operatingIncome":97845022385,"netIncome":79921256427,"controllingNetIncome":null,"ebitda":99074598067,"fcff":93389184407,"cfo":95691869431,"capex":2324785165,"totalAssets":241767783847,"totalLiabilities":45073334552,"totalEquity":196694449295,"cash":23373881590,"totalDebt":693943991},{"fiscalYear":2025,"statement":"별도","revenue":224017012923,"operatingIncome":67027203234,"netIncome":58712438931,"controllingNetIncome":null,"ebitda":68603477206,"fcff":64791665961,"cfo":67170347966,"capex":2404659086,"totalAssets":266912013218,"totalLiabilities":27567533992,"totalEquity":239344479226,"cash":50601367613,"totalDebt":447110665}],"quarterly":[{"stockCode":"033100","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":69750099557,"operatingIncome":22530216218,"netIncome":19979195161,"prevYearRevenue":69436149824,"prevYearOperatingIncome":26629834747,"prevYearNetIncome":20445690918,"source":"11014","updatedAt":"2026-08-26T22:20:57.269Z"},{"stockCode":"033100","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":43706522074,"operatingIncome":8021055669,"netIncome":8880972600,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:20:57.272Z"},{"stockCode":"033100","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":34673495090,"operatingIncome":5888095523,"netIncome":8058400801,"prevYearRevenue":50202511817,"prevYearOperatingIncome":16068417935,"prevYearNetIncome":14731239283,"source":"11013","updatedAt":"2026-08-26T22:20:56.746Z"},{"stockCode":"033100","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":35649312266,"operatingIncome":5234467739,"netIncome":18027692421,"prevYearRevenue":60357879475,"prevYearOperatingIncome":20407513412,"prevYearNetIncome":15121031887,"source":"11012","updatedAt":"2026-08-26T22:20:57.002Z"}]}