{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/033530","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":"033530","name":"SJG세종","market":"KOSPI","sector":"자동차 신품 부품 제조업","lastPrice":6710,"marketCap":181520926290,"sharesOutstanding":27052299,"asOf":"2026-09-26T15:09:35.348Z"},"valuation":{"fiscalYear":2025,"per":2.64,"perTtm":1.92,"ttmPeriod":"25Q3~26Q2","pbr":0.35,"psr":0.1,"evEbitda":2.18,"ev":264713673772,"fcff":16335192155,"fcffYield":0.0617,"roe":0.1405,"revenueGrowth":{"y1":0.0442,"y3":0.0068,"y5":0.0991},"operatingIncomeGrowth":{"y1":0.4089,"y3":0.386,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.159Z"},"price":{"high52w":11850,"low52w":5400,"fromHigh":-0.4338,"returns":[{"label":"1개월","value":-0.0469},{"label":"3개월","value":0.2426},{"label":"6개월","value":-0.1286},{"label":"1년","value":0.1073},{"label":"3년","value":0.0823},{"label":"5년","value":-0.4338}]},"dividends":[{"fiscalYear":2025,"dps":200,"yieldPct":4.9,"payoutPct":8},{"fiscalYear":2024,"dps":150,"yieldPct":3.7,"payoutPct":12},{"fiscalYear":2023,"dps":150,"yieldPct":2.6,"payoutPct":100.8},{"fiscalYear":2022,"dps":100,"yieldPct":1.1,"payoutPct":null},{"fiscalYear":2021,"dps":100,"yieldPct":1.1,"payoutPct":-31.7},{"fiscalYear":2020,"dps":50,"yieldPct":0.6,"payoutPct":-7.5},{"fiscalYear":2019,"dps":50,"yieldPct":1.2,"payoutPct":19.5},{"fiscalYear":2018,"dps":50,"yieldPct":0.8,"payoutPct":-5.1}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":1099512616095,"operatingIncome":208218401,"netIncome":-19354678386,"controllingNetIncome":-19161343586,"ebitda":49411857847,"fcff":-20431418618,"cfo":34006352566,"capex":59405882633,"totalAssets":871007601480,"totalLiabilities":509643298783,"totalEquity":361364302697,"cash":67710514191,"totalDebt":203608941316},{"fiscalYear":2019,"statement":"연결","revenue":1221703004122,"operatingIncome":13168373514,"netIncome":1918380843,"controllingNetIncome":5563613959,"ebitda":38688906749,"fcff":912301043,"cfo":70937481153,"capex":76793831797,"totalAssets":996027850575,"totalLiabilities":614829951634,"totalEquity":381197898941,"cash":78042488447,"totalDebt":236587394600},{"fiscalYear":2020,"statement":"연결","revenue":1182774447663,"operatingIncome":-6166002831,"netIncome":-21850776814,"controllingNetIncome":-17837382895,"ebitda":38821580998,"fcff":-74259846185,"cfo":34462644427,"capex":115114401056,"totalAssets":1158750683420,"totalLiabilities":770626000365,"totalEquity":388124683055,"cash":108425311163,"totalDebt":318868949106},{"fiscalYear":2021,"statement":"연결","revenue":1588107771601,"operatingIncome":-4158268321,"netIncome":-10771840981,"controllingNetIncome":-8528142152,"ebitda":46366040911,"fcff":-1870783104,"cfo":44175833114,"capex":54424435426,"totalAssets":1180100054496,"totalLiabilities":777174141277,"totalEquity":402925913219,"cash":109416596650,"totalDebt":320800867490},{"fiscalYear":2022,"statement":"연결","revenue":1858856802835,"operatingIncome":32074360267,"netIncome":195988943,"controllingNetIncome":1719106339,"ebitda":103686071599,"fcff":-8420159540,"cfo":38343209140,"capex":54792865307,"totalAssets":1149427317637,"totalLiabilities":748025818053,"totalEquity":401401499584,"cash":125941716104,"totalDebt":316925971254},{"fiscalYear":2023,"statement":"연결","revenue":1792324075283,"operatingIncome":51864002447,"netIncome":4338222081,"controllingNetIncome":4024815591,"ebitda":93201487730,"fcff":91370528137,"cfo":161794165054,"capex":81207425719,"totalAssets":1151805423714,"totalLiabilities":739910935731,"totalEquity":411894487983,"cash":159922630401,"totalDebt":35521749043},{"fiscalYear":2024,"statement":"연결","revenue":1816595152264,"operatingIncome":60611834886,"netIncome":34029883554,"controllingNetIncome":33744878381,"ebitda":103144777572,"fcff":-17698678872,"cfo":70173810360,"capex":97919427910,"totalAssets":1240617966721,"totalLiabilities":781290611162,"totalEquity":459327355559,"cash":159683428833,"totalDebt":249133276883},{"fiscalYear":2025,"statement":"연결","revenue":1896882583006,"operatingIncome":85395320763,"netIncome":68686663233,"controllingNetIncome":68742392065,"ebitda":121493960204,"fcff":16335192155,"cfo":92738451667,"capex":87584686042,"totalAssets":1326283584898,"totalLiabilities":797623540542,"totalEquity":528660044356,"cash":195589625110,"totalDebt":278782372592}],"quarterly":[{"stockCode":"033530","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":468771070190,"operatingIncome":24708495286,"netIncome":24328308767,"prevYearRevenue":439865954804,"prevYearOperatingIncome":13783943397,"prevYearNetIncome":655713246,"source":"11014","updatedAt":"2026-08-26T22:24:43.214Z"},{"stockCode":"033530","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":493068266157,"operatingIncome":1284564736,"netIncome":-1793188186,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:24:43.218Z"},{"stockCode":"033530","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":484788472240,"operatingIncome":36249408756,"netIncome":38763894290,"prevYearRevenue":453586623251,"prevYearOperatingIncome":22193943283,"prevYearNetIncome":23243817969,"source":"11013","updatedAt":"2026-08-26T22:24:42.690Z"},{"stockCode":"033530","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":524581498836,"operatingIncome":34025396457,"netIncome":33485949529,"prevYearRevenue":481456623408,"prevYearOperatingIncome":37208317458,"prevYearNetIncome":22907724683,"source":"11012","updatedAt":"2026-08-26T22:24:42.950Z"}]}