{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/035200","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":"035200","name":"프럼파스트","market":"KOSDAQ","sector":"플라스틱제품 제조업","lastPrice":2655,"marketCap":24479049555,"sharesOutstanding":9219981,"asOf":"2026-09-26T15:09:35.352Z"},"valuation":{"fiscalYear":2025,"per":23.96,"perTtm":46.21,"ttmPeriod":"25Q3~26Q2","pbr":0.64,"psr":0.97,"evEbitda":null,"ev":20944733232,"fcff":536982763,"fcffYield":0.0256,"roe":0.0266,"revenueGrowth":{"y1":-0.1493,"y3":-0.0585,"y5":-0.0001},"operatingIncomeGrowth":{"y1":-1.2731,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.923Z"},"price":{"high52w":5050,"low52w":2460,"fromHigh":-0.4743,"returns":[{"label":"1개월","value":-0.0275},{"label":"3개월","value":-0.038},{"label":"6개월","value":-0.2563},{"label":"1년","value":-0.2901},{"label":"3년","value":-0.2282},{"label":"5년","value":-0.6639}]},"dividends":[{"fiscalYear":2025,"dps":80,"yieldPct":2.13,"payoutPct":61.32},{"fiscalYear":2024,"dps":75,"yieldPct":2.2,"payoutPct":32.08},{"fiscalYear":2023,"dps":50,"yieldPct":1.24,"payoutPct":29.94},{"fiscalYear":2022,"dps":50,"yieldPct":1.28,"payoutPct":32.05},{"fiscalYear":2021,"dps":50,"yieldPct":0.78,"payoutPct":19.83},{"fiscalYear":2020,"dps":50,"yieldPct":1.08,"payoutPct":28.72},{"fiscalYear":2017,"dps":100,"yieldPct":0.9,"payoutPct":18.17}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":32686308880,"operatingIncome":2484120856,"netIncome":1647788752,"controllingNetIncome":1647788752,"ebitda":3024437484,"fcff":7252151300,"cfo":7413455943,"capex":177199548,"totalAssets":40099230732,"totalLiabilities":4560222242,"totalEquity":35539008490,"cash":8021472013,"totalDebt":1350191794},{"fiscalYear":2019,"statement":"연결","revenue":29378878724,"operatingIncome":1526495270,"netIncome":1182468663,"controllingNetIncome":1182468663,"ebitda":2001484826,"fcff":6641001835,"cfo":6795995326,"capex":157015142,"totalAssets":38189682244,"totalLiabilities":2986357512,"totalEquity":35203324732,"cash":7414287958,"totalDebt":94649892},{"fiscalYear":2020,"statement":"연결","revenue":25240245629,"operatingIncome":1508134473,"netIncome":1497263711,"controllingNetIncome":1497263711,"ebitda":1986786352,"fcff":-282270325,"cfo":3805732071,"capex":4089573863,"totalAssets":38287085948,"totalLiabilities":3248240804,"totalEquity":35038845144,"cash":5123674968,"totalDebt":199784685},{"fiscalYear":2021,"statement":"연결","revenue":29564006703,"operatingIncome":2335457435,"netIncome":2133333352,"controllingNetIncome":2133333352,"ebitda":2803954685,"fcff":881473615,"cfo":1236098534,"capex":357302200,"totalAssets":40715939275,"totalLiabilities":4444590088,"totalEquity":36271349187,"cash":6589855135,"totalDebt":613921337},{"fiscalYear":2022,"statement":"연결","revenue":30227839370,"operatingIncome":1529339366,"netIncome":1324351206,"controllingNetIncome":1324351206,"ebitda":1991344467,"fcff":102241142,"cfo":126834906,"capex":24593764,"totalAssets":40783460810,"totalLiabilities":3953370182,"totalEquity":36830090628,"cash":4279949990,"totalDebt":239209481},{"fiscalYear":2023,"statement":"연결","revenue":29481472717,"operatingIncome":1442763516,"netIncome":1416560787,"controllingNetIncome":1416560787,"ebitda":1890365456,"fcff":2475502797,"cfo":2571802797,"capex":96300000,"totalAssets":41162773066,"totalLiabilities":3421073301,"totalEquity":37741699765,"cash":3261072786,"totalDebt":349798192},{"fiscalYear":2024,"statement":"연결","revenue":29659703118,"operatingIncome":1624232382,"netIncome":1918249222,"controllingNetIncome":1918249222,"ebitda":2025337366,"fcff":-988003534,"cfo":2011012364,"capex":3000000000,"totalAssets":43402243204,"totalLiabilities":4623125400,"totalEquity":38779117804,"cash":2589919683,"totalDebt":346512048},{"fiscalYear":2025,"statement":"연결","revenue":25230889434,"operatingIncome":-443646135,"netIncome":1021790720,"controllingNetIncome":1021790720,"ebitda":-36761739,"fcff":536982763,"cfo":559847680,"capex":28000000,"totalAssets":41680469489,"totalLiabilities":3701584543,"totalEquity":37978884946,"cash":3639083893,"totalDebt":104767570}],"quarterly":[{"stockCode":"035200","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":6019997100,"operatingIncome":-116449818,"netIncome":974331328,"prevYearRevenue":7123400550,"prevYearOperatingIncome":269122616,"prevYearNetIncome":343584861,"source":"11014","updatedAt":"2026-08-26T22:33:57.359Z"},{"stockCode":"035200","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":5920762351,"operatingIncome":-441286528,"netIncome":-275792508,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:33:57.363Z"},{"stockCode":"035200","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":5177803928,"operatingIncome":-331049261,"netIncome":-328011579,"prevYearRevenue":6577105469,"prevYearOperatingIncome":70233943,"prevYearNetIncome":139007509,"source":"11013","updatedAt":"2026-08-26T22:33:56.840Z"},{"stockCode":"035200","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":7233669268,"operatingIncome":36920598,"netIncome":159194720,"prevYearRevenue":6713024514,"prevYearOperatingIncome":43856268,"prevYearNetIncome":184244391,"source":"11012","updatedAt":"2026-08-26T22:33:57.112Z"}]}