{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/037460","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":"037460","name":"삼지전자","market":"KOSDAQ","sector":"통신 및 방송 장비 제조업","lastPrice":30550,"marketCap":498530847100,"sharesOutstanding":16318522,"asOf":"2026-09-26T15:09:35.360Z"},"valuation":{"fiscalYear":2025,"per":6.59,"perTtm":1.13,"ttmPeriod":"25Q3~26Q2","pbr":1.03,"psr":0.12,"evEbitda":null,"ev":875428041410,"fcff":-145486980355,"fcffYield":-0.1662,"roe":0.1689,"revenueGrowth":{"y1":0.2772,"y3":0.1367,"y5":0.2197},"operatingIncomeGrowth":{"y1":0.4051,"y3":0.2244,"y5":0.2757},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.089Z"},"price":{"high52w":56400,"low52w":11710,"fromHigh":-0.4583,"returns":[{"label":"1개월","value":-0.0363},{"label":"3개월","value":-0.0742},{"label":"6개월","value":0.1934},{"label":"1년","value":1.5565},{"label":"3년","value":2.8525},{"label":"5년","value":1.3961}]},"dividends":[{"fiscalYear":2025,"dps":550,"yieldPct":3.8,"payoutPct":10.8},{"fiscalYear":2024,"dps":450,"yieldPct":5.1,"payoutPct":11.2},{"fiscalYear":2023,"dps":450,"yieldPct":5.2,"payoutPct":21.8},{"fiscalYear":2022,"dps":450,"yieldPct":5.1,"payoutPct":14.4},{"fiscalYear":2021,"dps":400,"yieldPct":3.3,"payoutPct":20.1},{"fiscalYear":2020,"dps":300,"yieldPct":2.5,"payoutPct":17.1},{"fiscalYear":2019,"dps":140,"yieldPct":1.5,"payoutPct":15.7},{"fiscalYear":2018,"dps":140,"yieldPct":1.6,"payoutPct":16.2}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":1439625525008,"operatingIncome":32460807821,"netIncome":29747535174,"controllingNetIncome":13414541326,"ebitda":null,"fcff":-56377865807,"cfo":-20867255979,"capex":39437652762,"totalAssets":567955325356,"totalLiabilities":264845733032,"totalEquity":303109592324,"cash":22646125809,"totalDebt":139937031117},{"fiscalYear":2019,"statement":"연결","revenue":1494980608036,"operatingIncome":36197018758,"netIncome":33948422104,"controllingNetIncome":13853703297,"ebitda":52696395290,"fcff":49034283261,"cfo":48604577101,"capex":4129944226,"totalAssets":559512184799,"totalLiabilities":228013492267,"totalEquity":331498692532,"cash":46396095908,"totalDebt":131333942934},{"fiscalYear":2020,"statement":"연결","revenue":1589477394910,"operatingIncome":48076868860,"netIncome":49770199350,"controllingNetIncome":26905654272,"ebitda":54616083810,"fcff":15734375132,"cfo":17110882268,"capex":3906925751,"totalAssets":613137085709,"totalLiabilities":253349368666,"totalEquity":359787717043,"cash":65448927374,"totalDebt":84188603434},{"fiscalYear":2021,"statement":"연결","revenue":2500016130715,"operatingIncome":93143552951,"netIncome":61318977343,"controllingNetIncome":30572717557,"ebitda":null,"fcff":193864583457,"cfo":195828525274,"capex":5946258927,"totalAssets":816261260508,"totalLiabilities":390498743849,"totalEquity":425762516659,"cash":76485252625,"totalDebt":196309825888},{"fiscalYear":2022,"statement":"연결","revenue":2922015004340,"operatingIncome":88492683439,"netIncome":77998504635,"controllingNetIncome":48096778576,"ebitda":101960646445,"fcff":1562794627,"cfo":29505883302,"capex":35145169124,"totalAssets":993238731390,"totalLiabilities":495205154084,"totalEquity":498033577306,"cash":71187623753,"totalDebt":247237135809},{"fiscalYear":2023,"statement":"연결","revenue":2526207927918,"operatingIncome":78343445249,"netIncome":51262488157,"controllingNetIncome":31646373973,"ebitda":null,"fcff":176086355805,"cfo":184508891719,"capex":17376666397,"totalAssets":1015542680922,"totalLiabilities":468966213537,"totalEquity":546576467385,"cash":137112208976,"totalDebt":8200000000},{"fiscalYear":2024,"statement":"연결","revenue":3359681220937,"operatingIncome":115613198250,"netIncome":94101246232,"controllingNetIncome":61536287012,"ebitda":null,"fcff":-110286339388,"cfo":-109951615123,"capex":12471599543,"totalAssets":1201881762849,"totalLiabilities":561651096262,"totalEquity":640230666587,"cash":158761716754,"totalDebt":339168530405},{"fiscalYear":2025,"statement":"연결","revenue":4291096557599,"operatingIncome":162447915281,"netIncome":118349095866,"controllingNetIncome":75660276148,"ebitda":null,"fcff":-145486980355,"cfo":-140763325922,"capex":18212336282,"totalAssets":1825577701009,"totalLiabilities":1080905845802,"totalEquity":744671855207,"cash":159266738331,"totalDebt":536163932641}],"quarterly":[{"stockCode":"037460","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":1160539470975,"operatingIncome":44103879680,"netIncome":28781953178,"prevYearRevenue":829695078577,"prevYearOperatingIncome":20452269764,"prevYearNetIncome":14283208446,"source":"11014","updatedAt":"2026-08-26T22:21:39.703Z"},{"stockCode":"037460","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":1183760276211,"operatingIncome":64182496160,"netIncome":51410791216,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:21:39.705Z"},{"stockCode":"037460","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":1904436094238,"operatingIncome":334208579274,"netIncome":248376083790,"prevYearRevenue":891841280931,"prevYearOperatingIncome":24935209455,"prevYearNetIncome":17384421076,"source":"11013","updatedAt":"2026-08-26T22:21:39.190Z"},{"stockCode":"037460","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":2690378225730,"operatingIncome":158401255463,"netIncome":113401741932,"prevYearRevenue":1054955529482,"prevYearOperatingIncome":29226329986,"prevYearNetIncome":20771930396,"source":"11012","updatedAt":"2026-08-26T22:21:39.442Z"}]}