{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/041650","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":"041650","name":"상신브레이크","market":"KOSPI","sector":"자동차 신품 부품 제조업","lastPrice":2160,"marketCap":46378332000,"sharesOutstanding":21471450,"asOf":"2026-09-26T15:09:35.367Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":8.54,"ttmPeriod":"25Q3~26Q2","pbr":0.22,"psr":0.09,"evEbitda":0.56,"ev":10986555842,"fcff":34136211369,"fcffYield":3.1071,"roe":-0.0545,"revenueGrowth":{"y1":-0.0627,"y3":0.0351,"y5":0.0921},"operatingIncomeGrowth":{"y1":-1.0658,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.297Z"},"price":{"high52w":2890,"low52w":1936,"fromHigh":-0.2526,"returns":[{"label":"1개월","value":-0.0379},{"label":"3개월","value":0.0562},{"label":"6개월","value":-0.1818},{"label":"1년","value":-0.1864},{"label":"3년","value":-0.3829},{"label":"5년","value":-0.49}]},"dividends":[{"fiscalYear":2025,"dps":50,"yieldPct":null,"payoutPct":null},{"fiscalYear":2024,"dps":100,"yieldPct":3.5,"payoutPct":11.9},{"fiscalYear":2023,"dps":110,"yieldPct":3,"payoutPct":15.1},{"fiscalYear":2022,"dps":100,"yieldPct":3.1,"payoutPct":269.6},{"fiscalYear":2021,"dps":80,"yieldPct":2,"payoutPct":15.8},{"fiscalYear":2020,"dps":50,"yieldPct":1.5,"payoutPct":-36.3},{"fiscalYear":2019,"dps":100,"yieldPct":2.8,"payoutPct":47.7},{"fiscalYear":2018,"dps":100,"yieldPct":2.4,"payoutPct":23.6}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":378699323109,"operatingIncome":20713732826,"netIncome":9918021260,"controllingNetIncome":8194003721,"ebitda":39810424221,"fcff":2843594011,"cfo":17028266897,"capex":18052180997,"totalAssets":429300583665,"totalLiabilities":255831616643,"totalEquity":173468967022,"cash":34791130381,"totalDebt":175212513561},{"fiscalYear":2019,"statement":"연결","revenue":391905865913,"operatingIncome":15695395410,"netIncome":5490566179,"controllingNetIncome":4057244782,"ebitda":31886559400,"fcff":-9913741841,"cfo":7350939286,"capex":21050439057,"totalAssets":452252699743,"totalLiabilities":275371400402,"totalEquity":176881299341,"cash":43459951047,"totalDebt":191601464229},{"fiscalYear":2020,"statement":"연결","revenue":349041648196,"operatingIncome":7857510534,"netIncome":-2322556075,"controllingNetIncome":-2661642302,"ebitda":36020518309,"fcff":4012068123,"cfo":18953800833,"capex":18315148539,"totalAssets":440014845389,"totalLiabilities":269841443317,"totalEquity":170173402072,"cash":39409161049,"totalDebt":195780918456},{"fiscalYear":2021,"statement":"연결","revenue":397023068047,"operatingIncome":12201673255,"netIncome":10375223860,"controllingNetIncome":9791921450,"ebitda":30128269097,"fcff":-342556416,"cfo":20456787482,"capex":24096958254,"totalAssets":493641121647,"totalLiabilities":305186257724,"totalEquity":188454863923,"cash":41969834166,"totalDebt":216896826998},{"fiscalYear":2022,"statement":"연결","revenue":489014822462,"operatingIncome":14080989932,"netIncome":864464591,"controllingNetIncome":717686253,"ebitda":28767840644,"fcff":-31852156004,"cfo":-7159124867,"capex":29144730444,"totalAssets":543596267420,"totalLiabilities":346007238334,"totalEquity":197589029086,"cash":45235502368,"totalDebt":251650492168},{"fiscalYear":2023,"statement":"연결","revenue":575491184783,"operatingIncome":27544460360,"netIncome":14174122306,"controllingNetIncome":14059400808,"ebitda":61466417993,"fcff":12090826033,"cfo":27009989766,"capex":25301315157,"totalAssets":564873378508,"totalLiabilities":353038164661,"totalEquity":211835213847,"cash":40675120243,"totalDebt":29820954224},{"fiscalYear":2024,"statement":"연결","revenue":578555061212,"operatingIncome":20646142654,"netIncome":17388553000,"controllingNetIncome":16264974651,"ebitda":35616297464,"fcff":23212031986,"cfo":25148984832,"capex":10804632157,"totalAssets":591078392906,"totalLiabilities":358440742250,"totalEquity":232637650656,"cash":26370152226,"totalDebt":16764075763},{"fiscalYear":2025,"statement":"연결","revenue":542260553063,"operatingIncome":-1358122964,"netIncome":-12021082057,"controllingNetIncome":-11904419877,"ebitda":19745093556,"fcff":34136211369,"cfo":38416994797,"capex":12504770719,"totalAssets":557807152421,"totalLiabilities":338659199508,"totalEquity":219147952913,"cash":38580351036,"totalDebt":3188574878}],"quarterly":[{"stockCode":"041650","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":135574611139,"operatingIncome":-2985510952,"netIncome":-2790089200,"prevYearRevenue":146048969136,"prevYearOperatingIncome":5468154154,"prevYearNetIncome":-2020826674,"source":"11014","updatedAt":"2026-08-26T22:31:04.049Z"},{"stockCode":"041650","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":119830459056,"operatingIncome":2878500667,"netIncome":5030246613,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:31:04.054Z"},{"stockCode":"041650","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":130338006934,"operatingIncome":2221999067,"netIncome":2506691584,"prevYearRevenue":143991365821,"prevYearOperatingIncome":2802819428,"prevYearNetIncome":-453073165,"source":"11013","updatedAt":"2026-08-26T22:31:03.535Z"},{"stockCode":"041650","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":149908860874,"operatingIncome":918106451,"netIncome":685770185,"prevYearRevenue":142864117047,"prevYearOperatingIncome":-4053932107,"prevYearNetIncome":-13808166305,"source":"11012","updatedAt":"2026-08-26T22:31:03.810Z"}]}