{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/045300","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":"045300","name":"성우테크론","market":"KOSDAQ","sector":"전자부품 제조업","lastPrice":2700,"marketCap":28476932400,"sharesOutstanding":10547012,"asOf":"2026-09-26T15:09:35.373Z"},"valuation":{"fiscalYear":2025,"per":6.01,"perTtm":3.97,"ttmPeriod":"25Q3~26Q2","pbr":0.38,"psr":0.7,"evEbitda":6.08,"ev":19227940356,"fcff":5029001768,"fcffYield":0.2615,"roe":0.0658,"revenueGrowth":{"y1":-0.0185,"y3":-0.0269,"y5":0.0154},"operatingIncomeGrowth":{"y1":0.6489,"y3":-0.2608,"y5":-0.1466},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.929Z"},"price":{"high52w":3550,"low52w":2100,"fromHigh":-0.2394,"returns":[{"label":"1개월","value":0.0112},{"label":"3개월","value":0.0672},{"label":"6개월","value":-0.0801},{"label":"1년","value":-0.129},{"label":"3년","value":-0.3095},{"label":"5년","value":-0.5431}]},"dividends":[{"fiscalYear":2025,"dps":40,"yieldPct":4,"payoutPct":null},{"fiscalYear":2022,"dps":40,"yieldPct":8,"payoutPct":7.8},{"fiscalYear":2021,"dps":40,"yieldPct":8,"payoutPct":6.4},{"fiscalYear":2020,"dps":40,"yieldPct":8,"payoutPct":9.2},{"fiscalYear":2019,"dps":75,"yieldPct":15,"payoutPct":12},{"fiscalYear":2018,"dps":50,"yieldPct":10,"payoutPct":7.2}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":39516945840,"operatingIncome":7192122716,"netIncome":5421554740,"controllingNetIncome":5366528104,"ebitda":8903838225,"fcff":6552487521,"cfo":7751496882,"capex":1511343358,"totalAssets":70083719307,"totalLiabilities":23453721678,"totalEquity":46629997629,"cash":9048031321,"totalDebt":15000000000},{"fiscalYear":2019,"statement":"연결","revenue":32959022422,"operatingIncome":2201952147,"netIncome":4546309724,"controllingNetIncome":4522592636,"ebitda":3781076660,"fcff":-337414859,"cfo":19192716,"capex":648086779,"totalAssets":75224670587,"totalLiabilities":24482349185,"totalEquity":50742321402,"cash":11184712628,"totalDebt":15008009447},{"fiscalYear":2020,"statement":"연결","revenue":37915619790,"operatingIncome":4313311039,"netIncome":3868953656,"controllingNetIncome":3820984914,"ebitda":5772366159,"fcff":8241310969,"cfo":9370301393,"capex":1290660867,"totalAssets":80127517876,"totalLiabilities":26055603846,"totalEquity":54071914030,"cash":21410190455,"totalDebt":15031946389},{"fiscalYear":2021,"statement":"연결","revenue":43897687212,"operatingIncome":5474222599,"netIncome":5631200455,"controllingNetIncome":5560828397,"ebitda":null,"fcff":6625009846,"cfo":8630166333,"capex":2192822396,"totalAssets":87659834535,"totalLiabilities":25728110993,"totalEquity":61931723542,"cash":31061714283,"totalDebt":13021932163},{"fiscalYear":2022,"statement":"연결","revenue":44409948471,"operatingIncome":4833191541,"netIncome":4811753389,"controllingNetIncome":4774424073,"ebitda":null,"fcff":162332205,"cfo":4764400614,"capex":4819781440,"totalAssets":92593633621,"totalLiabilities":22598453761,"totalEquity":69995179860,"cash":13009933757,"totalDebt":12104453010},{"fiscalYear":2023,"statement":"연결","revenue":33775629980,"operatingIncome":-808211684,"netIncome":-1051808342,"controllingNetIncome":-1044645040,"ebitda":3655810046,"fcff":810222836,"cfo":2771497730,"capex":2222410343,"totalAssets":93366439010,"totalLiabilities":24607485804,"totalEquity":68758953206,"cash":10673028659,"totalDebt":12025124028},{"fiscalYear":2024,"statement":"연결","revenue":41687064810,"operatingIncome":1183990318,"netIncome":2250364932,"controllingNetIncome":2238848902,"ebitda":2382370680,"fcff":4641188059,"cfo":5097144688,"capex":788773775,"totalAssets":98675330131,"totalLiabilities":27928193253,"totalEquity":70747136878,"cash":17049944721,"totalDebt":13991769442},{"fiscalYear":2025,"statement":"연결","revenue":40916515347,"operatingIncome":1952258057,"netIncome":4751848876,"controllingNetIncome":4736628511,"ebitda":3161144831,"fcff":5029001768,"cfo":7039298840,"capex":2296259389,"totalAssets":100443141859,"totalLiabilities":25049725830,"totalEquity":75393416029,"cash":18720060083,"totalDebt":9471068039}],"quarterly":[{"stockCode":"045300","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":9553146765,"operatingIncome":674437748,"netIncome":1595968339,"prevYearRevenue":10026469306,"prevYearOperatingIncome":57299315,"prevYearNetIncome":414958836,"source":"11014","updatedAt":"2026-08-26T22:33:37.673Z"},{"stockCode":"045300","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":10073054692,"operatingIncome":522839078,"netIncome":1180135071,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:33:37.676Z"},{"stockCode":"045300","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":11781527794,"operatingIncome":1368903370,"netIncome":1586020262,"prevYearRevenue":11543781871,"prevYearOperatingIncome":502891640,"prevYearNetIncome":1052454026,"source":"11013","updatedAt":"2026-08-26T22:33:37.150Z"},{"stockCode":"045300","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":14433581069,"operatingIncome":2535369481,"netIncome":2804583240,"prevYearRevenue":9746532019,"prevYearOperatingIncome":252089591,"prevYearNetIncome":923291440,"source":"11012","updatedAt":"2026-08-26T22:33:37.435Z"}]}