{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/046890","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":"046890","name":"서울반도체","market":"KOSDAQ","sector":"반도체 제조업","lastPrice":10440,"marketCap":608708376000,"sharesOutstanding":58305400,"asOf":"2026-09-26T15:09:35.374Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":111.84,"ttmPeriod":"25Q3~26Q2","pbr":0.98,"psr":0.6,"evEbitda":20.66,"ev":636372000623,"fcff":98204696633,"fcffYield":0.1543,"roe":-0.0795,"revenueGrowth":{"y1":-0.0706,"y3":-0.0297,"y5":-0.0255},"operatingIncomeGrowth":{"y1":-40.5594,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.931Z"},"price":{"high52w":18280,"low52w":5830,"fromHigh":-0.4289,"returns":[{"label":"1개월","value":0.0578},{"label":"3개월","value":-0.027},{"label":"6개월","value":0.0989},{"label":"1년","value":0.6704},{"label":"3년","value":-0.0085},{"label":"5년","value":-0.3392}]},"dividends":[{"fiscalYear":2023,"dps":136,"yieldPct":1.3,"payoutPct":null},{"fiscalYear":2022,"dps":220,"yieldPct":2,"payoutPct":null},{"fiscalYear":2021,"dps":460,"yieldPct":3.1,"payoutPct":52.2},{"fiscalYear":2020,"dps":157,"yieldPct":0.8,"payoutPct":49.8},{"fiscalYear":2019,"dps":156,"yieldPct":1,"payoutPct":25},{"fiscalYear":2018,"dps":284,"yieldPct":1.5,"payoutPct":26},{"fiscalYear":2017,"dps":183,"yieldPct":0.7,"payoutPct":26.1}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":1194179669046,"operatingIncome":94887633317,"netIncome":62601339283,"controllingNetIncome":62791941814,"ebitda":null,"fcff":90306320744,"cfo":103578627623,"capex":18411531732,"totalAssets":1293763889127,"totalLiabilities":568509747782,"totalEquity":725254141345,"cash":21674845624,"totalDebt":234459838629},{"fiscalYear":2019,"statement":"연결","revenue":1129902381988,"operatingIncome":49538699124,"netIncome":35836881477,"controllingNetIncome":34496194014,"ebitda":null,"fcff":169190501181,"cfo":169486896717,"capex":5984165229,"totalAssets":1322136396170,"totalLiabilities":576440639170,"totalEquity":745695757000,"cash":44448987452,"totalDebt":214183495091},{"fiscalYear":2020,"statement":"연결","revenue":1153051365589,"operatingIncome":59655030864,"netIncome":29027319922,"controllingNetIncome":17763726421,"ebitda":91652922757,"fcff":88107629671,"cfo":89794563698,"capex":5502494391,"totalAssets":1330157955644,"totalLiabilities":539394568590,"totalEquity":790763387054,"cash":34805941892,"totalDebt":206700323153},{"fiscalYear":2021,"statement":"연결","revenue":1301040816362,"operatingIncome":63212273964,"netIncome":61502200763,"controllingNetIncome":49653689928,"ebitda":null,"fcff":87310519441,"cfo":98426554382,"capex":14742640656,"totalAssets":1513054662536,"totalLiabilities":660981119915,"totalEquity":852073542621,"cash":86004905754,"totalDebt":320411097026},{"fiscalYear":2022,"statement":"연결","revenue":1109427463605,"operatingIncome":-33437894990,"netIncome":-54325725131,"controllingNetIncome":-1099786835,"ebitda":4275098189,"fcff":153888751978,"cfo":155677766845,"capex":9459593116,"totalAssets":1289871955246,"totalLiabilities":514302591299,"totalEquity":775569363947,"cash":78811752106,"totalDebt":252082466079},{"fiscalYear":2023,"statement":"연결","revenue":1032380637430,"operatingIncome":-49351836734,"netIncome":-74472892087,"controllingNetIncome":-22367255349,"ebitda":-4748124827,"fcff":131057569068,"cfo":120677731335,"capex":2420984867,"totalAssets":1219076466440,"totalLiabilities":531203052260,"totalEquity":687873414180,"cash":102637713916,"totalDebt":216430264847},{"fiscalYear":2024,"statement":"연결","revenue":1090485819261,"operatingIncome":796674308,"netIncome":-1935193851,"controllingNetIncome":-5043457021,"ebitda":19563762031,"fcff":69296418750,"cfo":59636226644,"capex":1588456967,"totalAssets":1261200543885,"totalLiabilities":560165872829,"totalEquity":701034671056,"cash":77456089039,"totalDebt":215628295661},{"fiscalYear":2025,"statement":"연결","revenue":1013523607401,"operatingIncome":-31515946872,"netIncome":-60006311172,"controllingNetIncome":-51411824130,"ebitda":30802772035,"fcff":98204696633,"cfo":87878642911,"capex":1037633762,"totalAssets":1103260274069,"totalLiabilities":476898463204,"totalEquity":626361810865,"cash":58026419941,"totalDebt":85690044564}],"quarterly":[{"stockCode":"046890","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":256878685361,"operatingIncome":-3778544986,"netIncome":-1711004287,"prevYearRevenue":300801298845,"prevYearOperatingIncome":3874904908,"prevYearNetIncome":-8056433032,"source":"11014","updatedAt":"2026-08-26T22:21:31.833Z"},{"stockCode":"046890","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":265839868106,"operatingIncome":802875988,"netIncome":-7793854834,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:21:31.834Z"},{"stockCode":"046890","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":238169411932,"operatingIncome":1780437713,"netIncome":8753582936,"prevYearRevenue":239227017561,"prevYearOperatingIncome":-20658927620,"prevYearNetIncome":-25755180320,"source":"11013","updatedAt":"2026-08-26T22:21:31.323Z"},{"stockCode":"046890","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":292103963126,"operatingIncome":3493608228,"netIncome":6194072909,"prevYearRevenue":251578036373,"prevYearOperatingIncome":-7881350254,"prevYearNetIncome":-24746271731,"source":"11012","updatedAt":"2026-08-26T22:21:31.574Z"}]}