{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/049830","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":"049830","name":"승일","market":"KOSDAQ","sector":"기타 금속 가공제품 제조업","lastPrice":6450,"marketCap":39552122400,"sharesOutstanding":6132112,"asOf":"2026-09-26T15:09:35.379Z"},"valuation":{"fiscalYear":2025,"per":15.72,"perTtm":12.42,"ttmPeriod":"25Q3~26Q2","pbr":0.26,"psr":0.28,"evEbitda":null,"ev":46827766591,"fcff":7454413653,"fcffYield":0.1592,"roe":0.0168,"revenueGrowth":{"y1":-0.02,"y3":-0.0379,"y5":0.0128},"operatingIncomeGrowth":{"y1":-0.004,"y3":0.2095,"y5":0.4801},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.973Z"},"price":{"high52w":9390,"low52w":6120,"fromHigh":-0.3131,"returns":[{"label":"1개월","value":0},{"label":"3개월","value":0.0539},{"label":"6개월","value":-0.1468},{"label":"1년","value":-0.2535},{"label":"3년","value":-0.3676},{"label":"5년","value":-0.5275}]},"dividends":[{"fiscalYear":2025,"dps":150,"yieldPct":1.7,"payoutPct":35.2},{"fiscalYear":2024,"dps":120,"yieldPct":1.5,"payoutPct":19.3},{"fiscalYear":2023,"dps":85,"yieldPct":0.8,"payoutPct":120.2},{"fiscalYear":2022,"dps":85,"yieldPct":0.6,"payoutPct":38.2},{"fiscalYear":2021,"dps":170,"yieldPct":1.3,"payoutPct":25.8},{"fiscalYear":2020,"dps":85,"yieldPct":1,"payoutPct":62.4},{"fiscalYear":2018,"dps":170,"yieldPct":1.9,"payoutPct":12.7},{"fiscalYear":2017,"dps":85,"yieldPct":0.9,"payoutPct":18.4}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":151026586704,"operatingIncome":2222744310,"netIncome":7933278975,"controllingNetIncome":null,"ebitda":12031623978,"fcff":2563952441,"cfo":2417252735,"capex":41969580,"totalAssets":178709061095,"totalLiabilities":36578885021,"totalEquity":142130176074,"cash":33876221357,"totalDebt":10000000000},{"fiscalYear":2019,"statement":"별도","revenue":136635791237,"operatingIncome":-1379746630,"netIncome":-585952178,"controllingNetIncome":null,"ebitda":null,"fcff":7005523650,"cfo":6852628480,"capex":17648300,"totalAssets":170980812039,"totalLiabilities":30468947563,"totalEquity":140511864476,"cash":17889671313,"totalDebt":7000000000},{"fiscalYear":2020,"statement":"별도","revenue":132798715970,"operatingIncome":320443808,"netIncome":803732728,"controllingNetIncome":null,"ebitda":null,"fcff":7298219396,"cfo":10464245534,"capex":3299625814,"totalAssets":173914482050,"totalLiabilities":32680119428,"totalEquity":141234362622,"cash":13384027978,"totalDebt":8334849000},{"fiscalYear":2021,"statement":"별도","revenue":147274736531,"operatingIncome":3858105628,"netIncome":3879078148,"controllingNetIncome":null,"ebitda":12215180129,"fcff":4931052812,"cfo":7565042190,"capex":2634316513,"totalAssets":180893064969,"totalLiabilities":35908923909,"totalEquity":144984141060,"cash":17241367171,"totalDebt":6843469562},{"fiscalYear":2022,"statement":"별도","revenue":158939395096,"operatingIncome":1286649592,"netIncome":1312374310,"controllingNetIncome":null,"ebitda":8867672385,"fcff":879912563,"cfo":2286872549,"capex":1501427880,"totalAssets":176833352312,"totalLiabilities":31309987191,"totalEquity":145523365121,"cash":23256487373,"totalDebt":5782093739},{"fiscalYear":2023,"statement":"별도","revenue":141948416534,"operatingIncome":597884268,"netIncome":417448069,"controllingNetIncome":null,"ebitda":8995707409,"fcff":7227766951,"cfo":8252463382,"capex":1108687148,"totalAssets":173171829200,"totalLiabilities":27703493220,"totalEquity":145468335980,"cash":16903147253,"totalDebt":4060008522},{"fiscalYear":2024,"statement":"별도","revenue":144432917013,"operatingIncome":2285444380,"netIncome":3660604619,"controllingNetIncome":null,"ebitda":10735660228,"fcff":12241258591,"cfo":15755517946,"capex":3514259355,"totalAssets":176377600866,"totalLiabilities":27764563377,"totalEquity":148613037489,"cash":17742030591,"totalDebt":2333642567},{"fiscalYear":2025,"statement":"별도","revenue":141548185822,"operatingIncome":2276369777,"netIncome":2515267980,"controllingNetIncome":null,"ebitda":null,"fcff":7454413653,"cfo":10236159443,"capex":2781745790,"totalAssets":185985205743,"totalLiabilities":35589533394,"totalEquity":150395672349,"cash":2985459535,"totalDebt":10261103726}],"quarterly":[{"stockCode":"049830","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":36673719528,"operatingIncome":464139357,"netIncome":673633452,"prevYearRevenue":35217242975,"prevYearOperatingIncome":629376402,"prevYearNetIncome":1516779771,"source":"11014","updatedAt":"2026-08-26T22:32:04.376Z"},{"stockCode":"049830","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":32448283465,"operatingIncome":-643662304,"netIncome":-546190215,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:32:04.380Z"},{"stockCode":"049830","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":35316068089,"operatingIncome":425243630,"netIncome":1200582315,"prevYearRevenue":35637154872,"prevYearOperatingIncome":1018802955,"prevYearNetIncome":1656705156,"source":"11013","updatedAt":"2026-08-26T22:32:03.848Z"},{"stockCode":"049830","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":41420961137,"operatingIncome":1952892929,"netIncome":1856613700,"prevYearRevenue":36789027957,"prevYearOperatingIncome":1437089769,"prevYearNetIncome":731119587,"source":"11012","updatedAt":"2026-08-26T22:32:04.121Z"}]}