{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/053700","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":"053700","name":"삼보모터스","market":"KOSDAQ","sector":"자동차 신품 부품 제조업","lastPrice":3855,"marketCap":102989243235,"sharesOutstanding":26715757,"asOf":"2026-09-26T15:09:35.386Z"},"valuation":{"fiscalYear":2025,"per":5.08,"perTtm":11.23,"ttmPeriod":"25Q3~26Q2","pbr":0.25,"psr":0.06,"evEbitda":2.63,"ev":345496791117,"fcff":9184469125,"fcffYield":0.0266,"roe":0.0506,"revenueGrowth":{"y1":0.0726,"y3":0.1198,"y5":0.1234},"operatingIncomeGrowth":{"y1":0.1374,"y3":0.3914,"y5":0.3065},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.939Z"},"price":{"high52w":9230,"low52w":3600,"fromHigh":-0.5823,"returns":[{"label":"1개월","value":-0.0363},{"label":"3개월","value":0.0562},{"label":"6개월","value":-0.366},{"label":"1년","value":-0.0103},{"label":"3년","value":-0.2601},{"label":"5년","value":-0.428}]},"dividends":[{"fiscalYear":2025,"dps":50,"yieldPct":1.25,"payoutPct":5.71},{"fiscalYear":2024,"dps":50,"yieldPct":1.18,"payoutPct":2.53},{"fiscalYear":2023,"dps":50,"yieldPct":0.86,"payoutPct":3.71},{"fiscalYear":2022,"dps":50,"yieldPct":0.98,"payoutPct":4.37},{"fiscalYear":2021,"dps":50,"yieldPct":0.86,"payoutPct":7.48},{"fiscalYear":2018,"dps":70,"yieldPct":0.98,"payoutPct":24.71},{"fiscalYear":2017,"dps":70,"yieldPct":1.14,"payoutPct":15.35}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":945874227179,"operatingIncome":12997393474,"netIncome":4275519457,"controllingNetIncome":4039013437,"ebitda":63734247397,"fcff":31259995926,"cfo":69851645959,"capex":44381101165,"totalAssets":716113626252,"totalLiabilities":510760473256,"totalEquity":205353152996,"cash":66566649134,"totalDebt":8194531309},{"fiscalYear":2019,"statement":"연결","revenue":939458007655,"operatingIncome":-10713775320,"netIncome":-15515364147,"controllingNetIncome":-14496733765,"ebitda":28014741144,"fcff":-10752270886,"cfo":28714151232,"capex":47959263343,"totalAssets":735588274646,"totalLiabilities":537356598792,"totalEquity":198231675854,"cash":65353723159,"totalDebt":339834472511},{"fiscalYear":2020,"statement":"연결","revenue":941568203003,"operatingIncome":16216235718,"netIncome":-11201837617,"controllingNetIncome":-6116625179,"ebitda":73134282661,"fcff":50423889239,"cfo":85283775642,"capex":42811653689,"totalAssets":792851152563,"totalLiabilities":594275998408,"totalEquity":198575154155,"cash":152465106064,"totalDebt":329847228191},{"fiscalYear":2021,"statement":"연결","revenue":1029815041427,"operatingIncome":16607755088,"netIncome":12151046457,"controllingNetIncome":12787669800,"ebitda":65244665915,"fcff":-1864247532,"cfo":50173922709,"capex":57736789251,"totalAssets":789701419039,"totalLiabilities":554635472429,"totalEquity":235065946610,"cash":147998304202,"totalDebt":301090519873},{"fiscalYear":2022,"statement":"연결","revenue":1199852985474,"operatingIncome":22914068910,"netIncome":21354908783,"controllingNetIncome":21358705514,"ebitda":65733846640,"fcff":-16413979796,"cfo":71691036174,"capex":96639746158,"totalAssets":864519668863,"totalLiabilities":600725465231,"totalEquity":263794203632,"cash":117102595600,"totalDebt":336925862135},{"fiscalYear":2023,"statement":"연결","revenue":1440557265080,"operatingIncome":51648116490,"netIncome":29804014257,"controllingNetIncome":29804016040,"ebitda":102362911781,"fcff":16962635031,"cfo":138011803209,"capex":136635980230,"totalAssets":1037465852411,"totalLiabilities":718621177575,"totalEquity":318844674836,"cash":192826072649,"totalDebt":139966509536},{"fiscalYear":2024,"statement":"연결","revenue":1570625502210,"operatingIncome":54271873657,"netIncome":43826664737,"controllingNetIncome":43826674085,"ebitda":102386427415,"fcff":-43613643315,"cfo":90048721645,"capex":154832747707,"totalAssets":1209043218812,"totalLiabilities":827595481304,"totalEquity":381447737508,"cash":202653251572,"totalDebt":54475602098},{"fiscalYear":2025,"statement":"연결","revenue":1684582152379,"operatingIncome":61729555951,"netIncome":20266061263,"controllingNetIncome":20266089782,"ebitda":131264229123,"fcff":9184469125,"cfo":88379174706,"capex":94306535941,"totalAssets":1337854672855,"totalLiabilities":918498055805,"totalEquity":419356617050,"cash":232166015244,"totalDebt":474673563126}],"quarterly":[{"stockCode":"053700","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":419398682791,"operatingIncome":5388197115,"netIncome":9907234818,"prevYearRevenue":390520412369,"prevYearOperatingIncome":21309418214,"prevYearNetIncome":13115245884,"source":"11014","updatedAt":"2026-08-26T22:27:05.541Z"},{"stockCode":"053700","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":422935443576,"operatingIncome":13575128149,"netIncome":-13742307042,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:27:05.544Z"},{"stockCode":"053700","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":429264377597,"operatingIncome":13842140327,"netIncome":7695130131,"prevYearRevenue":412153963982,"prevYearOperatingIncome":23338591978,"prevYearNetIncome":19701584634,"source":"11013","updatedAt":"2026-08-26T22:27:05.019Z"},{"stockCode":"053700","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":460286095991,"operatingIncome":5046021632,"netIncome":5310886244,"prevYearRevenue":430094062030,"prevYearOperatingIncome":19427638709,"prevYearNetIncome":4399548853,"source":"11012","updatedAt":"2026-08-26T22:27:05.295Z"}]}