{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/075180","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":"075180","name":"새론오토모티브","market":"KOSPI","sector":"자동차 신품 부품 제조업","lastPrice":2990,"marketCap":57408000000,"sharesOutstanding":19200000,"asOf":"2026-09-26T15:09:35.412Z"},"valuation":{"fiscalYear":2025,"per":20.74,"perTtm":5.59,"ttmPeriod":"25Q3~26Q2","pbr":0.23,"psr":0.41,"evEbitda":null,"ev":-26545292721,"fcff":3807887087,"fcffYield":null,"roe":0.0113,"revenueGrowth":{"y1":-0.0233,"y3":0.0016,"y5":0.0044},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.132Z"},"price":{"high52w":3440,"low52w":2650,"fromHigh":-0.1308,"returns":[{"label":"1개월","value":0.0118},{"label":"3개월","value":0.0017},{"label":"6개월","value":-0.0197},{"label":"1년","value":-0.0508},{"label":"3년","value":-0.3038},{"label":"5년","value":-0.5041}]},"dividends":[{"fiscalYear":2025,"dps":140,"yieldPct":4.14,"payoutPct":null},{"fiscalYear":2024,"dps":140,"yieldPct":4.22,"payoutPct":27.74},{"fiscalYear":2023,"dps":140,"yieldPct":3.31,"payoutPct":80.71},{"fiscalYear":2022,"dps":140,"yieldPct":2.7,"payoutPct":null},{"fiscalYear":2021,"dps":140,"yieldPct":2.61,"payoutPct":19.16},{"fiscalYear":2020,"dps":150,"yieldPct":2.45,"payoutPct":45.49},{"fiscalYear":2019,"dps":140,"yieldPct":3.04,"payoutPct":25.35},{"fiscalYear":2018,"dps":150,"yieldPct":2.77,"payoutPct":38.96}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":167560736782,"operatingIncome":9543623917,"netIncome":7392147194,"controllingNetIncome":5605795502,"ebitda":21680651838,"fcff":-4356668937,"cfo":31895832893,"capex":36254463545,"totalAssets":267051609867,"totalLiabilities":44700683072,"totalEquity":222350926795,"cash":73905107735,"totalDebt":100000000},{"fiscalYear":2019,"statement":"연결","revenue":152727147693,"operatingIncome":-3822325306,"netIncome":-8320549121,"controllingNetIncome":-6049312811,"ebitda":10100806722,"fcff":-493278092,"cfo":16153340316,"capex":16722974782,"totalAssets":255546739423,"totalLiabilities":42571400955,"totalEquity":212975338468,"cash":70255445379,"totalDebt":1756587348},{"fiscalYear":2020,"statement":"연결","revenue":135660841933,"operatingIncome":-2726922349,"netIncome":6154729815,"controllingNetIncome":7624283703,"ebitda":7591017613,"fcff":7003340419,"cfo":15093066366,"capex":8157258721,"totalAssets":248085257765,"totalLiabilities":30173635594,"totalEquity":217911622171,"cash":50744489753,"totalDebt":2089288818},{"fiscalYear":2021,"statement":"연결","revenue":127605612573,"operatingIncome":326215326,"netIncome":14025569682,"controllingNetIncome":23353314192,"ebitda":10284951012,"fcff":11963570780,"cfo":20288523354,"capex":8418966309,"totalAssets":268378497917,"totalLiabilities":29993561554,"totalEquity":238384936363,"cash":73656840494,"totalDebt":1831628161},{"fiscalYear":2022,"statement":"연결","revenue":138037550411,"operatingIncome":-3096423313,"netIncome":-5954986070,"controllingNetIncome":-5724621540,"ebitda":7239551962,"fcff":-1029233021,"cfo":5728483928,"capex":6836891641,"totalAssets":256209761789,"totalLiabilities":26237446966,"totalEquity":229972314823,"cash":97386808688,"totalDebt":1405093692},{"fiscalYear":2023,"statement":"연결","revenue":140307231181,"operatingIncome":-7620523972,"netIncome":3330585962,"controllingNetIncome":3017468278,"ebitda":193054728,"fcff":-637488958,"cfo":5655362382,"capex":6368012173,"totalAssets":257571091517,"totalLiabilities":27269308416,"totalEquity":230301783101,"cash":61875149685,"totalDebt":954126531},{"fiscalYear":2024,"statement":"연결","revenue":142009270182,"operatingIncome":-5783033372,"netIncome":9688594948,"controllingNetIncome":17253056911,"ebitda":2349323735,"fcff":11100339338,"cfo":15265609029,"capex":4215003741,"totalAssets":275007869227,"totalLiabilities":30141029215,"totalEquity":244866840012,"cash":76467800801,"totalDebt":356029017},{"fiscalYear":2025,"statement":"연결","revenue":138694899840,"operatingIncome":-739051422,"netIncome":-515420623,"controllingNetIncome":2768099768,"ebitda":7224104551,"fcff":3807887087,"cfo":9134272777,"capex":5334204479,"totalAssets":275102705825,"totalLiabilities":30155766045,"totalEquity":244946939780,"cash":84225946618,"totalDebt":272653897}],"quarterly":[{"stockCode":"075180","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":34186782217,"operatingIncome":-529658215,"netIncome":4148521525,"prevYearRevenue":33534686521,"prevYearOperatingIncome":-1749405155,"prevYearNetIncome":-3024996041,"source":"11014","updatedAt":"2026-08-26T22:30:27.397Z"},{"stockCode":"075180","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":36234397938,"operatingIncome":-111391383,"netIncome":110177457,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:30:27.399Z"},{"stockCode":"075180","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":36117137777,"operatingIncome":-1730142476,"netIncome":3539438931,"prevYearRevenue":31880587243,"prevYearOperatingIncome":197618426,"prevYearNetIncome":1777777151,"source":"11013","updatedAt":"2026-08-26T22:30:26.893Z"},{"stockCode":"075180","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":37578822445,"operatingIncome":-639241970,"netIncome":2464040350,"prevYearRevenue":36393132442,"prevYearOperatingIncome":-295620250,"prevYearNetIncome":-6551896756,"source":"11012","updatedAt":"2026-08-26T22:30:27.147Z"}]}