{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/075580","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":"075580","name":"세진중공업","market":"KOSPI","sector":"선박 및 보트 건조업","lastPrice":10060,"marketCap":571905527360,"sharesOutstanding":56849456,"asOf":"2026-09-26T15:09:35.412Z"},"valuation":{"fiscalYear":2025,"per":11.28,"perTtm":7.31,"ttmPeriod":"25Q3~26Q2","pbr":2.5,"psr":1.42,"evEbitda":5.7,"ev":523900869863,"fcff":55235531889,"fcffYield":0.1054,"roe":0.2435,"revenueGrowth":{"y1":0.1428,"y3":-0.006,"y5":0.0712},"operatingIncomeGrowth":{"y1":1.0397,"y3":0.4338,"y5":1.283},"isFinancial":false,"updatedAt":"2026-09-26T15:10:40.961Z"},"price":{"high52w":24000,"low52w":9210,"fromHigh":-0.5808,"returns":[{"label":"1개월","value":-0.0563},{"label":"3개월","value":-0.2321},{"label":"6개월","value":-0.4117},{"label":"1년","value":-0.4995},{"label":"3년","value":0.9496},{"label":"5년","value":0.7256}]},"dividends":[{"fiscalYear":2025,"dps":225,"yieldPct":1.3,"payoutPct":21.4},{"fiscalYear":2024,"dps":200,"yieldPct":2.4,"payoutPct":51.6},{"fiscalYear":2023,"dps":200,"yieldPct":4.4,"payoutPct":48.3},{"fiscalYear":2022,"dps":0,"yieldPct":null,"payoutPct":61.6},{"fiscalYear":2021,"dps":0,"yieldPct":null,"payoutPct":58.5},{"fiscalYear":2020,"dps":0,"yieldPct":null,"payoutPct":253.6},{"fiscalYear":2019,"dps":20,"yieldPct":0.4,"payoutPct":32.4},{"fiscalYear":2018,"dps":20,"yieldPct":0.5,"payoutPct":43.4}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":218222361073,"operatingIncome":8379607603,"netIncome":1768188386,"controllingNetIncome":null,"ebitda":null,"fcff":21005104137,"cfo":21018410648,"capex":5075139554,"totalAssets":368276714787,"totalLiabilities":209907257446,"totalEquity":158369457341,"cash":4385260240,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":295855537321,"operatingIncome":9354574729,"netIncome":3096433400,"controllingNetIncome":2367011801,"ebitda":19461642463,"fcff":-4973539366,"cfo":-3141106081,"capex":6664664561,"totalAssets":408589323391,"totalLiabilities":246255227907,"totalEquity":162334095484,"cash":13330562422,"totalDebt":6362798001},{"fiscalYear":2020,"statement":"연결","revenue":285564708690,"operatingIncome":1183330258,"netIncome":3283951586,"controllingNetIncome":1852009329,"ebitda":null,"fcff":11287156876,"cfo":15714611310,"capex":8012818493,"totalAssets":448124447100,"totalLiabilities":286959693090,"totalEquity":161164754010,"cash":22753867232,"totalDebt":5902717140},{"fiscalYear":2021,"statement":"연결","revenue":250380851313,"operatingIncome":3715273239,"netIncome":14059998585,"controllingNetIncome":16380394835,"ebitda":null,"fcff":-5670575219,"cfo":-4555965015,"capex":4350543165,"totalAssets":570404297293,"totalLiabilities":367209564922,"totalEquity":203194732371,"cash":37668743120,"totalDebt":4108548808},{"fiscalYear":2022,"statement":"연결","revenue":410053666579,"operatingIncome":24899662472,"netIncome":13357564878,"controllingNetIncome":11613690743,"ebitda":33415134070,"fcff":-8006334429,"cfo":19531704421,"capex":35811956424,"totalAssets":551849173753,"totalLiabilities":342503861017,"totalEquity":209345312736,"cash":47137190435,"totalDebt":3169551271},{"fiscalYear":2023,"statement":"연결","revenue":384796445852,"operatingIncome":33554734501,"netIncome":22730327421,"controllingNetIncome":15593271107,"ebitda":63098081836,"fcff":25930893617,"cfo":69065767561,"capex":43549002827,"totalAssets":544018916698,"totalLiabilities":312332840336,"totalEquity":231686076362,"cash":50751657164,"totalDebt":3110522990},{"fiscalYear":2024,"statement":"연결","revenue":352376572888,"operatingIncome":35979489245,"netIncome":22021454684,"controllingNetIncome":11350707867,"ebitda":40534574806,"fcff":21008450860,"cfo":31651176493,"capex":20278853821,"totalAssets":620877554527,"totalLiabilities":371486102583,"totalEquity":249391451944,"cash":79542416662,"totalDebt":1866149252},{"fiscalYear":2025,"statement":"연결","revenue":402686260726,"operatingIncome":73388632210,"netIncome":59844468153,"controllingNetIncome":50680948614,"ebitda":91849780819,"fcff":55235531889,"cfo":57557625878,"capex":9498085969,"totalAssets":637763654084,"totalLiabilities":338269567228,"totalEquity":299494086856,"cash":55053801986,"totalDebt":7049144489}],"quarterly":[{"stockCode":"075580","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":90367619375,"operatingIncome":12143566279,"netIncome":10041293569,"prevYearRevenue":74151661392,"prevYearOperatingIncome":638458616,"prevYearNetIncome":-1120406592,"source":"11014","updatedAt":"2026-08-26T22:21:25.613Z"},{"stockCode":"075580","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":115651440099,"operatingIncome":34679736767,"netIncome":31791762432,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:21:25.618Z"},{"stockCode":"075580","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":87243092705,"operatingIncome":13638834006,"netIncome":15784614784,"prevYearRevenue":98495969479,"prevYearOperatingIncome":17800868936,"prevYearNetIncome":13181259716,"source":"11013","updatedAt":"2026-08-26T22:21:25.099Z"},{"stockCode":"075580","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":93498436615,"operatingIncome":20367628829,"netIncome":20623415281,"prevYearRevenue":98171231773,"prevYearOperatingIncome":8764460228,"prevYearNetIncome":4830152436,"source":"11012","updatedAt":"2026-08-26T22:21:25.350Z"}]}