{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/079650","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":"079650","name":"서산","market":"KOSDAQ","sector":"시멘트, 석회, 플라스터 및 그 제품 제조업","lastPrice":5850,"marketCap":117000000000,"sharesOutstanding":20000000,"asOf":"2026-09-26T15:09:35.417Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":1.67,"psr":2.59,"evEbitda":null,"ev":103380203620,"fcff":-3050244490,"fcffYield":-0.0295,"roe":-0.0141,"revenueGrowth":{"y1":0.264,"y3":-0.0283,"y5":0.0264},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.800Z"},"price":{"high52w":8120,"low52w":979,"fromHigh":-0.2796,"returns":[{"label":"1개월","value":0.2316},{"label":"3개월","value":0.0503},{"label":"6개월","value":2.8767},{"label":"1년","value":2.8336},{"label":"3년","value":2.7962},{"label":"5년","value":0.9598}]},"dividends":[{"fiscalYear":2018,"dps":13,"yieldPct":0.4,"payoutPct":null},{"fiscalYear":2017,"dps":25,"yieldPct":0.6,"payoutPct":12.8}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":83413068782,"operatingIncome":-2519429114,"netIncome":-1573935830,"controllingNetIncome":-770736885,"ebitda":1078501059,"fcff":-1704196368,"cfo":4139039714,"capex":5843236082,"totalAssets":124337372810,"totalLiabilities":8444065206,"totalEquity":115893307604,"cash":16338243740,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":52401644750,"operatingIncome":-4878861957,"netIncome":-2840514587,"controllingNetIncome":-1202367112,"ebitda":-782352177,"fcff":-1552196490,"cfo":-1510196490,"capex":42000000,"totalAssets":119198013193,"totalLiabilities":7855665952,"totalEquity":111342347241,"cash":15012049187,"totalDebt":null},{"fiscalYear":2020,"statement":"연결","revenue":39587394095,"operatingIncome":-8391145928,"netIncome":-12637194885,"controllingNetIncome":-6453819354,"ebitda":-4987331991,"fcff":783757936,"cfo":933570444,"capex":149812508,"totalAssets":109946920816,"totalLiabilities":12641490310,"totalEquity":97305430506,"cash":7847765748,"totalDebt":null},{"fiscalYear":2021,"statement":"연결","revenue":56085178648,"operatingIncome":4456101444,"netIncome":5093330779,"controllingNetIncome":3943939510,"ebitda":7585418931,"fcff":6169245287,"cfo":7197524012,"capex":1028278725,"totalAssets":113136120274,"totalLiabilities":10313169106,"totalEquity":102822951168,"cash":5998594576,"totalDebt":null},{"fiscalYear":2022,"statement":"연결","revenue":49163419144,"operatingIncome":-490722601,"netIncome":1260451886,"controllingNetIncome":1185922716,"ebitda":2742511317,"fcff":-1819792560,"cfo":-1656200061,"capex":163592499,"totalAssets":111631078527,"totalLiabilities":6872284734,"totalEquity":104758793793,"cash":5182407195,"totalDebt":null},{"fiscalYear":2023,"statement":"연결","revenue":41252744468,"operatingIncome":-1576866107,"netIncome":1534293585,"controllingNetIncome":1559250554,"ebitda":577072679,"fcff":3769898010,"cfo":4171409609,"capex":401511599,"totalAssets":113918964968,"totalLiabilities":7600380823,"totalEquity":106318584145,"cash":8094807812,"totalDebt":null},{"fiscalYear":2024,"statement":"연결","revenue":35683765002,"operatingIncome":-2494575557,"netIncome":-2459067607,"controllingNetIncome":-475981769,"ebitda":-808425224,"fcff":1578881449,"cfo":1941924046,"capex":363042597,"totalAssets":112243489402,"totalLiabilities":8356165388,"totalEquity":103887324014,"cash":11064064438,"totalDebt":null},{"fiscalYear":2025,"statement":"연결","revenue":45103016559,"operatingIncome":-3330555325,"netIncome":-2845461469,"controllingNetIncome":-985040053,"ebitda":-1141726170,"fcff":-3050244490,"cfo":-2052930633,"capex":997313857,"totalAssets":107388944784,"totalLiabilities":5496970497,"totalEquity":101891974287,"cash":13619796380,"totalDebt":null}],"quarterly":[{"stockCode":"079650","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":13472783000,"operatingIncome":-387467149,"netIncome":-1384853348,"prevYearRevenue":7290438239,"prevYearOperatingIncome":-429026798,"prevYearNetIncome":423428128,"source":"11014","updatedAt":"2026-08-26T22:27:41.177Z"},{"stockCode":"079650","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":12754009288,"operatingIncome":-331214879,"netIncome":134215286,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:27:41.182Z"},{"stockCode":"079650","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":11490691875,"operatingIncome":308326706,"netIncome":642423429,"prevYearRevenue":7865186751,"prevYearOperatingIncome":-1987080786,"prevYearNetIncome":-1629128259,"source":"11013","updatedAt":"2026-08-26T22:27:40.648Z"},{"stockCode":"079650","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":12976014916,"operatingIncome":-325586173,"netIncome":420480886,"prevYearRevenue":11011037520,"prevYearOperatingIncome":-624792511,"prevYearNetIncome":34304852,"source":"11012","updatedAt":"2026-08-26T22:27:40.932Z"}]}