{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/080470","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":"080470","name":"성창오토텍","market":"KOSDAQ","sector":"자동차 신품 부품 제조업","lastPrice":2700,"marketCap":19710000000,"sharesOutstanding":7300000,"asOf":"2026-09-26T15:09:35.418Z"},"valuation":{"fiscalYear":2025,"per":2.32,"perTtm":2.61,"ttmPeriod":"25Q3~26Q2","pbr":0.33,"psr":0.08,"evEbitda":1.86,"ev":35641777053,"fcff":13756703334,"fcffYield":0.386,"roe":0.1499,"revenueGrowth":{"y1":0.2529,"y3":0.0964,"y5":0.1418},"operatingIncomeGrowth":{"y1":0.8404,"y3":0.1862,"y5":0.7174},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.765Z"},"price":{"high52w":4695,"low52w":2600,"fromHigh":-0.4249,"returns":[{"label":"1개월","value":-0.0609},{"label":"3개월","value":-0.011},{"label":"6개월","value":-0.3275},{"label":"1년","value":-0.3891},{"label":"3년","value":-0.4706},{"label":"5년","value":-0.7023}]},"dividends":[{"fiscalYear":2025,"dps":70,"yieldPct":1.7,"payoutPct":6},{"fiscalYear":2024,"dps":50,"yieldPct":1.4,"payoutPct":6.7},{"fiscalYear":2023,"dps":50,"yieldPct":1,"payoutPct":6.6},{"fiscalYear":2022,"dps":70,"yieldPct":1,"payoutPct":21.7},{"fiscalYear":2021,"dps":60,"yieldPct":0.7,"payoutPct":11.3},{"fiscalYear":2020,"dps":50,"yieldPct":0.6,"payoutPct":43.9},{"fiscalYear":2019,"dps":30,"yieldPct":0.4,"payoutPct":null},{"fiscalYear":2018,"dps":50,"yieldPct":0.6,"payoutPct":null}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":130670808827,"operatingIncome":171718136,"netIncome":-3053271865,"controllingNetIncome":-2262839037,"ebitda":5836548982,"fcff":-2673111867,"cfo":2679420972,"capex":5974271618,"totalAssets":109296757111,"totalLiabilities":66673852837,"totalEquity":42622904274,"cash":6955089369,"totalDebt":22773007126},{"fiscalYear":2019,"statement":"연결","revenue":132801198931,"operatingIncome":-372965133,"netIncome":-140764471,"controllingNetIncome":-220539563,"ebitda":6125418973,"fcff":1128651566,"cfo":6091554602,"capex":5682190537,"totalAssets":110875097718,"totalLiabilities":68317070066,"totalEquity":42558027652,"cash":4119845348,"totalDebt":22840619960},{"fiscalYear":2020,"statement":"연결","revenue":125502343333,"operatingIncome":776859444,"netIncome":-211032623,"controllingNetIncome":830036345,"ebitda":7496776854,"fcff":4722864707,"cfo":14867576957,"capex":10757112766,"totalAssets":122034844725,"totalLiabilities":80433276685,"totalEquity":41601568040,"cash":7357532562,"totalDebt":22316131462},{"fiscalYear":2021,"statement":"연결","revenue":144578592423,"operatingIncome":4490823922,"netIncome":4561479062,"controllingNetIncome":3854269090,"ebitda":11107962867,"fcff":30004360,"cfo":9291440001,"capex":9829841149,"totalAssets":115368542151,"totalLiabilities":69760122840,"totalEquity":45608419311,"cash":4649857397,"totalDebt":20769281772},{"fiscalYear":2022,"statement":"연결","revenue":184784543631,"operatingIncome":6954638923,"netIncome":2581561348,"controllingNetIncome":2344900229,"ebitda":14030497536,"fcff":2367304668,"cfo":13053755504,"capex":11155887363,"totalAssets":123878754971,"totalLiabilities":74973286775,"totalEquity":48905468196,"cash":7577182762,"totalDebt":23301232899},{"fiscalYear":2023,"statement":"연결","revenue":169274188884,"operatingIncome":4058130289,"netIncome":6394278884,"controllingNetIncome":5500140680,"ebitda":10427440001,"fcff":-17292652837,"cfo":12441454182,"capex":31188858813,"totalAssets":159054384907,"totalLiabilities":104916360119,"totalEquity":54138024788,"cash":10079749419,"totalDebt":14928174833},{"fiscalYear":2024,"statement":"연결","revenue":194360449325,"operatingIncome":6307217775,"netIncome":7128371258,"controllingNetIncome":5458830805,"ebitda":13222788844,"fcff":3371287942,"cfo":14545460433,"capex":12696493499,"totalAssets":182913774474,"totalLiabilities":121266252824,"totalEquity":61647521650,"cash":23556096250,"totalDebt":40142321602},{"fiscalYear":2025,"statement":"연결","revenue":243521604086,"operatingIncome":11607786887,"netIncome":10994900237,"controllingNetIncome":8493085996,"ebitda":19112780416,"fcff":13756703334,"cfo":24223360247,"capex":11787704708,"totalAssets":204691591318,"totalLiabilities":133312424294,"totalEquity":71379167024,"cash":36730820483,"totalDebt":52662597536}],"quarterly":[{"stockCode":"080470","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":64114311757,"operatingIncome":1862307941,"netIncome":3251038996,"prevYearRevenue":50218258353,"prevYearOperatingIncome":2092834412,"prevYearNetIncome":1175483407,"source":"11014","updatedAt":"2026-08-26T22:34:47.403Z"},{"stockCode":"080470","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":57339002608,"operatingIncome":1344092119,"netIncome":2085792275,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:34:47.407Z"},{"stockCode":"080470","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":56423073419,"operatingIncome":2044628648,"netIncome":3449690820,"prevYearRevenue":57416806934,"prevYearOperatingIncome":2559996187,"prevYearNetIncome":2798553330,"source":"11013","updatedAt":"2026-08-26T22:34:46.893Z"},{"stockCode":"080470","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":58786805554,"operatingIncome":2611909449,"netIncome":-1239170361,"prevYearRevenue":64651482787,"prevYearOperatingIncome":5841390640,"prevYearNetIncome":2859515636,"source":"11012","updatedAt":"2026-08-26T22:34:47.164Z"}]}