{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/081580","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":"081580","name":"성우전자","market":"KOSDAQ","sector":"통신 및 방송 장비 제조업","lastPrice":2375,"marketCap":36831839625,"sharesOutstanding":15508143,"asOf":"2026-09-26T15:09:35.419Z"},"valuation":{"fiscalYear":2025,"per":2.97,"perTtm":4.09,"ttmPeriod":"25Q3~26Q2","pbr":0.33,"psr":0.2,"evEbitda":null,"ev":24335283458,"fcff":12439594789,"fcffYield":0.5112,"roe":0.1153,"revenueGrowth":{"y1":0.244,"y3":0.0327,"y5":0.0994},"operatingIncomeGrowth":{"y1":null,"y3":0.1239,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.727Z"},"price":{"high52w":3495,"low52w":2130,"fromHigh":-0.3205,"returns":[{"label":"1개월","value":0.044},{"label":"3개월","value":0.087},{"label":"6개월","value":-0.1652},{"label":"1년","value":-0.0423},{"label":"3년","value":0.0626},{"label":"5년","value":-0.2264}]},"dividends":[{"fiscalYear":2025,"dps":50,"yieldPct":2.21,"payoutPct":6.14},{"fiscalYear":2018,"dps":80,"yieldPct":2.8,"payoutPct":67},{"fiscalYear":2017,"dps":80,"yieldPct":1.8,"payoutPct":66}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":158592173590,"operatingIncome":6733529003,"netIncome":8794940644,"controllingNetIncome":8506033772,"ebitda":null,"fcff":25127354469,"cfo":26253178648,"capex":1480220000,"totalAssets":137749456734,"totalLiabilities":27782588677,"totalEquity":109966868057,"cash":13103116113,"totalDebt":11788768309},{"fiscalYear":2019,"statement":"연결","revenue":118739389893,"operatingIncome":-5072901016,"netIncome":-5382429579,"controllingNetIncome":-5938788542,"ebitda":661534267,"fcff":-5464321434,"cfo":894531735,"capex":6658320035,"totalAssets":126891468193,"totalLiabilities":23927839002,"totalEquity":102963629191,"cash":7816958484,"totalDebt":11822126289},{"fiscalYear":2020,"statement":"연결","revenue":113756895689,"operatingIncome":-4721897919,"netIncome":-3774249458,"controllingNetIncome":-3573948912,"ebitda":7925259478,"fcff":9680938688,"cfo":11078926795,"capex":1589202319,"totalAssets":121713811910,"totalLiabilities":23737056599,"totalEquity":97976755311,"cash":10007124970,"totalDebt":11600319685},{"fiscalYear":2021,"statement":"연결","revenue":143583265928,"operatingIncome":980570643,"netIncome":5475238167,"controllingNetIncome":5315101113,"ebitda":8215193989,"fcff":6251940425,"cfo":13080335462,"capex":7047923276,"totalAssets":152791882225,"totalLiabilities":45308825793,"totalEquity":107483056432,"cash":13608715364,"totalDebt":21619405560},{"fiscalYear":2022,"statement":"연결","revenue":165924786547,"operatingIncome":2805113897,"netIncome":3298790395,"controllingNetIncome":5639827715,"ebitda":null,"fcff":-1423522719,"cfo":7157718106,"capex":8843520893,"totalAssets":160266953796,"totalLiabilities":50715523007,"totalEquity":109551430789,"cash":12354259650,"totalDebt":27938287896},{"fiscalYear":2023,"statement":"연결","revenue":149212401734,"operatingIncome":-4460396786,"netIncome":-490479253,"controllingNetIncome":-821648712,"ebitda":4473125936,"fcff":6021844467,"cfo":6449858998,"capex":1411445423,"totalAssets":149699916814,"totalLiabilities":42058416435,"totalEquity":107641500379,"cash":8559395485,"totalDebt":null},{"fiscalYear":2024,"statement":"연결","revenue":146900969431,"operatingIncome":-5094733278,"netIncome":-4193161657,"controllingNetIncome":-4201278413,"ebitda":null,"fcff":-5018100118,"cfo":216592566,"capex":5426048150,"totalAssets":155420509608,"totalLiabilities":51954023951,"totalEquity":103466485657,"cash":7578793603,"totalDebt":null},{"fiscalYear":2025,"statement":"연결","revenue":182738934318,"operatingIncome":3982695738,"netIncome":12084961675,"controllingNetIncome":12380805746,"ebitda":null,"fcff":12439594789,"cfo":15441074516,"capex":3659221160,"totalAssets":159370980039,"totalLiabilities":45060814856,"totalEquity":114310165183,"cash":12496556167,"totalDebt":null}],"quarterly":[{"stockCode":"081580","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":46141671304,"operatingIncome":-242966989,"netIncome":584460521,"prevYearRevenue":38827954533,"prevYearOperatingIncome":-1374922333,"prevYearNetIncome":-780489951,"source":"11014","updatedAt":"2026-08-26T22:32:25.312Z"},{"stockCode":"081580","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":47513812633,"operatingIncome":1055376095,"netIncome":7309624538,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:32:25.318Z"},{"stockCode":"081580","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":47218858098,"operatingIncome":1692922077,"netIncome":2067952718,"prevYearRevenue":46039570028,"prevYearOperatingIncome":1441915450,"prevYearNetIncome":2179292243,"source":"11013","updatedAt":"2026-08-26T22:32:24.811Z"},{"stockCode":"081580","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":46382275779,"operatingIncome":351199037,"netIncome":-959146801,"prevYearRevenue":43043880353,"prevYearOperatingIncome":1728371182,"prevYearNetIncome":2011584371,"source":"11012","updatedAt":"2026-08-26T22:32:25.075Z"}]}