{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/089980","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":"089980","name":"상아프론테크","market":"KOSDAQ","sector":"플라스틱제품 제조업","lastPrice":15550,"marketCap":248629525350,"sharesOutstanding":15989037,"asOf":"2026-09-26T15:09:35.429Z"},"valuation":{"fiscalYear":2025,"per":36.81,"perTtm":25.24,"ttmPeriod":"25Q3~26Q2","pbr":1.22,"psr":1.27,"evEbitda":19.71,"ev":367330196442,"fcff":-18580729072,"fcffYield":-0.0506,"roe":0.0334,"revenueGrowth":{"y1":0.1411,"y3":0.0266,"y5":0.0503},"operatingIncomeGrowth":{"y1":0.1475,"y3":-0.1958,"y5":-0.0189},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.592Z"},"price":{"high52w":29250,"low52w":11500,"fromHigh":-0.4684,"returns":[{"label":"1개월","value":0.0298},{"label":"3개월","value":0.0244},{"label":"6개월","value":-0.3854},{"label":"1년","value":-0.0257},{"label":"3년","value":-0.2321},{"label":"5년","value":-0.7873}]},"dividends":[{"fiscalYear":2025,"dps":200,"yieldPct":1.2,"payoutPct":46.2},{"fiscalYear":2024,"dps":200,"yieldPct":1,"payoutPct":50.6},{"fiscalYear":2023,"dps":200,"yieldPct":1,"payoutPct":26},{"fiscalYear":2022,"dps":200,"yieldPct":0.7,"payoutPct":42},{"fiscalYear":2021,"dps":200,"yieldPct":0.4,"payoutPct":33.5},{"fiscalYear":2020,"dps":160,"yieldPct":0.3,"payoutPct":104.8},{"fiscalYear":2019,"dps":160,"yieldPct":1.1,"payoutPct":19.5},{"fiscalYear":2018,"dps":160,"yieldPct":1.2,"payoutPct":18.7}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":182073847649,"operatingIncome":14141182509,"netIncome":12063782586,"controllingNetIncome":12063782586,"ebitda":22285506255,"fcff":-2256548318,"cfo":7467898265,"capex":11264777147,"totalAssets":239055868118,"totalLiabilities":119838375154,"totalEquity":119217492964,"cash":17216248185,"totalDebt":87313135332},{"fiscalYear":2019,"statement":"연결","revenue":186171234240,"operatingIncome":14886052877,"netIncome":12453879353,"controllingNetIncome":12453879353,"ebitda":22187901119,"fcff":-4781148447,"cfo":3512996988,"capex":10282613041,"totalAssets":248318384822,"totalLiabilities":104512905708,"totalEquity":143805479114,"cash":10243018445,"totalDebt":76351639128},{"fiscalYear":2020,"statement":"연결","revenue":153347406708,"operatingIncome":7384122267,"netIncome":2319886782,"controllingNetIncome":2319886782,"ebitda":14744034704,"fcff":-577858790,"cfo":12454845340,"capex":14658414140,"totalAssets":283345311095,"totalLiabilities":133328732305,"totalEquity":150016578790,"cash":16687825794,"totalDebt":97768419524},{"fiscalYear":2021,"statement":"연결","revenue":178480531677,"operatingIncome":11966531891,"netIncome":9298652736,"controllingNetIncome":9298652736,"ebitda":17231237673,"fcff":-17171521721,"cfo":20856574795,"capex":40009626065,"totalAssets":319566575046,"totalLiabilities":137966529163,"totalEquity":181600045883,"cash":17616789048,"totalDebt":96953834638},{"fiscalYear":2022,"statement":"연결","revenue":181155503171,"operatingIncome":12905637676,"netIncome":7425752405,"controllingNetIncome":7425752405,"ebitda":24560012655,"fcff":-10565899642,"cfo":15606866503,"capex":28418578134,"totalAssets":335959119954,"totalLiabilities":150973300609,"totalEquity":184985819345,"cash":19284760002,"totalDebt":113039824368},{"fiscalYear":2023,"statement":"연결","revenue":183599147402,"operatingIncome":8958369872,"netIncome":11994182126,"controllingNetIncome":11994182126,"ebitda":20038461935,"fcff":2557715833,"cfo":28674771119,"capex":28831373680,"totalAssets":348952307806,"totalLiabilities":155926222179,"totalEquity":193026085627,"cash":19493999802,"totalDebt":100475482334},{"fiscalYear":2024,"statement":"연결","revenue":171751657758,"operatingIncome":5849621931,"netIncome":6162641428,"controllingNetIncome":6162641428,"ebitda":12594545372,"fcff":-3718335322,"cfo":21632634015,"capex":28485724031,"totalAssets":362238736921,"totalLiabilities":161209437817,"totalEquity":201029299104,"cash":19853782057,"totalDebt":112704772615},{"fiscalYear":2025,"statement":"연결","revenue":195987991877,"operatingIncome":6712413242,"netIncome":6755147082,"controllingNetIncome":6755147082,"ebitda":18633251004,"fcff":-18580729072,"cfo":8040417172,"capex":29606320544,"totalAssets":380069102840,"totalLiabilities":176749222717,"totalEquity":203319880123,"cash":14860173026,"totalDebt":133560844118}],"quarterly":[{"stockCode":"089980","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":49929162173,"operatingIncome":2126260806,"netIncome":1095880119,"prevYearRevenue":42446678159,"prevYearOperatingIncome":1328562466,"prevYearNetIncome":-1435554926,"source":"11014","updatedAt":"2026-08-26T22:23:40.575Z"},{"stockCode":"089980","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":60604128970,"operatingIncome":1931317459,"netIncome":3069800394,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:23:40.579Z"},{"stockCode":"089980","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":48494081588,"operatingIncome":1165237860,"netIncome":718420965,"prevYearRevenue":40699174333,"prevYearOperatingIncome":1082077756,"prevYearNetIncome":278344981,"source":"11013","updatedAt":"2026-08-26T22:23:40.104Z"},{"stockCode":"089980","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":55832322734,"operatingIncome":3579752208,"netIncome":4967601254,"prevYearRevenue":44755526401,"prevYearOperatingIncome":1572757221,"prevYearNetIncome":2311121588,"source":"11012","updatedAt":"2026-08-26T22:23:40.337Z"}]}