{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/091580","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":"091580","name":"상신이디피","market":"KOSDAQ","sector":"일차전지 및 이차전지 제조업","lastPrice":21150,"marketCap":281891831850,"sharesOutstanding":13328219,"asOf":"2026-09-26T15:09:35.432Z"},"valuation":{"fiscalYear":2025,"per":140.13,"perTtm":16.31,"ttmPeriod":"25Q3~26Q2","pbr":1.76,"psr":1.13,"evEbitda":15.29,"ev":370978934401,"fcff":-21638586696,"fcffYield":-0.0583,"roe":0.0128,"revenueGrowth":{"y1":-0.0068,"y3":-0.049,"y5":0.1051},"operatingIncomeGrowth":{"y1":null,"y3":-0.3583,"y5":-0.1497},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.738Z"},"price":{"high52w":30700,"low52w":11210,"fromHigh":-0.3111,"returns":[{"label":"1개월","value":-0.0579},{"label":"3개월","value":0.4718},{"label":"6개월","value":0.1377},{"label":"1년","value":0.7728},{"label":"3년","value":0.3869},{"label":"5년","value":0.0602}]},"dividends":[{"fiscalYear":2025,"dps":100,"yieldPct":0.6,"payoutPct":null},{"fiscalYear":2024,"dps":100,"yieldPct":1.3,"payoutPct":null},{"fiscalYear":2023,"dps":120,"yieldPct":0.8,"payoutPct":null},{"fiscalYear":2022,"dps":115,"yieldPct":0.7,"payoutPct":null},{"fiscalYear":2021,"dps":100,"yieldPct":0.7,"payoutPct":null},{"fiscalYear":2020,"dps":70,"yieldPct":0.5,"payoutPct":null},{"fiscalYear":2019,"dps":50,"yieldPct":0.61,"payoutPct":null},{"fiscalYear":2018,"dps":70,"yieldPct":0.58,"payoutPct":null}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":150148161396,"operatingIncome":15714013647,"netIncome":8394461837,"controllingNetIncome":8394461837,"ebitda":23957014158,"fcff":-4108389473,"cfo":25227516487,"capex":30668814921,"totalAssets":142680534563,"totalLiabilities":85270339197,"totalEquity":57410195366,"cash":25344542189,"totalDebt":59634402449},{"fiscalYear":2019,"statement":"연결","revenue":141203716504,"operatingIncome":8525471224,"netIncome":4816580636,"controllingNetIncome":4816580636,"ebitda":18448967046,"fcff":-8471171952,"cfo":5485572796,"capex":15945568201,"totalAssets":148101005657,"totalLiabilities":85973830366,"totalEquity":62127175291,"cash":26156127522,"totalDebt":67709295280},{"fiscalYear":2020,"statement":"연결","revenue":151713321770,"operatingIncome":19473769452,"netIncome":8640473084,"controllingNetIncome":8640473084,"ebitda":41187106355,"fcff":11592603611,"cfo":22586408959,"capex":12608250078,"totalAssets":161367320979,"totalLiabilities":88957150614,"totalEquity":72410170365,"cash":36137750289,"totalDebt":54531728865},{"fiscalYear":2021,"statement":"연결","revenue":197509167045,"operatingIncome":19652064899,"netIncome":17523005291,"controllingNetIncome":17523005291,"ebitda":27318547034,"fcff":-15192784220,"cfo":18737687021,"capex":34806275468,"totalAssets":200692995479,"totalLiabilities":99243371153,"totalEquity":101449624326,"cash":29844011530,"totalDebt":60236868800},{"fiscalYear":2022,"statement":"연결","revenue":290811126688,"operatingIncome":32756372592,"netIncome":24497581835,"controllingNetIncome":24497581835,"ebitda":52017220699,"fcff":7268770500,"cfo":36648998878,"capex":31009481454,"totalAssets":244490628929,"totalLiabilities":122054205623,"totalEquity":122436423306,"cash":40527434632,"totalDebt":73310175900},{"fiscalYear":2023,"statement":"연결","revenue":301635718758,"operatingIncome":30203143040,"netIncome":26222817165,"controllingNetIncome":26222817165,"ebitda":44342998469,"fcff":18270605422,"cfo":46615016832,"capex":31904828025,"totalAssets":290682767011,"totalLiabilities":143603282078,"totalEquity":147079484933,"cash":82058687337,"totalDebt":11041309801},{"fiscalYear":2024,"statement":"연결","revenue":251800540845,"operatingIncome":-8221282918,"netIncome":639439419,"controllingNetIncome":639439419,"ebitda":null,"fcff":-41446900102,"cfo":-2261807417,"capex":43948586211,"totalAssets":317892195846,"totalLiabilities":163690778320,"totalEquity":154201417526,"cash":61772557007,"totalDebt":null},{"fiscalYear":2025,"statement":"연결","revenue":250083513076,"operatingIncome":8654871859,"netIncome":2011616880,"controllingNetIncome":2011616880,"ebitda":24267373441,"fcff":-21638586696,"cfo":8076394698,"capex":35710126084,"totalAssets":335766845117,"totalLiabilities":175671189672,"totalEquity":160095655445,"cash":49713489323,"totalDebt":138800591874}],"quarterly":[{"stockCode":"091580","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":62751954600,"operatingIncome":5167219468,"netIncome":3709859814,"prevYearRevenue":54283317544,"prevYearOperatingIncome":-4869246297,"prevYearNetIncome":-6307577395,"source":"11014","updatedAt":"2026-08-26T22:23:24.288Z"},{"stockCode":"091580","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":70587784712,"operatingIncome":5761575979,"netIncome":4754608037,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:23:24.295Z"},{"stockCode":"091580","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":72210876530,"operatingIncome":4883856124,"netIncome":3450809460,"prevYearRevenue":56919289116,"prevYearOperatingIncome":-3405517018,"prevYearNetIncome":-2944038994,"source":"11013","updatedAt":"2026-08-26T22:23:23.751Z"},{"stockCode":"091580","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":86036945965,"operatingIncome":6399286248,"netIncome":5366212569,"prevYearRevenue":59824484648,"prevYearOperatingIncome":1131593430,"prevYearNetIncome":-3508811977,"source":"11012","updatedAt":"2026-08-26T22:23:24.041Z"}]}