{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/093920","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":"093920","name":"서원인텍","market":"KOSDAQ","sector":"통신 및 방송 장비 제조업","lastPrice":4845,"marketCap":90117000000,"sharesOutstanding":18600000,"asOf":"2026-09-26T15:09:35.436Z"},"valuation":{"fiscalYear":2025,"per":13.68,"perTtm":10.38,"ttmPeriod":"25Q3~26Q2","pbr":0.42,"psr":0.46,"evEbitda":3.74,"ev":29622012181,"fcff":8792120943,"fcffYield":0.2968,"roe":0.0307,"revenueGrowth":{"y1":-0.1499,"y3":-0.1495,"y5":-0.0919},"operatingIncomeGrowth":{"y1":-0.6124,"y3":-0.4661,"y5":-0.286},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.701Z"},"price":{"high52w":5730,"low52w":4565,"fromHigh":-0.1545,"returns":[{"label":"1개월","value":-0.0051},{"label":"3개월","value":0.059},{"label":"6개월","value":-0.0537},{"label":"1년","value":-0.1191},{"label":"3년","value":-0.1485},{"label":"5년","value":-0.2488}]},"dividends":[{"fiscalYear":2025,"dps":350,"yieldPct":6.2,"payoutPct":98.8},{"fiscalYear":2024,"dps":350,"yieldPct":6.1,"payoutPct":36.9},{"fiscalYear":2023,"dps":400,"yieldPct":6.7,"payoutPct":51.3},{"fiscalYear":2022,"dps":400,"yieldPct":6.6,"payoutPct":32.1},{"fiscalYear":2021,"dps":350,"yieldPct":5.1,"payoutPct":41.4},{"fiscalYear":2020,"dps":350,"yieldPct":4.7,"payoutPct":38.5},{"fiscalYear":2019,"dps":300,"yieldPct":4,"payoutPct":44},{"fiscalYear":2018,"dps":300,"yieldPct":6.2,"payoutPct":112.5}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":246968048528,"operatingIncome":5105981945,"netIncome":4961399267,"controllingNetIncome":4828626019,"ebitda":11789946336,"fcff":6533479132,"cfo":7252271581,"capex":1126646000,"totalAssets":192294125078,"totalLiabilities":39097578081,"totalEquity":153196546997,"cash":24319694784,"totalDebt":12927481927},{"fiscalYear":2019,"statement":"연결","revenue":302903887367,"operatingIncome":16903712098,"netIncome":12670944471,"controllingNetIncome":12500805026,"ebitda":24442917766,"fcff":34959248710,"cfo":34792788847,"capex":5089208,"totalAssets":201386875984,"totalLiabilities":40547736841,"totalEquity":160839139143,"cash":33761430690,"totalDebt":8441251629},{"fiscalYear":2020,"statement":"연결","revenue":315619375140,"operatingIncome":18497623596,"netIncome":16929107181,"controllingNetIncome":16756282889,"ebitda":24569894538,"fcff":19838120565,"cfo":20923157244,"capex":1134019200,"totalAssets":208631773310,"totalLiabilities":36673837765,"totalEquity":171957935545,"cash":34398421839,"totalDebt":2480093955},{"fiscalYear":2021,"statement":"연결","revenue":288547884243,"operatingIncome":13455266970,"netIncome":16684001131,"controllingNetIncome":16564815982,"ebitda":18502537800,"fcff":5298528317,"cfo":7165905454,"capex":1915912767,"totalAssets":218399590084,"totalLiabilities":37398340411,"totalEquity":181001249673,"cash":25307870643,"totalDebt":9493856037},{"fiscalYear":2022,"statement":"연결","revenue":316789922430,"operatingIncome":22560152834,"netIncome":23199065224,"controllingNetIncome":22972497094,"ebitda":26343918514,"fcff":18008016339,"cfo":17916345004,"capex":57773452,"totalAssets":239068973548,"totalLiabilities":41355257723,"totalEquity":197713715825,"cash":10419387450,"totalDebt":10621313762},{"fiscalYear":2023,"statement":"연결","revenue":262811619114,"operatingIncome":9986462505,"netIncome":14514188510,"controllingNetIncome":14422016873,"ebitda":13527190025,"fcff":22381610384,"cfo":23568816092,"capex":1525016200,"totalAssets":231963239688,"totalLiabilities":27054690928,"totalEquity":204908548760,"cash":14575657381,"totalDebt":3074480851},{"fiscalYear":2024,"statement":"연결","revenue":229274691662,"operatingIncome":8856367356,"netIncome":17636165234,"controllingNetIncome":17651649638,"ebitda":12850677521,"fcff":37957658669,"cfo":37798689417,"capex":100898690,"totalAssets":252232034950,"totalLiabilities":32774186513,"totalEquity":219457848437,"cash":67484275946,"totalDebt":10907453720},{"fiscalYear":2025,"statement":"연결","revenue":194904120443,"operatingIncome":3433147237,"netIncome":5531328093,"controllingNetIncome":6589485361,"ebitda":7918702393,"fcff":8792120943,"cfo":12149441497,"capex":3676427280,"totalAssets":249863567820,"totalLiabilities":32649692728,"totalEquity":217213875092,"cash":73952387819,"totalDebt":13457400000}],"quarterly":[{"stockCode":"093920","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":50739488765,"operatingIncome":1362982208,"netIncome":3577732925,"prevYearRevenue":61604811499,"prevYearOperatingIncome":2086040929,"prevYearNetIncome":1204516261,"source":"11014","updatedAt":"2026-08-26T22:27:48.274Z"},{"stockCode":"093920","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":37944590104,"operatingIncome":-2847372214,"netIncome":-607711021,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:27:48.276Z"},{"stockCode":"093920","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":36539493451,"operatingIncome":1011340550,"netIncome":3178850275,"prevYearRevenue":54277616553,"prevYearOperatingIncome":1206121788,"prevYearNetIncome":2182274464,"source":"11013","updatedAt":"2026-08-26T22:27:47.756Z"},{"stockCode":"093920","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":43656330249,"operatingIncome":1245789690,"netIncome":2532681737,"prevYearRevenue":51970128423,"prevYearOperatingIncome":3602156456,"prevYearNetIncome":379031725,"source":"11012","updatedAt":"2026-08-26T22:27:48.000Z"}]}