{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/100700","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":"100700","name":"세운메디칼","market":"KOSDAQ","sector":"의료용품 및 기타 의약 관련제품 제조업","lastPrice":2305,"marketCap":100959000000,"sharesOutstanding":43800000,"asOf":"2026-09-26T15:09:35.443Z"},"valuation":{"fiscalYear":2025,"per":8.48,"perTtm":6.96,"ttmPeriod":"25Q3~26Q2","pbr":0.67,"psr":1.59,"evEbitda":0.23,"ev":3934800259,"fcff":16101625521,"fcffYield":4.0921,"roe":0.0801,"revenueGrowth":{"y1":0.0583,"y3":0.0193,"y5":-0.0002},"operatingIncomeGrowth":{"y1":0.1164,"y3":0.0139,"y5":-0.0247},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.441Z"},"price":{"high52w":3035,"low52w":2075,"fromHigh":-0.2405,"returns":[{"label":"1개월","value":-0.0254},{"label":"3개월","value":0.1108},{"label":"6개월","value":-0.1049},{"label":"1년","value":-0.0871},{"label":"3년","value":-0.1219},{"label":"5년","value":-0.4797}]},"dividends":[{"fiscalYear":2025,"dps":70,"yieldPct":2.8,"payoutPct":24.21},{"fiscalYear":2024,"dps":60,"yieldPct":2.4,"payoutPct":20.66},{"fiscalYear":2023,"dps":70,"yieldPct":2.4,"payoutPct":19.58},{"fiscalYear":2022,"dps":60,"yieldPct":2,"payoutPct":24.96},{"fiscalYear":2021,"dps":50,"yieldPct":1.2,"payoutPct":17.62},{"fiscalYear":2020,"dps":50,"yieldPct":1.2,"payoutPct":22.84},{"fiscalYear":2019,"dps":50,"yieldPct":1.6,"payoutPct":21.69},{"fiscalYear":2018,"dps":50,"yieldPct":1.4,"payoutPct":21.48}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":64285802658,"operatingIncome":13767800240,"netIncome":10075162546,"controllingNetIncome":9672420916,"ebitda":15686654678,"fcff":6712989334,"cfo":12194533808,"capex":5487969533,"totalAssets":96873411877,"totalLiabilities":9163314724,"totalEquity":87710097153,"cash":17630868057,"totalDebt":2239854000},{"fiscalYear":2019,"statement":"연결","revenue":66868599509,"operatingIncome":16907877520,"netIncome":9978657014,"controllingNetIncome":9475921132,"ebitda":17683553498,"fcff":7549785395,"cfo":13480903562,"capex":5960215756,"totalAssets":104471828178,"totalLiabilities":8295029351,"totalEquity":96176798827,"cash":20345477470,"totalDebt":0},{"fiscalYear":2020,"statement":"연결","revenue":63729164837,"operatingIncome":14394540036,"netIncome":10840830512,"controllingNetIncome":10495573457,"ebitda":18233720780,"fcff":15789185416,"cfo":19251670902,"capex":3487516812,"totalAssets":109526919750,"totalLiabilities":6245541525,"totalEquity":103281378225,"cash":34638891075,"totalDebt":0},{"fiscalYear":2021,"statement":"연결","revenue":62579463507,"operatingIncome":15386395959,"netIncome":12762153106,"controllingNetIncome":12281650843,"ebitda":16988646360,"fcff":18979315397,"cfo":21468763634,"capex":2489448237,"totalAssets":124724932076,"totalLiabilities":8803819835,"totalEquity":115921112241,"cash":44852163488,"totalDebt":null},{"fiscalYear":2022,"statement":"연결","revenue":60116115365,"operatingIncome":12187019080,"netIncome":10639099637,"controllingNetIncome":10406407904,"ebitda":14666195889,"fcff":7110614157,"cfo":9278514562,"capex":2167900405,"totalAssets":132478680104,"totalLiabilities":7454733905,"totalEquity":125023946199,"cash":32003266485,"totalDebt":null},{"fiscalYear":2023,"statement":"연결","revenue":68246934042,"operatingIncome":16920173786,"netIncome":15473940920,"controllingNetIncome":14956921400,"ebitda":20853693440,"fcff":21120389607,"cfo":23076350658,"capex":1955961051,"totalAssets":146611652684,"totalLiabilities":8918878973,"totalEquity":137692773711,"cash":75710166233,"totalDebt":null},{"fiscalYear":2024,"statement":"연결","revenue":60150954758,"operatingIncome":11376806206,"netIncome":12575205365,"controllingNetIncome":12162591316,"ebitda":12820506316,"fcff":11563473360,"cfo":13185647055,"capex":1651658111,"totalAssets":156848128490,"totalLiabilities":7781973365,"totalEquity":149066155125,"cash":86098441413,"totalDebt":null},{"fiscalYear":2025,"statement":"연결","revenue":63656938818,"operatingIncome":12700763051,"netIncome":12192825176,"controllingNetIncome":11912252519,"ebitda":16760513375,"fcff":16101625521,"cfo":17773229960,"capex":1699311383,"totalAssets":163871834274,"totalLiabilities":9470610855,"totalEquity":154401223419,"cash":97024199741,"totalDebt":null}],"quarterly":[{"stockCode":"100700","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":16833904130,"operatingIncome":3758574683,"netIncome":3853323532,"prevYearRevenue":14971151732,"prevYearOperatingIncome":2623819462,"prevYearNetIncome":2281202673,"source":"11014","updatedAt":"2026-08-26T22:27:12.827Z"},{"stockCode":"100700","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":16587723747,"operatingIncome":3748813205,"netIncome":3677680370,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:27:12.829Z"},{"stockCode":"100700","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":15393530731,"operatingIncome":3381732204,"netIncome":3591053945,"prevYearRevenue":14561907896,"prevYearOperatingIncome":2755323255,"prevYearNetIncome":2798252045,"source":"11013","updatedAt":"2026-08-26T22:27:12.098Z"},{"stockCode":"100700","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":17713365846,"operatingIncome":3443003314,"netIncome":3381498620,"prevYearRevenue":15673403045,"prevYearOperatingIncome":2438051908,"prevYearNetIncome":1863569229,"source":"11012","updatedAt":"2026-08-26T22:27:12.588Z"}]}