{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/103140","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":"103140","name":"풍산","market":"KOSPI","sector":"1차 비철금속 제조업","lastPrice":79000,"marketCap":2213917962000,"sharesOutstanding":28024278,"asOf":"2026-09-26T15:09:35.446Z"},"valuation":{"fiscalYear":2025,"per":15.04,"perTtm":10.97,"ttmPeriod":"25Q3~26Q2","pbr":0.96,"psr":0.44,"evEbitda":7.86,"ev":3049055140595,"fcff":-335057848079,"fcffYield":-0.1099,"roe":0.0654,"revenueGrowth":{"y1":0.1085,"y3":0.0491,"y5":0.1425},"operatingIncomeGrowth":{"y1":-0.0814,"y3":0.0869,"y5":0.1967},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.243Z"},"price":{"high52w":132300,"low52w":57700,"fromHigh":-0.4029,"returns":[{"label":"1개월","value":-0.0482},{"label":"3개월","value":0.25},{"label":"6개월","value":-0.1385},{"label":"1년","value":-0.3588},{"label":"3년","value":1.3373},{"label":"5년","value":1.3066}]},"dividends":[{"fiscalYear":2025,"dps":1700,"yieldPct":1.4,"payoutPct":31.6},{"fiscalYear":2024,"dps":2600,"yieldPct":5,"payoutPct":30.1},{"fiscalYear":2023,"dps":1200,"yieldPct":3.1,"payoutPct":21},{"fiscalYear":2022,"dps":1000,"yieldPct":3,"payoutPct":15.6},{"fiscalYear":2021,"dps":1000,"yieldPct":3.2,"payoutPct":11.5},{"fiscalYear":2020,"dps":600,"yieldPct":2.2,"payoutPct":23.4},{"fiscalYear":2019,"dps":400,"yieldPct":1.7,"payoutPct":63.6},{"fiscalYear":2018,"dps":600,"yieldPct":2.2,"payoutPct":27.1}],"annual":[{"fiscalYear":2015,"statement":"연결","revenue":2819677315024,"operatingIncome":111054253564,"netIncome":51652436370,"controllingNetIncome":51578902908,"ebitda":191960992409,"fcff":281977718733,"cfo":null,"capex":91110457551,"totalAssets":2607569918760,"totalLiabilities":1514575545563,"totalEquity":1092994373197,"cash":53571805576,"totalDebt":1124920113153},{"fiscalYear":2016,"statement":"연결","revenue":2831770051549,"operatingIncome":217800764150,"netIncome":137705682599,"controllingNetIncome":137591904348,"ebitda":301904131965,"fcff":178733501783,"cfo":null,"capex":99604623229,"totalAssets":2714949031495,"totalLiabilities":1480106423223,"totalEquity":1234842608272,"cash":73266052092,"totalDebt":1008913989070},{"fiscalYear":2017,"statement":"연결","revenue":2944963083170,"operatingIncome":241068224146,"netIncome":150694834888,"controllingNetIncome":93879602054,"ebitda":329505712143,"fcff":132547861747,"cfo":null,"capex":82914950773,"totalAssets":2729495591735,"totalLiabilities":1420361198004,"totalEquity":1309134393731,"cash":56846795334,"totalDebt":924335727488},{"fiscalYear":2018,"statement":"연결","revenue":2774499774993,"operatingIncome":107501136708,"netIncome":62100098363,"controllingNetIncome":61991751915,"ebitda":199535803487,"fcff":56795329822,"cfo":null,"capex":74437659336,"totalAssets":2668117561064,"totalLiabilities":1288793217601,"totalEquity":1379324343463,"cash":55655710291,"totalDebt":925296283584},{"fiscalYear":2019,"statement":"연결","revenue":2451305535330,"operatingIncome":41142663278,"netIncome":17625569038,"controllingNetIncome":17618151339,"ebitda":138484559385,"fcff":185363340328,"cfo":null,"capex":61478176291,"totalAssets":2562507866141,"totalLiabilities":1178693551157,"totalEquity":1383814314984,"cash":70496499495,"totalDebt":817569047136},{"fiscalYear":2020,"statement":"연결","revenue":2593636025736,"operatingIncome":121208786517,"netIncome":71907050762,"controllingNetIncome":71895700530,"ebitda":219046329328,"fcff":91780599412,"cfo":null,"capex":50705512484,"totalAssets":2552025017070,"totalLiabilities":1105623742384,"totalEquity":1446401274686,"cash":79367268328,"totalDebt":752377008928},{"fiscalYear":2021,"statement":"연결","revenue":3509498278523,"operatingIncome":314125035707,"netIncome":243387043769,"controllingNetIncome":243318423016,"ebitda":409370125396,"fcff":-95453957467,"cfo":null,"capex":91223547244,"totalAssets":3148260459261,"totalLiabilities":1462625455417,"totalEquity":1685635003844,"cash":126248332899,"totalDebt":940605093471},{"fiscalYear":2022,"statement":"연결","revenue":4372982501228,"operatingIncome":231619553412,"netIncome":175261942564,"controllingNetIncome":175141185891,"ebitda":323801034305,"fcff":73689395248,"cfo":null,"capex":117236704585,"totalAssets":3395297191796,"totalLiabilities":1553056946285,"totalEquity":1842240245511,"cash":154823314955,"totalDebt":1002524151080},{"fiscalYear":2023,"statement":"연결","revenue":4125263947257,"operatingIncome":228636480718,"netIncome":156440326543,"controllingNetIncome":156440326543,"ebitda":319336855258,"fcff":588784923821,"cfo":696183745202,"capex":137678060890,"totalAssets":3660628679317,"totalLiabilities":1694674158819,"totalEquity":1965954520498,"cash":407883024572,"totalDebt":700986025890},{"fiscalYear":2024,"statement":"연결","revenue":4554411454633,"operatingIncome":323768893078,"netIncome":236045982790,"controllingNetIncome":236045982790,"ebitda":413395091495,"fcff":-128554017759,"cfo":39903295797,"capex":195949180240,"totalAssets":4096582596724,"totalLiabilities":1897280647817,"totalEquity":2199301948907,"cash":345191574366,"totalDebt":831966492435},{"fiscalYear":2025,"statement":"연결","revenue":5048580386639,"operatingIncome":297427463130,"netIncome":147164434318,"controllingNetIncome":147164434318,"ebitda":387741330661,"fcff":-335057848079,"cfo":-168485078220,"capex":190343609570,"totalAssets":4329189509985,"totalLiabilities":2031057963388,"totalEquity":2298131546597,"cash":239069532140,"totalDebt":1074206710735}],"quarterly":[{"stockCode":"103140","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":1174161019641,"operatingIncome":42582649584,"netIncome":32578155780,"prevYearRevenue":1129237012587,"prevYearOperatingIncome":74355248267,"prevYearNetIncome":47599414988,"source":"11014","updatedAt":"2026-08-26T22:19:52.772Z"},{"stockCode":"103140","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":1424511147158,"operatingIncome":91537022074,"netIncome":8827677662,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:19:52.774Z"},{"stockCode":"103140","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":1270895673812,"operatingIncome":90173037096,"netIncome":78000220300,"prevYearRevenue":1155945197466,"prevYearOperatingIncome":69714361959,"prevYearNetIncome":41558949997,"source":"11013","updatedAt":"2026-08-26T22:19:52.245Z"},{"stockCode":"103140","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":1470322219175,"operatingIncome":125210909269,"netIncome":82479885721,"prevYearRevenue":1293963022374,"prevYearOperatingIncome":93593429513,"prevYearNetIncome":64199650879,"source":"11012","updatedAt":"2026-08-26T22:19:52.498Z"}]}