{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/119500","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":"119500","name":"포메탈","market":"KOSDAQ","sector":"기타 금속 가공제품 제조업","lastPrice":2390,"marketCap":28314884480,"sharesOutstanding":11847232,"asOf":"2026-09-26T15:09:35.456Z"},"valuation":{"fiscalYear":2025,"per":13.12,"perTtm":15.62,"ttmPeriod":"25Q3~26Q2","pbr":0.55,"psr":0.55,"evEbitda":5.09,"ev":23091364948,"fcff":4306914397,"fcffYield":0.1865,"roe":0.0426,"revenueGrowth":{"y1":-0.2154,"y3":-0.0978,"y5":-0.0042},"operatingIncomeGrowth":{"y1":0.2976,"y3":-0.013,"y5":0.0017},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.638Z"},"price":{"high52w":5630,"low52w":2185,"fromHigh":-0.5755,"returns":[{"label":"1개월","value":-0.0304},{"label":"3개월","value":-0.0062},{"label":"6개월","value":-0.3903},{"label":"1년","value":-0.2033},{"label":"3년","value":-0.3942},{"label":"5년","value":-0.4776}]},"dividends":[{"fiscalYear":2025,"dps":60,"yieldPct":1.7,"payoutPct":32.9},{"fiscalYear":2024,"dps":60,"yieldPct":2,"payoutPct":45.4},{"fiscalYear":2023,"dps":60,"yieldPct":1.6,"payoutPct":37.2},{"fiscalYear":2022,"dps":60,"yieldPct":1.7,"payoutPct":41.2},{"fiscalYear":2021,"dps":60,"yieldPct":1.3,"payoutPct":35.3},{"fiscalYear":2020,"dps":60,"yieldPct":1.4,"payoutPct":40.2},{"fiscalYear":2019,"dps":60,"yieldPct":2,"payoutPct":32.3},{"fiscalYear":2018,"dps":60,"yieldPct":1.7,"payoutPct":34}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":55441041725,"operatingIncome":2145844424,"netIncome":2091422161,"controllingNetIncome":null,"ebitda":4820961145,"fcff":-3002656630,"cfo":3286608408,"capex":6440669126,"totalAssets":60655814726,"totalLiabilities":17279614550,"totalEquity":43376200176,"cash":1132677761,"totalDebt":3513950000},{"fiscalYear":2019,"statement":"별도","revenue":51552409016,"operatingIncome":2146971577,"netIncome":2202167519,"controllingNetIncome":null,"ebitda":4399010024,"fcff":1488929485,"cfo":3855833512,"capex":2584384455,"totalAssets":62692670438,"totalLiabilities":17961433348,"totalEquity":44731237090,"cash":976221236,"totalDebt":3257900000},{"fiscalYear":2020,"statement":"별도","revenue":52212542389,"operatingIncome":1923378407,"netIncome":1767816975,"controllingNetIncome":null,"ebitda":4362597445,"fcff":2710911816,"cfo":4226659323,"capex":1666881561,"totalAssets":63223379419,"totalLiabilities":17463144413,"totalEquity":45760235006,"cash":2375894018,"totalDebt":6739000000},{"fiscalYear":2021,"statement":"별도","revenue":62089298680,"operatingIncome":2108558142,"netIncome":2012075543,"controllingNetIncome":null,"ebitda":4513411128,"fcff":-196122978,"cfo":803208988,"capex":1133777000,"totalAssets":64475165973,"totalLiabilities":17449155648,"totalEquity":47026010325,"cash":1524653315,"totalDebt":5439000000},{"fiscalYear":2022,"statement":"별도","revenue":69599538303,"operatingIncome":2017778037,"netIncome":1726543563,"controllingNetIncome":null,"ebitda":4454601697,"fcff":2036301372,"cfo":2749914033,"capex":930757800,"totalAssets":67145285586,"totalLiabilities":18904485655,"totalEquity":48240799931,"cash":1857416142,"totalDebt":4920500000},{"fiscalYear":2023,"statement":"별도","revenue":71095183868,"operatingIncome":2143509737,"netIncome":1909472645,"controllingNetIncome":null,"ebitda":4557331343,"fcff":3202253699,"cfo":3794483959,"capex":871303346,"totalAssets":65547374272,"totalLiabilities":16325734700,"totalEquity":49221639572,"cash":2332102856,"totalDebt":null},{"fiscalYear":2024,"statement":"별도","revenue":65149120698,"operatingIncome":1494959309,"netIncome":1567035709,"controllingNetIncome":null,"ebitda":4860757493,"fcff":4261942604,"cfo":6862324859,"capex":2750969428,"totalAssets":62217989741,"totalLiabilities":12157570068,"totalEquity":50060419673,"cash":4323395663,"totalDebt":null},{"fiscalYear":2025,"statement":"별도","revenue":51114697557,"operatingIncome":1939868287,"netIncome":2158443277,"controllingNetIncome":null,"ebitda":4537965309,"fcff":4306914397,"cfo":4881515575,"capex":672876046,"totalAssets":62159351160,"totalLiabilities":10790531087,"totalEquity":51368820073,"cash":5223519532,"totalDebt":null}],"quarterly":[{"stockCode":"119500","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":16903839687,"operatingIncome":436419515,"netIncome":449072864,"prevYearRevenue":15916352071,"prevYearOperatingIncome":392409745,"prevYearNetIncome":482240080,"source":"11014","updatedAt":"2026-08-26T22:33:25.137Z"},{"stockCode":"119500","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":0,"operatingIncome":0,"netIncome":298567525,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:33:25.140Z"},{"stockCode":"119500","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":15142434971,"operatingIncome":368169047,"netIncome":468769930,"prevYearRevenue":16074818471,"prevYearOperatingIncome":481687970,"prevYearNetIncome":583515167,"source":"11013","updatedAt":"2026-08-26T22:33:24.571Z"},{"stockCode":"119500","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":17522247996,"operatingIncome":698203194,"netIncome":595997798,"prevYearRevenue":18136039399,"prevYearOperatingIncome":1021760802,"prevYearNetIncome":827287721,"source":"11012","updatedAt":"2026-08-26T22:33:24.879Z"}]}