{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/128660","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":"128660","name":"피제이메탈","market":"KOSDAQ","sector":"1차 비철금속 제조업","lastPrice":2820,"marketCap":69945500580,"sharesOutstanding":24803369,"asOf":"2026-09-26T15:09:35.462Z"},"valuation":{"fiscalYear":2025,"per":9.17,"perTtm":4.62,"ttmPeriod":"25Q3~26Q2","pbr":0.95,"psr":0.2,"evEbitda":9.35,"ev":143784161764,"fcff":-18915317121,"fcffYield":-0.1316,"roe":0.1063,"revenueGrowth":{"y1":0.3712,"y3":0.0906,"y5":0.2218},"operatingIncomeGrowth":{"y1":0.3332,"y3":0.0563,"y5":0.1367},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.608Z"},"price":{"high52w":3975,"low52w":2575,"fromHigh":-0.2906,"returns":[{"label":"1개월","value":-0.0584},{"label":"3개월","value":0.0682},{"label":"6개월","value":-0.0903},{"label":"1년","value":-0.007},{"label":"3년","value":-0.2559},{"label":"5년","value":-0.5245}]},"dividends":[{"fiscalYear":2025,"dps":170,"yieldPct":5.3,"payoutPct":55.3},{"fiscalYear":2024,"dps":150,"yieldPct":4.9,"payoutPct":28.3},{"fiscalYear":2023,"dps":150,"yieldPct":4,"payoutPct":26.5},{"fiscalYear":2022,"dps":135,"yieldPct":3.9,"payoutPct":57.9},{"fiscalYear":2021,"dps":150,"yieldPct":2.8,"payoutPct":20.3},{"fiscalYear":2020,"dps":120,"yieldPct":5.3,"payoutPct":62.7},{"fiscalYear":2019,"dps":100,"yieldPct":3.8,"payoutPct":117.4},{"fiscalYear":2018,"dps":100,"yieldPct":4.5,"payoutPct":76.9}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":150060075888,"operatingIncome":4709367023,"netIncome":3223560076,"controllingNetIncome":null,"ebitda":7175665405,"fcff":10061297405,"cfo":9867587466,"capex":494853216,"totalAssets":67636493851,"totalLiabilities":26738469956,"totalEquity":40898023895,"cash":298230998,"totalDebt":23358726269},{"fiscalYear":2019,"statement":"별도","revenue":142138701840,"operatingIncome":4392581540,"netIncome":2112419583,"controllingNetIncome":null,"ebitda":6738593314,"fcff":5559687534,"cfo":5632385340,"capex":692184622,"totalAssets":64413543680,"totalLiabilities":23884591064,"totalEquity":40528952616,"cash":825586708,"totalDebt":21466088448},{"fiscalYear":2020,"statement":"별도","revenue":128144126576,"operatingIncome":6443519874,"netIncome":4748342549,"controllingNetIncome":null,"ebitda":8822105655,"fcff":2915107684,"cfo":2996275993,"capex":458119409,"totalAssets":67394116525,"totalLiabilities":24764515191,"totalEquity":42629601334,"cash":257369215,"totalDebt":20827298922},{"fiscalYear":2021,"statement":"별도","revenue":246172067096,"operatingIncome":25184273971,"netIncome":18350248383,"controllingNetIncome":null,"ebitda":27123631509,"fcff":7240442619,"cfo":8266152016,"capex":1482265388,"totalAssets":84174316761,"totalLiabilities":25542027886,"totalEquity":58632288875,"cash":374341550,"totalDebt":17264240685},{"fiscalYear":2022,"statement":"별도","revenue":269048598652,"operatingIncome":10373344511,"netIncome":5782322160,"controllingNetIncome":null,"ebitda":12605878783,"fcff":-4394893944,"cfo":-4168651537,"capex":1267415700,"totalAssets":113095308881,"totalLiabilities":52038346170,"totalEquity":61056962711,"cash":763977373,"totalDebt":46975212248},{"fiscalYear":2023,"statement":"연결","revenue":229349317992,"operatingIncome":6013093241,"netIncome":13387158971,"controllingNetIncome":14027614584,"ebitda":8734149558,"fcff":-17755487281,"cfo":4062076738,"capex":23807898212,"totalAssets":134241156542,"totalLiabilities":58999336906,"totalEquity":75241819636,"cash":468254566,"totalDebt":8903096985},{"fiscalYear":2024,"statement":"연결","revenue":254485502212,"operatingIncome":9170810482,"netIncome":1054292151,"controllingNetIncome":2824868839,"ebitda":11531831962,"fcff":-2591891204,"cfo":-255976223,"capex":4268111910,"totalAssets":130800225227,"totalLiabilities":58641666118,"totalEquity":72158559109,"cash":8812815509,"totalDebt":47817509349},{"fiscalYear":2025,"statement":"연결","revenue":348957303218,"operatingIncome":12226661140,"netIncome":8456846673,"controllingNetIncome":7626981647,"ebitda":15383309128,"fcff":-18915317121,"cfo":-17771045863,"capex":3472468658,"totalAssets":164420004711,"totalLiabilities":87354113370,"totalEquity":77065891341,"cash":298600125,"totalDebt":74137261309}],"quarterly":[{"stockCode":"128660","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":86788632753,"operatingIncome":2442825441,"netIncome":707544642,"prevYearRevenue":67004965812,"prevYearOperatingIncome":-269125193,"prevYearNetIncome":725116207,"source":"11014","updatedAt":"2026-08-26T22:28:56.142Z"},{"stockCode":"128660","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":90750896720,"operatingIncome":5891575918,"netIncome":3623671763,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:28:56.147Z"},{"stockCode":"128660","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":103055031849,"operatingIncome":7932145865,"netIncome":1496219276,"prevYearRevenue":84234513445,"prevYearOperatingIncome":4728587184,"prevYearNetIncome":3070132380,"source":"11013","updatedAt":"2026-08-26T22:28:55.627Z"},{"stockCode":"128660","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":122814735226,"operatingIncome":11786193891,"netIncome":9299004004,"prevYearRevenue":87183260300,"prevYearOperatingIncome":-836327403,"prevYearNetIncome":1055497888,"source":"11012","updatedAt":"2026-08-26T22:28:55.901Z"}]}