{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/134790","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":"134790","name":"시디즈","market":"KOSPI","sector":"가구 제조업","lastPrice":18990,"marketCap":37980000000,"sharesOutstanding":2000000,"asOf":"2026-09-26T15:09:35.465Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":9.87,"ttmPeriod":"25Q3~26Q2","pbr":0.61,"psr":0.19,"evEbitda":null,"ev":41403699881,"fcff":3086758737,"fcffYield":0.0746,"roe":-0.0307,"revenueGrowth":{"y1":-0.0609,"y3":-0.07,"y5":-0.0296},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.020Z"},"price":{"high52w":25750,"low52w":16220,"fromHigh":-0.2625,"returns":[{"label":"1개월","value":-0.036},{"label":"3개월","value":0.1572},{"label":"6개월","value":-0.0084},{"label":"1년","value":-0.1885},{"label":"3년","value":-0.3349},{"label":"5년","value":-0.7333}]},"dividends":[{"fiscalYear":2024,"dps":500,"yieldPct":2.2,"payoutPct":92.4},{"fiscalYear":2023,"dps":500,"yieldPct":1.7,"payoutPct":34.34},{"fiscalYear":2022,"dps":400,"yieldPct":1.02,"payoutPct":26.38},{"fiscalYear":2021,"dps":400,"yieldPct":0.65,"payoutPct":5.19},{"fiscalYear":2020,"dps":300,"yieldPct":0.53,"payoutPct":2.92},{"fiscalYear":2019,"dps":300,"yieldPct":0.71,"payoutPct":6.45},{"fiscalYear":2018,"dps":300,"yieldPct":0.82,"payoutPct":12.54}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":140959206564,"operatingIncome":4303916036,"netIncome":4018580505,"controllingNetIncome":null,"ebitda":null,"fcff":5415354773,"cfo":6790907790,"capex":1375553017,"totalAssets":72030520714,"totalLiabilities":46895928346,"totalEquity":25134592368,"cash":4473590237,"totalDebt":null},{"fiscalYear":2019,"statement":"별도","revenue":192881844986,"operatingIncome":8645139088,"netIncome":7814880165,"controllingNetIncome":null,"ebitda":9226031126,"fcff":15819976632,"cfo":17567234356,"capex":1947819868,"totalAssets":67071397536,"totalLiabilities":35030466052,"totalEquity":32040931484,"cash":11277181603,"totalDebt":null},{"fiscalYear":2020,"statement":"별도","revenue":227490312481,"operatingIncome":19746412584,"netIncome":17344870141,"controllingNetIncome":null,"ebitda":22352879616,"fcff":14646554656,"cfo":20685028878,"capex":6193705433,"totalAssets":95773293248,"totalLiabilities":46987721100,"totalEquity":48785572148,"cash":20110613903,"totalDebt":null},{"fiscalYear":2021,"statement":"별도","revenue":251936903361,"operatingIncome":12698998352,"netIncome":12935477217,"controllingNetIncome":null,"ebitda":14776992905,"fcff":-10631390736,"cfo":-7169347946,"capex":3694266550,"totalAssets":84805500508,"totalLiabilities":23355362343,"totalEquity":61450138165,"cash":7022555938,"totalDebt":null},{"fiscalYear":2022,"statement":"연결","revenue":243320658371,"operatingIncome":40885780,"netIncome":2544939298,"controllingNetIncome":2648791731,"ebitda":2830537003,"fcff":4954818886,"cfo":11656065613,"capex":6732457570,"totalAssets":85063020141,"totalLiabilities":21635673445,"totalEquity":63427346696,"cash":8925673503,"totalDebt":2157241762},{"fiscalYear":2023,"statement":"연결","revenue":200135778002,"operatingIncome":-1927437377,"netIncome":2443800601,"controllingNetIncome":2030224476,"ebitda":1675976376,"fcff":1305050656,"cfo":7692158779,"capex":6387108123,"totalAssets":95079294654,"totalLiabilities":30293306682,"totalEquity":64785987972,"cash":5272904294,"totalDebt":1809473600},{"fiscalYear":2024,"statement":"연결","revenue":208408238360,"operatingIncome":-3363725188,"netIncome":908215204,"controllingNetIncome":1568484760,"ebitda":1707240842,"fcff":1335267025,"cfo":9751238396,"capex":8415971371,"totalAssets":98603256829,"totalLiabilities":33088263097,"totalEquity":65514993732,"cash":2081138237,"totalDebt":2935840154},{"fiscalYear":2025,"statement":"연결","revenue":195719724417,"operatingIncome":-6682962310,"netIncome":-2261162145,"controllingNetIncome":-1968288155,"ebitda":-1221876898,"fcff":3086758737,"cfo":7662129952,"capex":4575371215,"totalAssets":97876438949,"totalLiabilities":35169212372,"totalEquity":62707226577,"cash":4546436034,"totalDebt":7970135915}],"quarterly":[{"stockCode":"134790","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":46536399168,"operatingIncome":-1852098463,"netIncome":-259990953,"prevYearRevenue":48347762713,"prevYearOperatingIncome":-353349441,"prevYearNetIncome":422293352,"source":"11014","updatedAt":"2026-08-26T22:32:03.356Z"},{"stockCode":"134790","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":48546975005,"operatingIncome":-618736679,"netIncome":690389182,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:32:03.360Z"},{"stockCode":"134790","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":54450078385,"operatingIncome":1504173564,"netIncome":2795276096,"prevYearRevenue":55002250555,"prevYearOperatingIncome":-320476237,"prevYearNetIncome":624445195,"source":"11013","updatedAt":"2026-08-26T22:32:02.892Z"},{"stockCode":"134790","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":48223488025,"operatingIncome":-32974524,"netIncome":620887050,"prevYearRevenue":45634099689,"prevYearOperatingIncome":-3891650931,"prevYearNetIncome":-3316005569,"source":"11012","updatedAt":"2026-08-26T22:32:03.124Z"}]}