{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/147830","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":"147830","name":"제룡산업","market":"KOSDAQ","sector":"구조용 금속제품, 탱크 및 증기발생기 제조업","lastPrice":7100,"marketCap":142000000000,"sharesOutstanding":20000000,"asOf":"2026-09-26T15:09:35.471Z"},"valuation":{"fiscalYear":2025,"per":12.36,"perTtm":6.97,"ttmPeriod":"25Q3~26Q2","pbr":1.65,"psr":3.74,"evEbitda":11.95,"ev":133191210955,"fcff":12569077840,"fcffYield":0.0944,"roe":0.1394,"revenueGrowth":{"y1":0.2931,"y3":-0.1385,"y5":0.0738},"operatingIncomeGrowth":{"y1":1.5858,"y3":0.0324,"y5":0.2783},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.417Z"},"price":{"high52w":13730,"low52w":5290,"fromHigh":-0.4829,"returns":[{"label":"1개월","value":-0.0014},{"label":"3개월","value":0.1545},{"label":"6개월","value":-0.0608},{"label":"1년","value":0.2054},{"label":"3년","value":1.0056},{"label":"5년","value":0.473}]},"dividends":[{"fiscalYear":2025,"dps":300,"yieldPct":4.7,"payoutPct":50},{"fiscalYear":2024,"dps":200,"yieldPct":3.5,"payoutPct":61.4},{"fiscalYear":2023,"dps":200,"yieldPct":5.2,"payoutPct":52.5},{"fiscalYear":2022,"dps":150,"yieldPct":4.5,"payoutPct":32.41},{"fiscalYear":2021,"dps":100,"yieldPct":2.8,"payoutPct":26.53},{"fiscalYear":2020,"dps":150,"yieldPct":2.2,"payoutPct":26.35},{"fiscalYear":2019,"dps":100,"yieldPct":1.7,"payoutPct":39.29},{"fiscalYear":2018,"dps":100,"yieldPct":1.2,"payoutPct":30.96}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":32042718056,"operatingIncome":3057695082,"netIncome":3229831902,"controllingNetIncome":null,"ebitda":3602261881,"fcff":1127283472,"cfo":1283830099,"capex":156719674,"totalAssets":58914389530,"totalLiabilities":3610792099,"totalEquity":55303597431,"cash":3099991875,"totalDebt":null},{"fiscalYear":2019,"statement":"별도","revenue":27124377692,"operatingIncome":1485617731,"netIncome":2545029156,"controllingNetIncome":null,"ebitda":9555970543,"fcff":3607786550,"cfo":3808174002,"capex":201927844,"totalAssets":61520654089,"totalLiabilities":4671870802,"totalEquity":56848783287,"cash":3158146648,"totalDebt":null},{"fiscalYear":2020,"statement":"별도","revenue":26566078792,"operatingIncome":3097406814,"netIncome":5691919897,"controllingNetIncome":null,"ebitda":3354604980,"fcff":3309529907,"cfo":3740302799,"capex":432085673,"totalAssets":66150548966,"totalLiabilities":4609689082,"totalEquity":61540859884,"cash":3146076720,"totalDebt":null},{"fiscalYear":2021,"statement":"별도","revenue":37415966099,"operatingIncome":6802717740,"netIncome":7537423597,"controllingNetIncome":null,"ebitda":null,"fcff":5917142603,"cfo":6128838101,"capex":213629403,"totalAssets":73657911969,"totalLiabilities":6101388467,"totalEquity":67556523502,"cash":3425600336,"totalDebt":null},{"fiscalYear":2022,"statement":"별도","revenue":59307568567,"operatingIncome":9608333299,"netIncome":9125141418,"controllingNetIncome":null,"ebitda":9988845860,"fcff":8076592829,"cfo":8369545197,"capex":295168922,"totalAssets":82848973976,"totalLiabilities":9112903986,"totalEquity":73736069990,"cash":15018573556,"totalDebt":null},{"fiscalYear":2023,"statement":"별도","revenue":40895901213,"operatingIncome":5561701012,"netIncome":7289384309,"controllingNetIncome":null,"ebitda":5777800243,"fcff":5299089828,"cfo":5584682538,"capex":290151134,"totalAssets":81473529114,"totalLiabilities":5308160715,"totalEquity":76165368399,"cash":7333552873,"totalDebt":null},{"fiscalYear":2024,"statement":"별도","revenue":29328250520,"operatingIncome":4088736219,"netIncome":6241819049,"controllingNetIncome":null,"ebitda":4440605062,"fcff":7101569885,"cfo":7630327878,"capex":537085624,"totalAssets":84420867944,"totalLiabilities":5844076296,"totalEquity":78576791648,"cash":4462932076,"totalDebt":null},{"fiscalYear":2025,"statement":"별도","revenue":37923882483,"operatingIncome":10572575305,"netIncome":11488403993,"controllingNetIncome":null,"ebitda":11147024005,"fcff":12569077840,"cfo":13012821808,"capex":450663325,"totalAssets":96049264525,"totalLiabilities":9814464684,"totalEquity":86234799841,"cash":8808789045,"totalDebt":null}],"quarterly":[{"stockCode":"147830","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":8428802717,"operatingIncome":1481181034,"netIncome":1955574995,"prevYearRevenue":6530356642,"prevYearOperatingIncome":614488027,"prevYearNetIncome":1282982414,"source":"11014","updatedAt":"2026-08-26T22:25:54.610Z"},{"stockCode":"147830","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":12120830420,"operatingIncome":3399457322,"netIncome":3706745075,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:25:54.614Z"},{"stockCode":"147830","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":13912163687,"operatingIncome":4836581584,"netIncome":5272229347,"prevYearRevenue":7610579739,"prevYearOperatingIncome":2518731321,"prevYearNetIncome":2681454018,"source":"11013","updatedAt":"2026-08-26T22:25:54.107Z"},{"stockCode":"147830","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":16282469861,"operatingIncome":5835144491,"netIncome":9443123518,"prevYearRevenue":9763669607,"prevYearOperatingIncome":3173205628,"prevYearNetIncome":3144629905,"source":"11012","updatedAt":"2026-08-26T22:25:54.358Z"}]}