{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/178920","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":"178920","name":"PI첨단소재","market":"KOSPI","sector":"플라스틱제품 제조업","lastPrice":18160,"marketCap":533292407520,"sharesOutstanding":29366322,"asOf":"2026-09-26T15:09:35.479Z"},"valuation":{"fiscalYear":2025,"per":17.55,"perTtm":13.05,"ttmPeriod":"25Q3~26Q2","pbr":1.5,"psr":2.02,"evEbitda":6.95,"ev":533785685021,"fcff":77041142737,"fcffYield":0.1443,"roe":0.088,"revenueGrowth":{"y1":0.0483,"y3":-0.016,"y5":0.0012},"operatingIncomeGrowth":{"y1":0.2321,"y3":-0.0619,"y5":-0.0643},"isFinancial":false,"updatedAt":"2026-09-26T15:10:40.812Z"},"price":{"high52w":31250,"low52w":14920,"fromHigh":-0.4189,"returns":[{"label":"1개월","value":-0.062},{"label":"3개월","value":-0.0231},{"label":"6개월","value":-0.248},{"label":"1년","value":0.0894},{"label":"3년","value":-0.3324},{"label":"5년","value":-0.6874}]},"dividends":[{"fiscalYear":2025,"dps":350,"yieldPct":1.7,"payoutPct":null},{"fiscalYear":2024,"dps":350,"yieldPct":2,"payoutPct":null},{"fiscalYear":2022,"dps":779,"yieldPct":2.6,"payoutPct":50},{"fiscalYear":2021,"dps":1090,"yieldPct":2.1,"payoutPct":50},{"fiscalYear":2020,"dps":711,"yieldPct":2,"payoutPct":50},{"fiscalYear":2019,"dps":315,"yieldPct":0.9,"payoutPct":52.2},{"fiscalYear":2018,"dps":830,"yieldPct":2.6,"payoutPct":69.7},{"fiscalYear":2017,"dps":800,"yieldPct":1.6,"payoutPct":71.7}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":245472562183,"operatingIncome":60533437916,"netIncome":34984082147,"controllingNetIncome":null,"ebitda":76369680955,"fcff":-48734581605,"cfo":17935305968,"capex":67421060546,"totalAssets":372365385062,"totalLiabilities":113651066761,"totalEquity":258714318301,"cash":11202834020,"totalDebt":53550357219},{"fiscalYear":2019,"statement":"별도","revenue":223682314032,"operatingIncome":33602431093,"netIncome":17717932882,"controllingNetIncome":null,"ebitda":52074382159,"fcff":15783728475,"cfo":38066432014,"capex":23971549668,"totalAssets":392965082107,"totalLiabilities":141679218782,"totalEquity":251285863325,"cash":28540843961,"totalDebt":72714560940},{"fiscalYear":2020,"statement":"별도","revenue":261788779258,"operatingIncome":60009434293,"netIncome":41723872018,"controllingNetIncome":null,"ebitda":80947278916,"fcff":71280283042,"cfo":80937950639,"capex":10786447484,"totalAssets":404031458892,"totalLiabilities":121144769535,"totalEquity":282886689357,"cash":75842266612,"totalDebt":60909571499},{"fiscalYear":2021,"statement":"별도","revenue":301868719484,"operatingIncome":75857968702,"netIncome":64000019268,"controllingNetIncome":null,"ebitda":98379292416,"fcff":52814819177,"cfo":88555529985,"capex":36409039665,"totalAssets":472959621758,"totalLiabilities":147070685808,"totalEquity":325888935950,"cash":90464359133,"totalDebt":63121178889},{"fiscalYear":2022,"statement":"별도","revenue":276440430491,"operatingIncome":52135089760,"netIncome":45710485555,"controllingNetIncome":null,"ebitda":76668029415,"fcff":-94762350546,"cfo":17437173940,"capex":112586825002,"totalAssets":498996615717,"totalLiabilities":157543399198,"totalEquity":341453216519,"cash":16403880073,"totalDebt":101186050246},{"fiscalYear":2023,"statement":"별도","revenue":217639383722,"operatingIncome":-3937893712,"netIncome":-1795675819,"controllingNetIncome":null,"ebitda":23955496187,"fcff":10425181746,"cfo":60012501100,"capex":52240098002,"totalAssets":517945909903,"totalLiabilities":203026975016,"totalEquity":314918934887,"cash":56412206022,"totalDebt":157267731850},{"fiscalYear":2024,"statement":"별도","revenue":251295439548,"operatingIncome":34931839001,"netIncome":23377040126,"controllingNetIncome":null,"ebitda":67326499044,"fcff":45261295558,"cfo":55132152886,"capex":13753110476,"totalAssets":527526386235,"totalLiabilities":189616842315,"totalEquity":337909543920,"cash":82814739915,"totalDebt":141699119319},{"fiscalYear":2025,"statement":"별도","revenue":263421091422,"operatingIncome":43038925899,"netIncome":30385165747,"controllingNetIncome":null,"ebitda":76749065430,"fcff":77041142737,"cfo":78271937085,"capex":4930229780,"totalAssets":464759120865,"totalLiabilities":109604647279,"totalEquity":355154473586,"cash":50682070289,"totalDebt":51175347790}],"quarterly":[{"stockCode":"178920","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":68417644848,"operatingIncome":11607945096,"netIncome":8426629672,"prevYearRevenue":70651655594,"prevYearOperatingIncome":11818044312,"prevYearNetIncome":6251757311,"source":"11014","updatedAt":"2026-08-26T22:21:34.242Z"},{"stockCode":"178920","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":58439150519,"operatingIncome":6631630829,"netIncome":4401808200,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:21:34.245Z"},{"stockCode":"178920","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":64054318526,"operatingIncome":14048128635,"netIncome":10557769592,"prevYearRevenue":64095662061,"prevYearOperatingIncome":8629478338,"prevYearNetIncome":5782752373,"source":"11013","updatedAt":"2026-08-26T22:21:33.677Z"},{"stockCode":"178920","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":77501049492,"operatingIncome":22983465579,"netIncome":17471381662,"prevYearRevenue":72468633994,"prevYearOperatingIncome":16169871636,"prevYearNetIncome":11711104100,"source":"11012","updatedAt":"2026-08-26T22:21:33.956Z"}]}