{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/187270","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":"187270","name":"신화콘텍","market":"KOSDAQ","sector":"전동기, 발전기 및 전기 변환 · 공급 · 제어 장치 제조업","lastPrice":2940,"marketCap":29822904300,"sharesOutstanding":10143845,"asOf":"2026-09-26T15:09:35.481Z"},"valuation":{"fiscalYear":2025,"per":9.63,"perTtm":10.74,"ttmPeriod":"25Q3~26Q2","pbr":0.42,"psr":0.56,"evEbitda":null,"ev":22014655232,"fcff":null,"fcffYield":null,"roe":0.0448,"revenueGrowth":{"y1":0.0282,"y3":0.0593,"y5":0.0377},"operatingIncomeGrowth":{"y1":-0.3107,"y3":0.067,"y5":0.5074},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.535Z"},"price":{"high52w":4190,"low52w":2480,"fromHigh":-0.2983,"returns":[{"label":"1개월","value":-0.0531},{"label":"3개월","value":0.05},{"label":"6개월","value":-0.1822},{"label":"1년","value":-0.134},{"label":"3년","value":-0.3401},{"label":"5년","value":-0.4012}]},"dividends":[{"fiscalYear":2025,"dps":50,"yieldPct":1.6,"payoutPct":14.8},{"fiscalYear":2024,"dps":50,"yieldPct":1.7,"payoutPct":6.06},{"fiscalYear":2023,"dps":50,"yieldPct":1.1,"payoutPct":11.6}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":38696578794,"operatingIncome":-436909890,"netIncome":-758628326,"controllingNetIncome":-758628326,"ebitda":5563414420,"fcff":1589271890,"cfo":7961223204,"capex":6405762791,"totalAssets":86006661078,"totalLiabilities":34714952634,"totalEquity":51291708444,"cash":14482307869,"totalDebt":28959999647},{"fiscalYear":2019,"statement":"연결","revenue":44341305776,"operatingIncome":-733303903,"netIncome":-2697452917,"controllingNetIncome":-1984405987,"ebitda":2409702077,"fcff":-2707372682,"cfo":1236291008,"capex":4603078437,"totalAssets":86471264586,"totalLiabilities":38320617509,"totalEquity":48150647077,"cash":6118444939,"totalDebt":30935393900},{"fiscalYear":2020,"statement":"연결","revenue":44413659375,"operatingIncome":616670761,"netIncome":253745819,"controllingNetIncome":1127588962,"ebitda":null,"fcff":null,"cfo":265763644,"capex":null,"totalAssets":89293147424,"totalLiabilities":41713357883,"totalEquity":47579789541,"cash":6634307627,"totalDebt":35577256561},{"fiscalYear":2021,"statement":"연결","revenue":43877902025,"operatingIncome":2356960563,"netIncome":3355252250,"controllingNetIncome":3562389272,"ebitda":null,"fcff":null,"cfo":5822825883,"capex":null,"totalAssets":91079666107,"totalLiabilities":40009255027,"totalEquity":51070411080,"cash":9506521752,"totalDebt":32312688532},{"fiscalYear":2022,"statement":"연결","revenue":44947291912,"operatingIncome":3950942568,"netIncome":4657274231,"controllingNetIncome":4648915069,"ebitda":null,"fcff":null,"cfo":8897780182,"capex":null,"totalAssets":92398067980,"totalLiabilities":35221469947,"totalEquity":57176598033,"cash":10344014346,"totalDebt":26970132393},{"fiscalYear":2023,"statement":"연결","revenue":51942907903,"operatingIncome":4913326276,"netIncome":3890941578,"controllingNetIncome":3955484391,"ebitda":null,"fcff":null,"cfo":12517259748,"capex":null,"totalAssets":94493681711,"totalLiabilities":33676722417,"totalEquity":60816959294,"cash":11857364459,"totalDebt":23544066111},{"fiscalYear":2024,"statement":"연결","revenue":51968813986,"operatingIncome":6962992748,"netIncome":7531753374,"controllingNetIncome":7584672775,"ebitda":null,"fcff":null,"cfo":8906457188,"capex":null,"totalAssets":97223460337,"totalLiabilities":30240330309,"totalEquity":66983130028,"cash":13274425180,"totalDebt":16958461778},{"fiscalYear":2025,"statement":"연결","revenue":53433430757,"operatingIncome":4799876921,"netIncome":2903722333,"controllingNetIncome":3095727429,"ebitda":null,"fcff":null,"cfo":6540882119,"capex":null,"totalAssets":95056986537,"totalLiabilities":24169282363,"totalEquity":70887704174,"cash":19018736378,"totalDebt":11210487310}],"quarterly":[{"stockCode":"187270","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":14038737582,"operatingIncome":487932062,"netIncome":650338590,"prevYearRevenue":12781680673,"prevYearOperatingIncome":1402317249,"prevYearNetIncome":1156446859,"source":"11014","updatedAt":"2026-08-26T22:32:57.580Z"},{"stockCode":"187270","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":14189851957,"operatingIncome":14506832,"netIncome":-225770374,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:32:57.586Z"},{"stockCode":"187270","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":13426631457,"operatingIncome":1380345651,"netIncome":1642371611,"prevYearRevenue":13157316244,"prevYearOperatingIncome":2092748270,"prevYearNetIncome":3663263338,"source":"11013","updatedAt":"2026-08-26T22:32:57.053Z"},{"stockCode":"187270","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":16364647029,"operatingIncome":684273625,"netIncome":708944570,"prevYearRevenue":12047524974,"prevYearOperatingIncome":1171141430,"prevYearNetIncome":-1184109221,"source":"11012","updatedAt":"2026-08-26T22:32:57.307Z"}]}