{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/189980","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":"189980","name":"흥국에프엔비","market":"KOSDAQ","sector":"비알코올음료 및 얼음 제조업","lastPrice":1176,"marketCap":47202084552,"sharesOutstanding":40137827,"asOf":"2026-09-26T15:09:35.482Z"},"valuation":{"fiscalYear":2025,"per":6.08,"perTtm":10.33,"ttmPeriod":"25Q3~26Q2","pbr":0.49,"psr":0.47,"evEbitda":3.1,"ev":47142696095,"fcff":-972992267,"fcffYield":-0.0206,"roe":0.081,"revenueGrowth":{"y1":-0.0316,"y3":0.0072,"y5":0.1454},"operatingIncomeGrowth":{"y1":-0.2058,"y3":-0.0663,"y5":0.2804},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.507Z"},"price":{"high52w":2265,"low52w":1024,"fromHigh":-0.4808,"returns":[{"label":"1개월","value":0.0262},{"label":"3개월","value":0.1484},{"label":"6개월","value":-0.2855},{"label":"1년","value":-0.3524},{"label":"3년","value":-0.4691},{"label":"5년","value":-0.6447}]},"dividends":[{"fiscalYear":2025,"dps":130,"yieldPct":7.6,"payoutPct":63},{"fiscalYear":2024,"dps":70,"yieldPct":4.2,"payoutPct":52.1},{"fiscalYear":2023,"dps":40,"yieldPct":2,"payoutPct":17.8},{"fiscalYear":2022,"dps":40,"yieldPct":1.4,"payoutPct":13},{"fiscalYear":2021,"dps":30,"yieldPct":0.8,"payoutPct":18.3},{"fiscalYear":2020,"dps":20,"yieldPct":1,"payoutPct":8.7},{"fiscalYear":2019,"dps":30,"yieldPct":1.7,"payoutPct":19.9},{"fiscalYear":2018,"dps":100,"yieldPct":1.6,"payoutPct":25.4}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":47651005341,"operatingIncome":4252029977,"netIncome":2760834769,"controllingNetIncome":2760834769,"ebitda":7923360012,"fcff":-480425965,"cfo":4346731232,"capex":4915422846,"totalAssets":81852143029,"totalLiabilities":22118926376,"totalEquity":59733216653,"cash":2125610401,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":53767238678,"operatingIncome":5813142782,"netIncome":5303379705,"controllingNetIncome":5303379705,"ebitda":8455459025,"fcff":1997605022,"cfo":9843766994,"capex":7892880849,"totalAssets":89302190707,"totalLiabilities":25235548759,"totalEquity":64066641948,"cash":9185366725,"totalDebt":1569225307},{"fiscalYear":2020,"statement":"연결","revenue":50414008855,"operatingIncome":2479235199,"netIncome":3909067104,"controllingNetIncome":4060949581,"ebitda":5861013723,"fcff":-758412452,"cfo":4662160247,"capex":5520981493,"totalAssets":92571786318,"totalLiabilities":23755243789,"totalEquity":68816542529,"cash":10286307740,"totalDebt":595753026},{"fiscalYear":2021,"statement":"연결","revenue":71531049300,"operatingIncome":6695133134,"netIncome":6320226693,"controllingNetIncome":6335863842,"ebitda":null,"fcff":14154531868,"cfo":18382071731,"capex":4524467103,"totalAssets":131941369926,"totalLiabilities":50533753135,"totalEquity":81407616791,"cash":11155694488,"totalDebt":2381713911},{"fiscalYear":2022,"statement":"연결","revenue":97251566947,"operatingIncome":10482425626,"netIncome":11895839816,"controllingNetIncome":11940742558,"ebitda":17336191373,"fcff":-65938612166,"cfo":7533012039,"capex":74598603770,"totalAssets":210544880941,"totalLiabilities":117618994714,"totalEquity":92925886227,"cash":23596029855,"totalDebt":1657617816},{"fiscalYear":2023,"statement":"연결","revenue":101121012105,"operatingIncome":10258667370,"netIncome":8685706175,"controllingNetIncome":8550086290,"ebitda":13906477546,"fcff":4080772081,"cfo":8648748301,"capex":7426006715,"totalAssets":212424450477,"totalLiabilities":113464411433,"totalEquity":98960039044,"cash":18188365718,"totalDebt":3864616808},{"fiscalYear":2024,"statement":"연결","revenue":102624064718,"operatingIncome":10742388621,"netIncome":5197334782,"controllingNetIncome":5128728868,"ebitda":32367779326,"fcff":7997820176,"cfo":9583880640,"capex":4333818338,"totalAssets":221083288201,"totalLiabilities":123960968622,"totalEquity":97122319579,"cash":20107918906,"totalDebt":2634615258},{"fiscalYear":2025,"statement":"연결","revenue":99378439543,"operatingIncome":8532024436,"netIncome":7986681935,"controllingNetIncome":7767396016,"ebitda":15202409875,"fcff":-972992267,"cfo":8984636950,"capex":12603195690,"totalAssets":225773290519,"totalLiabilities":125716028441,"totalEquity":100057262078,"cash":10314433613,"totalDebt":10255045156}],"quarterly":[{"stockCode":"189980","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":28575900252,"operatingIncome":3047132634,"netIncome":1847881015,"prevYearRevenue":25628306100,"prevYearOperatingIncome":3515379844,"prevYearNetIncome":2595891186,"source":"11014","updatedAt":"2026-08-26T22:31:20.830Z"},{"stockCode":"189980","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":21168826793,"operatingIncome":482140173,"netIncome":2076112233,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:31:20.834Z"},{"stockCode":"189980","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":20806035494,"operatingIncome":1008639610,"netIncome":153332766,"prevYearRevenue":24273427348,"prevYearOperatingIncome":2191108654,"prevYearNetIncome":1410415944,"source":"11013","updatedAt":"2026-08-26T22:31:20.306Z"},{"stockCode":"189980","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":26091640037,"operatingIncome":1428309203,"netIncome":491975453,"prevYearRevenue":25360285150,"prevYearOperatingIncome":2811642975,"prevYearNetIncome":2652272743,"source":"11012","updatedAt":"2026-08-26T22:31:20.593Z"}]}