{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/192440","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":"192440","name":"슈피겐코리아","market":"KOSDAQ","sector":"그외 기타 제품 제조업","lastPrice":30000,"marketCap":186490890000,"sharesOutstanding":6216363,"asOf":"2026-09-26T15:09:35.483Z"},"valuation":{"fiscalYear":2025,"per":6.43,"perTtm":3.55,"ttmPeriod":"25Q3~26Q2","pbr":0.35,"psr":0.4,"evEbitda":3.67,"ev":147278372030,"fcff":33938065964,"fcffYield":0.2304,"roe":0.0555,"revenueGrowth":{"y1":-0.0034,"y3":0.0131,"y5":0.0283},"operatingIncomeGrowth":{"y1":0.5271,"y3":-0.1387,"y5":-0.1605},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.499Z"},"price":{"high52w":34150,"low52w":21500,"fromHigh":-0.1215,"returns":[{"label":"1개월","value":0.0033},{"label":"3개월","value":0.0811},{"label":"6개월","value":0.2605},{"label":"1년","value":0.2685},{"label":"3년","value":-0.0741},{"label":"5년","value":-0.3976}]},"dividends":[{"fiscalYear":2025,"dps":500,"yieldPct":2.19,"payoutPct":9.9},{"fiscalYear":2024,"dps":462,"yieldPct":2.37,"payoutPct":9.6},{"fiscalYear":2023,"dps":696,"yieldPct":2.13,"payoutPct":10},{"fiscalYear":2022,"dps":560,"yieldPct":1.67,"payoutPct":10.2},{"fiscalYear":2021,"dps":840,"yieldPct":1.96,"payoutPct":11.3},{"fiscalYear":2020,"dps":1200,"yieldPct":1.85,"payoutPct":13.5},{"fiscalYear":2019,"dps":1300,"yieldPct":2.54,"payoutPct":19.4},{"fiscalYear":2018,"dps":1150,"yieldPct":2.19,"payoutPct":16.2}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":266865873736,"operatingIncome":49181819085,"netIncome":42704857560,"controllingNetIncome":42704866761,"ebitda":52092184025,"fcff":31353780665,"cfo":37994337407,"capex":6821694809,"totalAssets":296804918484,"totalLiabilities":35506240950,"totalEquity":261298677534,"cash":52981157332,"totalDebt":5590500000},{"fiscalYear":2019,"statement":"연결","revenue":308557218942,"operatingIncome":44084208861,"netIncome":40280862675,"controllingNetIncome":40338594270,"ebitda":null,"fcff":26681656988,"cfo":32624974310,"capex":6102924224,"totalAssets":346250549441,"totalLiabilities":51641801216,"totalEquity":294608748225,"cash":51650740190,"totalDebt":19690118914},{"fiscalYear":2020,"statement":"연결","revenue":403319026247,"operatingIncome":79674418917,"netIncome":54793852290,"controllingNetIncome":53478460974,"ebitda":92536517590,"fcff":66902621016,"cfo":80087384132,"capex":13401713392,"totalAssets":405368425847,"totalLiabilities":67860664007,"totalEquity":337507761840,"cash":90425906595,"totalDebt":15703551469},{"fiscalYear":2021,"statement":"연결","revenue":385343855642,"operatingIncome":44439629582,"netIncome":45061966824,"controllingNetIncome":45183887178,"ebitda":54002214139,"fcff":36103534610,"cfo":39824503154,"capex":3940176811,"totalAssets":443927939641,"totalLiabilities":61838226624,"totalEquity":382089713017,"cash":73994977037,"totalDebt":13194299070},{"fiscalYear":2022,"statement":"연결","revenue":445896426301,"operatingIncome":51987480410,"netIncome":32771942346,"controllingNetIncome":33017031188,"ebitda":null,"fcff":-13149492774,"cfo":20692494987,"capex":34082579718,"totalAssets":473976170664,"totalLiabilities":49086080060,"totalEquity":424890090604,"cash":65729692851,"totalDebt":3829980257},{"fiscalYear":2023,"statement":"연결","revenue":447398859445,"operatingIncome":35316027360,"netIncome":41920708265,"controllingNetIncome":42648374799,"ebitda":36053333184,"fcff":-48249644485,"cfo":33444697319,"capex":81767089244,"totalAssets":515521870446,"totalLiabilities":45929158803,"totalEquity":469592711643,"cash":63071318363,"totalDebt":4122051152},{"fiscalYear":2024,"statement":"연결","revenue":465294035302,"operatingIncome":21749189256,"netIncome":27895303691,"controllingNetIncome":28988503072,"ebitda":27877038032,"fcff":-44349471589,"cfo":29411624060,"capex":73803122055,"totalAssets":569003003621,"totalLiabilities":50927720847,"totalEquity":518075282774,"cash":35302516327,"totalDebt":1919763381},{"fiscalYear":2025,"statement":"연결","revenue":463698273567,"operatingIncome":33213220412,"netIncome":29009144198,"controllingNetIncome":29024271288,"ebitda":40097659249,"fcff":33938065964,"cfo":43140165478,"capex":9352728040,"totalAssets":574067736090,"totalLiabilities":43750827757,"totalEquity":530316908333,"cash":45646747821,"totalDebt":6434229851}],"quarterly":[{"stockCode":"192440","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":129974067572,"operatingIncome":9190257337,"netIncome":12551086539,"prevYearRevenue":132137101065,"prevYearOperatingIncome":7066327778,"prevYearNetIncome":6114044571,"source":"11014","updatedAt":"2026-08-26T22:24:46.348Z"},{"stockCode":"192440","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":128875694155,"operatingIncome":13815247319,"netIncome":10049028548,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:24:46.352Z"},{"stockCode":"192440","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":113200468552,"operatingIncome":11237173299,"netIncome":14649257262,"prevYearRevenue":108950133671,"prevYearOperatingIncome":9249814913,"prevYearNetIncome":8176816977,"source":"11013","updatedAt":"2026-08-26T22:24:45.823Z"},{"stockCode":"192440","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":110317441458,"operatingIncome":12575472876,"netIncome":15231954042,"prevYearRevenue":95898378169,"prevYearOperatingIncome":957900843,"prevYearNetIncome":-1767787866,"source":"11012","updatedAt":"2026-08-26T22:24:46.093Z"}]}