{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/199820","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":"199820","name":"제일일렉트릭","market":"KOSDAQ","sector":"전동기, 발전기 및 전기 변환 · 공급 · 제어 장치 제조업","lastPrice":7680,"marketCap":170649600000,"sharesOutstanding":22220000,"asOf":"2026-09-26T15:09:35.486Z"},"valuation":{"fiscalYear":2025,"per":25.77,"perTtm":27.72,"ttmPeriod":"25Q3~26Q2","pbr":1.09,"psr":0.87,"evEbitda":9.19,"ev":168494114024,"fcff":-11119903310,"fcffYield":-0.066,"roe":0.0428,"revenueGrowth":{"y1":0.0523,"y3":0.1405,"y5":0.0531},"operatingIncomeGrowth":{"y1":0.3211,"y3":0.1676,"y5":-0.0928},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.002Z"},"price":{"high52w":20700,"low52w":5600,"fromHigh":-0.629,"returns":[{"label":"1개월","value":-0.0052},{"label":"3개월","value":0.0364},{"label":"6개월","value":-0.2775},{"label":"1년","value":-0.2008},{"label":"3년","value":0.3502},{"label":"5년","value":-0.2949}]},"dividends":[{"fiscalYear":2025,"dps":100,"yieldPct":1.05,"payoutPct":33.56},{"fiscalYear":2024,"dps":100,"yieldPct":0.99,"payoutPct":21.53},{"fiscalYear":2023,"dps":200,"yieldPct":1.98,"payoutPct":27.74},{"fiscalYear":2022,"dps":200,"yieldPct":2.04,"payoutPct":30.06},{"fiscalYear":2021,"dps":300,"yieldPct":1.7,"payoutPct":25.82}],"annual":[{"fiscalYear":2020,"statement":"별도","revenue":151342827904,"operatingIncome":19145139937,"netIncome":14393215917,"controllingNetIncome":null,"ebitda":21733099964,"fcff":9930805869,"cfo":14794337641,"capex":5137017743,"totalAssets":133332561591,"totalLiabilities":30188255042,"totalEquity":103144306549,"cash":13884776742,"totalDebt":167268115},{"fiscalYear":2021,"statement":"별도","revenue":147231157465,"operatingIncome":12856105982,"netIncome":12908575063,"controllingNetIncome":null,"ebitda":15774844737,"fcff":3337635795,"cfo":14820971760,"capex":11659297408,"totalAssets":151163125634,"totalLiabilities":35110244022,"totalEquity":116052881612,"cash":13340951619,"totalDebt":173829633},{"fiscalYear":2022,"statement":"별도","revenue":132154640946,"operatingIncome":7389857324,"netIncome":7393166907,"controllingNetIncome":null,"ebitda":10658836968,"fcff":-12766441015,"cfo":-6286922355,"capex":6897350031,"totalAssets":169466456384,"totalLiabilities":49353407865,"totalEquity":120113048519,"cash":1325603156,"totalDebt":484012674},{"fiscalYear":2023,"statement":"별도","revenue":143986066033,"operatingIncome":7659502632,"netIncome":8009292050,"controllingNetIncome":null,"ebitda":11428513255,"fcff":15247799794,"cfo":17601657727,"capex":3314084106,"totalAssets":168186228446,"totalLiabilities":42285887877,"totalEquity":125900340569,"cash":2451558483,"totalDebt":528241792},{"fiscalYear":2024,"statement":"연결","revenue":186286728174,"operatingIncome":8902836267,"netIncome":10418526999,"controllingNetIncome":10320144967,"ebitda":13365629539,"fcff":8237049675,"cfo":14416573272,"capex":6929347463,"totalAssets":219304254189,"totalLiabilities":64841463000,"totalEquity":154462791189,"cash":5559568371,"totalDebt":482703164},{"fiscalYear":2025,"statement":"연결","revenue":196035438223,"operatingIncome":11761673281,"netIncome":6696588664,"controllingNetIncome":6621200084,"ebitda":18333749108,"fcff":-11119903310,"cfo":6371824941,"capex":18606279326,"totalAssets":226556731052,"totalLiabilities":68019704496,"totalEquity":158537026556,"cash":2840278951,"totalDebt":684792975}],"quarterly":[{"stockCode":"199820","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":45124647236,"operatingIncome":2721237625,"netIncome":2421662368,"prevYearRevenue":51346955997,"prevYearOperatingIncome":3523308130,"prevYearNetIncome":1359595178,"source":"11014","updatedAt":"2026-08-26T22:25:14.911Z"},{"stockCode":"199820","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":44534219446,"operatingIncome":-248347168,"netIncome":-1835564059,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:25:14.920Z"},{"stockCode":"199820","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":52693543913,"operatingIncome":2516982005,"netIncome":2876474016,"prevYearRevenue":51711121229,"prevYearOperatingIncome":2684459265,"prevYearNetIncome":2484210338,"source":"11013","updatedAt":"2026-08-26T22:25:14.388Z"},{"stockCode":"199820","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":49896972974,"operatingIncome":3009747391,"netIncome":2693764982,"prevYearRevenue":54665450312,"prevYearOperatingIncome":6604323559,"prevYearNetIncome":3626280017,"source":"11012","updatedAt":"2026-08-26T22:25:14.665Z"}]}