{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/200880","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":"200880","name":"서연이화","market":"KOSPI","sector":"자동차 신품 부품 제조업","lastPrice":10970,"marketCap":296501953890,"sharesOutstanding":27028437,"asOf":"2026-09-26T15:09:35.487Z"},"valuation":{"fiscalYear":2025,"per":4.94,"perTtm":2.3,"ttmPeriod":"25Q3~26Q2","pbr":0.25,"psr":0.07,"evEbitda":2.17,"ev":997844864260,"fcff":-74584497931,"fcffYield":-0.0747,"roe":0.0528,"revenueGrowth":{"y1":0.1147,"y3":0.1656,"y5":0.1808},"operatingIncomeGrowth":{"y1":0.0479,"y3":0.024,"y5":0.2727},"isFinancial":false,"updatedAt":"2026-09-26T15:10:40.981Z"},"price":{"high52w":16700,"low52w":9820,"fromHigh":-0.3431,"returns":[{"label":"1개월","value":-0.0964},{"label":"3개월","value":0.0599},{"label":"6개월","value":-0.2039},{"label":"1년","value":0.0101},{"label":"3년","value":-0.3415},{"label":"5년","value":0.3975}]},"dividends":[{"fiscalYear":2025,"dps":250,"yieldPct":1.93,"payoutPct":11.3},{"fiscalYear":2024,"dps":250,"yieldPct":2.09,"payoutPct":4.6},{"fiscalYear":2023,"dps":200,"yieldPct":1.12,"payoutPct":3.4},{"fiscalYear":2022,"dps":150,"yieldPct":1.8,"payoutPct":7.3},{"fiscalYear":2021,"dps":150,"yieldPct":2.1,"payoutPct":15.4},{"fiscalYear":2020,"dps":100,"yieldPct":1.3,"payoutPct":null},{"fiscalYear":2019,"dps":100,"yieldPct":2,"payoutPct":null},{"fiscalYear":2018,"dps":100,"yieldPct":2.2,"payoutPct":null}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":1906853644175,"operatingIncome":11141717893,"netIncome":-8091976114,"controllingNetIncome":-6609149883,"ebitda":103768482328,"fcff":-207721498363,"cfo":-30245336041,"capex":188974525510,"totalAssets":1696230428029,"totalLiabilities":1029612349225,"totalEquity":666618078804,"cash":132130905527,"totalDebt":518584696957},{"fiscalYear":2019,"statement":"연결","revenue":1976766424325,"operatingIncome":21876293584,"netIncome":-48334159059,"controllingNetIncome":-46520185117,"ebitda":147708586117,"fcff":-82042943404,"cfo":191598810084,"capex":289236846282,"totalAssets":1820541997328,"totalLiabilities":1198937515754,"totalEquity":621604481574,"cash":114541602005,"totalDebt":609858742071},{"fiscalYear":2020,"statement":"연결","revenue":1962384593266,"operatingIncome":48464737434,"netIncome":-40833000718,"controllingNetIncome":-41281040762,"ebitda":161158418027,"fcff":-97050702,"cfo":115296351214,"capex":130133633636,"totalAssets":1803837512500,"totalLiabilities":1171771808807,"totalEquity":632065703693,"cash":146900099003,"totalDebt":609039581704},{"fiscalYear":2021,"statement":"연결","revenue":2180065898757,"operatingIncome":65969055459,"netIncome":29743240654,"controllingNetIncome":26293365794,"ebitda":128016328092,"fcff":90456529008,"cfo":188121562369,"capex":108188697735,"totalAssets":1790525413469,"totalLiabilities":1092786811159,"totalEquity":697738602310,"cash":120412861166,"totalDebt":527185089655},{"fiscalYear":2022,"statement":"연결","revenue":2845253369954,"operatingIncome":150682128141,"netIncome":60474975614,"controllingNetIncome":55675790718,"ebitda":264209859232,"fcff":134051831820,"cfo":217709933721,"capex":95238198493,"totalAssets":1930332276171,"totalLiabilities":1173445901645,"totalEquity":756886374526,"cash":208690544924,"totalDebt":480519086318},{"fiscalYear":2023,"statement":"연결","revenue":3574265560035,"operatingIncome":193109887890,"netIncome":164039657136,"controllingNetIncome":157774168446,"ebitda":null,"fcff":-45734120783,"cfo":189652377833,"capex":261507163733,"totalAssets":2357850900807,"totalLiabilities":1432265936654,"totalEquity":925584964153,"cash":168977605072,"totalDebt":547490786257},{"fiscalYear":2024,"statement":"연결","revenue":4041529108352,"operatingIncome":154404448469,"netIncome":154317070456,"controllingNetIncome":147294634162,"ebitda":193063801426,"fcff":-114514416336,"cfo":266709097297,"capex":404437580044,"totalAssets":2953841527430,"totalLiabilities":1792340376391,"totalEquity":1161501151039,"cash":202328037333,"totalDebt":747351155007},{"fiscalYear":2025,"statement":"연결","revenue":4505249722750,"operatingIncome":161799822068,"netIncome":61100274095,"controllingNetIncome":59991927803,"ebitda":460420247313,"fcff":-74584497931,"cfo":164090823083,"capex":258579934220,"totalAssets":3205041446005,"totalLiabilities":1972181090488,"totalEquity":1232860355517,"cash":146203877439,"totalDebt":847546787809}],"quarterly":[{"stockCode":"200880","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":1096517930980,"operatingIncome":49016129174,"netIncome":48642307175,"prevYearRevenue":1005217569888,"prevYearOperatingIncome":56009127591,"prevYearNetIncome":20039596386,"source":"11014","updatedAt":"2026-08-26T22:22:42.855Z"},{"stockCode":"200880","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":1142893704096,"operatingIncome":21200354663,"netIncome":-503781162,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:22:42.859Z"},{"stockCode":"200880","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":1188679662298,"operatingIncome":48581651112,"netIncome":46824469743,"prevYearRevenue":1055157316858,"prevYearOperatingIncome":38628826532,"prevYearNetIncome":16865348857,"source":"11013","updatedAt":"2026-08-26T22:22:42.345Z"},{"stockCode":"200880","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":1254454868837,"operatingIncome":51061941593,"netIncome":34111193455,"prevYearRevenue":1210680770816,"prevYearOperatingIncome":52954511699,"prevYearNetIncome":-3903600775,"source":"11012","updatedAt":"2026-08-26T22:22:42.611Z"}]}