{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/321260","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":"321260","name":"프로이천","market":"KOSDAQ","sector":"반도체 제조업","lastPrice":1699,"marketCap":47898350716,"sharesOutstanding":28192084,"asOf":"2026-09-26T15:09:35.536Z"},"valuation":{"fiscalYear":2025,"per":14.01,"perTtm":5.06,"ttmPeriod":"25Q3~26Q2","pbr":1.12,"psr":1.52,"evEbitda":9.66,"ev":33025168027,"fcff":2039648542,"fcffYield":0.0618,"roe":0.082,"revenueGrowth":{"y1":-0.1247,"y3":-0.0619,"y5":null},"operatingIncomeGrowth":{"y1":1.3548,"y3":-0.0335,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.199Z"},"price":{"high52w":4850,"low52w":1335,"fromHigh":-0.6497,"returns":[{"label":"1개월","value":0.0297},{"label":"3개월","value":-0.1015},{"label":"6개월","value":0.0404},{"label":"1년","value":-0.1792},{"label":"3년","value":-0.4581},{"label":"5년","value":-0.5075}]},"dividends":[{"fiscalYear":2025,"dps":60,"yieldPct":3.5,"payoutPct":41.8},{"fiscalYear":2024,"dps":20,"yieldPct":1,"payoutPct":9.8},{"fiscalYear":2023,"dps":20,"yieldPct":0.8,"payoutPct":16.4},{"fiscalYear":2022,"dps":20,"yieldPct":null,"payoutPct":12.4},{"fiscalYear":2021,"dps":20,"yieldPct":null,"payoutPct":150.6}],"annual":[{"fiscalYear":2021,"statement":"연결","revenue":34750746631,"operatingIncome":2006212586,"netIncome":-358162488,"controllingNetIncome":985453950,"ebitda":2617339911,"fcff":-391039593,"cfo":494007309,"capex":890076959,"totalAssets":32153846529,"totalLiabilities":5094049097,"totalEquity":27059797432,"cash":10361126545,"totalDebt":1379723930},{"fiscalYear":2022,"statement":"연결","revenue":38191882053,"operatingIncome":3070109980,"netIncome":4556759578,"controllingNetIncome":4709602312,"ebitda":3787169371,"fcff":3293542050,"cfo":5576096112,"capex":2284977637,"totalAssets":36574289891,"totalLiabilities":3923446731,"totalEquity":32650843160,"cash":5968551634,"totalDebt":569735492},{"fiscalYear":2023,"statement":"연결","revenue":33363102492,"operatingIncome":1468893907,"netIncome":3447951116,"controllingNetIncome":null,"ebitda":2429090974,"fcff":5641882607,"cfo":6410757001,"capex":769089727,"totalAssets":43855006467,"totalLiabilities":6966399500,"totalEquity":36888606967,"cash":11475378863,"totalDebt":291498428},{"fiscalYear":2024,"statement":"연결","revenue":36028044979,"operatingIncome":1177001330,"netIncome":5601382311,"controllingNetIncome":null,"ebitda":1195936403,"fcff":8206644316,"cfo":8782353998,"capex":575712596,"totalAssets":46147129946,"totalLiabilities":5621583825,"totalEquity":40525546121,"cash":25163421437,"totalDebt":277890782},{"fiscalYear":2025,"statement":"연결","revenue":31533846355,"operatingIncome":2771555590,"netIncome":3916817486,"controllingNetIncome":3419918553,"ebitda":3419119027,"fcff":2039648542,"cfo":3039897302,"capex":1000248760,"totalAssets":48173604707,"totalLiabilities":5247236440,"totalEquity":42926368267,"cash":15252733724,"totalDebt":379551035}],"quarterly":[{"stockCode":"321260","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":6000985091,"operatingIncome":-346953461,"netIncome":820283573,"prevYearRevenue":6883467380,"prevYearOperatingIncome":-141940241,"prevYearNetIncome":-997661949,"source":"11014","updatedAt":"2026-08-26T22:31:20.064Z"},{"stockCode":"321260","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":8217971220,"operatingIncome":1674821194,"netIncome":2553026080,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:31:20.067Z"},{"stockCode":"321260","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":6675225778,"operatingIncome":-740243735,"netIncome":969823954,"prevYearRevenue":9134767186,"prevYearOperatingIncome":1554618550,"prevYearNetIncome":1852666218,"source":"11013","updatedAt":"2026-08-26T22:31:19.548Z"},{"stockCode":"321260","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":8964439607,"operatingIncome":1230943662,"netIncome":5115442712,"prevYearRevenue":8180122858,"prevYearOperatingIncome":-110930693,"prevYearNetIncome":-1309158385,"source":"11012","updatedAt":"2026-08-26T22:31:19.786Z"}]}