{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/413630","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":"413630","name":"씨피시스템","market":"KOSDAQ","sector":"플라스틱제품 제조업","lastPrice":4250,"marketCap":154855571250,"sharesOutstanding":36436605,"asOf":"2026-09-26T15:09:35.567Z"},"valuation":{"fiscalYear":2025,"per":77.35,"perTtm":38.76,"ttmPeriod":"25Q3~26Q2","pbr":3.56,"psr":8.13,"evEbitda":37.62,"ev":150568734107,"fcff":3241662442,"fcffYield":0.0215,"roe":0.0454,"revenueGrowth":{"y1":-0.1051,"y3":null,"y5":null},"operatingIncomeGrowth":{"y1":-0.355,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.912Z"},"price":{"high52w":5630,"low52w":1958,"fromHigh":-0.2451,"returns":[{"label":"1개월","value":0.0625},{"label":"3개월","value":0.5741},{"label":"6개월","value":0.1708},{"label":"1년","value":0.3578},{"label":"3년","value":0.2979},{"label":"5년","value":null}]},"dividends":[{"fiscalYear":2025,"dps":60,"yieldPct":1.2,"payoutPct":109.19},{"fiscalYear":2024,"dps":60,"yieldPct":3.3,"payoutPct":-18.08}],"annual":[{"fiscalYear":2023,"statement":"별도","revenue":0,"operatingIncome":-76329244,"netIncome":209109025,"controllingNetIncome":null,"ebitda":null,"fcff":null,"cfo":148003847,"capex":null,"totalAssets":12728407090,"totalLiabilities":1499871835,"totalEquity":11228535255,"cash":2277593090,"totalDebt":1580000000},{"fiscalYear":2024,"statement":"연결","revenue":21290631574,"operatingIncome":3315643565,"netIncome":-12093742428,"controllingNetIncome":-12093742428,"ebitda":5206847725,"fcff":2268933853,"cfo":4457168190,"capex":2203417160,"totalAssets":47569039483,"totalLiabilities":2869885262,"totalEquity":44699154221,"cash":8728353847,"totalDebt":290244959},{"fiscalYear":2025,"statement":"연결","revenue":19053735010,"operatingIncome":2138726082,"netIncome":2002088660,"controllingNetIncome":2002088660,"ebitda":4002781070,"fcff":3241662442,"cfo":3986573445,"capex":762472680,"totalAssets":46422649586,"totalLiabilities":2902540908,"totalEquity":43520108678,"cash":4468978358,"totalDebt":182141215}],"quarterly":[{"stockCode":"413630","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":4617637995,"operatingIncome":554208785,"netIncome":693530733,"prevYearRevenue":4914918782,"prevYearOperatingIncome":447356705,"prevYearNetIncome":588011953,"source":"11014","updatedAt":"2026-08-26T22:25:44.239Z"},{"stockCode":"413630","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":4272773725,"operatingIncome":405238730,"netIncome":418514221,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:25:44.242Z"},{"stockCode":"413630","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":5208548934,"operatingIncome":533723188,"netIncome":1095190506,"prevYearRevenue":4960495779,"prevYearOperatingIncome":475212822,"prevYearNetIncome":597863203,"source":"11013","updatedAt":"2026-08-26T22:25:43.733Z"},{"stockCode":"413630","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":6847425422,"operatingIncome":1872657833,"netIncome":1788210663,"prevYearRevenue":5202827511,"prevYearOperatingIncome":704065745,"prevYearNetIncome":292180503,"source":"11012","updatedAt":"2026-08-26T22:25:44.008Z"}]}