{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/007820","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":"007820","name":"엠엑스로보틱스","market":"KOSDAQ","sector":"일반 목적용 기계 제조업","lastPrice":3430,"marketCap":79999327170,"sharesOutstanding":23323419,"asOf":"2026-09-26T15:09:35.292Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":1.51,"psr":0.54,"evEbitda":null,"ev":102757987881,"fcff":-17296610320,"fcffYield":-0.1683,"roe":-0.1448,"revenueGrowth":{"y1":-0.0866,"y3":0.0904,"y5":0.0746},"operatingIncomeGrowth":{"y1":-2.1268,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.583Z"},"price":{"high52w":6960,"low52w":2555,"fromHigh":-0.5072,"returns":[{"label":"1개월","value":-0.1872},{"label":"3개월","value":0.3092},{"label":"6개월","value":-0.3261},{"label":"1년","value":-0.1995},{"label":"3년","value":-0.4003},{"label":"5년","value":-0.5658}]},"dividends":[{"fiscalYear":2022,"dps":70,"yieldPct":1.2,"payoutPct":56.1},{"fiscalYear":2021,"dps":50,"yieldPct":0.7,"payoutPct":null},{"fiscalYear":2020,"dps":70,"yieldPct":1,"payoutPct":null},{"fiscalYear":2019,"dps":70,"yieldPct":0.7,"payoutPct":null},{"fiscalYear":2018,"dps":50,"yieldPct":0.6,"payoutPct":null},{"fiscalYear":2017,"dps":50,"yieldPct":0.3,"payoutPct":null}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":93475185255,"operatingIncome":226987079,"netIncome":960553178,"controllingNetIncome":1512615864,"ebitda":1933058925,"fcff":-11288945888,"cfo":-4425233301,"capex":6863753106,"totalAssets":105559787678,"totalLiabilities":29950040962,"totalEquity":75609746716,"cash":22339129779,"totalDebt":0},{"fiscalYear":2019,"statement":"연결","revenue":128073312142,"operatingIncome":5051259573,"netIncome":4591969319,"controllingNetIncome":4591969319,"ebitda":7542668770,"fcff":-9289660852,"cfo":-4962076004,"capex":4357179708,"totalAssets":106789669253,"totalLiabilities":28277600872,"totalEquity":78512068381,"cash":14451210835,"totalDebt":3156272466},{"fiscalYear":2020,"statement":"연결","revenue":104035816132,"operatingIncome":1559220846,"netIncome":-636365811,"controllingNetIncome":-636365811,"ebitda":4017236081,"fcff":17709276247,"cfo":18672965862,"capex":1173447837,"totalAssets":92894961096,"totalLiabilities":23113378493,"totalEquity":69781582603,"cash":29573869131,"totalDebt":5389989894},{"fiscalYear":2021,"statement":"연결","revenue":76358148833,"operatingIncome":-2489244184,"netIncome":-578450986,"controllingNetIncome":-578450986,"ebitda":157374608,"fcff":-16984301351,"cfo":-16725947742,"capex":555780008,"totalAssets":92845267334,"totalLiabilities":24011632396,"totalEquity":68833634938,"cash":10612780770,"totalDebt":6575924674},{"fiscalYear":2022,"statement":"연결","revenue":115015460133,"operatingIncome":2009033348,"netIncome":2469760732,"controllingNetIncome":2469760750,"ebitda":4647233403,"fcff":5156456857,"cfo":5519895705,"capex":759227466,"totalAssets":109853668071,"totalLiabilities":39615250918,"totalEquity":70238417153,"cash":10969038916,"totalDebt":5431756985},{"fiscalYear":2023,"statement":"연결","revenue":173774167026,"operatingIncome":-18809878235,"netIncome":-18653186692,"controllingNetIncome":-18653186743,"ebitda":-16533256159,"fcff":7185780637,"cfo":7814596494,"capex":882025596,"totalAssets":81807020561,"totalLiabilities":33139972716,"totalEquity":48667047845,"cash":12713338919,"totalDebt":224308264},{"fiscalYear":2024,"statement":"연결","revenue":163228400060,"operatingIncome":7056273197,"netIncome":11415261872,"controllingNetIncome":11415260572,"ebitda":9815760326,"fcff":-5817113438,"cfo":-2108977406,"capex":4163180754,"totalAssets":109582060505,"totalLiabilities":49718887454,"totalEquity":59863173051,"cash":4103046860,"totalDebt":1467915812},{"fiscalYear":2025,"statement":"연결","revenue":149093596003,"operatingIncome":-7950719981,"netIncome":-8170704297,"controllingNetIncome":-8170704546,"ebitda":-4048671647,"fcff":-17296610320,"cfo":-16016917965,"capex":2335492122,"totalAssets":116625243450,"totalLiabilities":63663946901,"totalEquity":52961296549,"cash":8532644267,"totalDebt":31291304978}],"quarterly":[{"stockCode":"007820","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":33434359650,"operatingIncome":-3209820777,"netIncome":-2839785374,"prevYearRevenue":49496231160,"prevYearOperatingIncome":2139958647,"prevYearNetIncome":141338362,"source":"11014","updatedAt":"2026-08-26T22:28:12.917Z"},{"stockCode":"007820","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":29709769655,"operatingIncome":-6994572330,"netIncome":-5723938845,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:28:12.920Z"},{"stockCode":"007820","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":25814282683,"operatingIncome":-1144067256,"netIncome":194406145,"prevYearRevenue":48107479926,"prevYearOperatingIncome":1985421474,"prevYearNetIncome":1865084971,"source":"11013","updatedAt":"2026-08-26T22:28:12.389Z"},{"stockCode":"007820","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":28732580762,"operatingIncome":-1474402476,"netIncome":-847738811,"prevYearRevenue":37841986772,"prevYearOperatingIncome":268251652,"prevYearNetIncome":-1472065049,"source":"11012","updatedAt":"2026-08-26T22:28:12.621Z"}]}