{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/009780","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":"009780","name":"엠에스씨","market":"KOSDAQ","sector":"기타 식품 제조업","lastPrice":6750,"marketCap":118800000000,"sharesOutstanding":17600000,"asOf":"2026-09-26T15:09:35.300Z"},"valuation":{"fiscalYear":2025,"per":5.16,"perTtm":4.43,"ttmPeriod":"25Q3~26Q2","pbr":0.63,"psr":0.6,"evEbitda":3.77,"ev":123326994411,"fcff":23994542592,"fcffYield":0.1946,"roe":0.1283,"revenueGrowth":{"y1":0.0417,"y3":-0.0109,"y5":0.0619},"operatingIncomeGrowth":{"y1":0.0776,"y3":0.0631,"y5":0.1816},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.177Z"},"price":{"high52w":10450,"low52w":5810,"fromHigh":-0.3541,"returns":[{"label":"1개월","value":-0.0677},{"label":"3개월","value":0.125},{"label":"6개월","value":-0.0357},{"label":"1년","value":-0.3323},{"label":"3년","value":0.1947},{"label":"5년","value":0.0337}]},"dividends":[{"fiscalYear":2025,"dps":130,"yieldPct":1.6,"payoutPct":9.94},{"fiscalYear":2024,"dps":110,"yieldPct":1.9,"payoutPct":8.9},{"fiscalYear":2023,"dps":100,"yieldPct":1.8,"payoutPct":9.53},{"fiscalYear":2022,"dps":60,"yieldPct":0.9,"payoutPct":5.83},{"fiscalYear":2021,"dps":60,"yieldPct":1.05,"payoutPct":6.86},{"fiscalYear":2020,"dps":60,"yieldPct":1.2,"payoutPct":11.81},{"fiscalYear":2019,"dps":60,"yieldPct":1.2,"payoutPct":9},{"fiscalYear":2018,"dps":60,"yieldPct":0.8,"payoutPct":9.9}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":144605455443,"operatingIncome":13483702766,"netIncome":10693883063,"controllingNetIncome":10693883063,"ebitda":17369269703,"fcff":6994148539,"cfo":8946319290,"capex":2938805279,"totalAssets":147757769146,"totalLiabilities":67201186954,"totalEquity":80556582192,"cash":5018079496,"totalDebt":42240685346},{"fiscalYear":2019,"statement":"연결","revenue":149239103603,"operatingIncome":14678632202,"netIncome":11753362178,"controllingNetIncome":11753362178,"ebitda":16774303993,"fcff":13270112954,"cfo":15163104879,"capex":2793152236,"totalAssets":158200567032,"totalLiabilities":67911430914,"totalEquity":90289136118,"cash":3648899895,"totalDebt":38696906561},{"fiscalYear":2020,"statement":"연결","revenue":146370550220,"operatingIncome":12874933569,"netIncome":8939756391,"controllingNetIncome":8939756391,"ebitda":15604936471,"fcff":6534277166,"cfo":11872722570,"capex":5884467474,"totalAssets":166617891647,"totalLiabilities":65881025634,"totalEquity":100736866013,"cash":8220374124,"totalDebt":37463205162},{"fiscalYear":2021,"statement":"연결","revenue":162048905307,"operatingIncome":21271230007,"netIncome":15388488221,"controllingNetIncome":15388488221,"ebitda":28825837144,"fcff":18934694792,"cfo":22255697054,"capex":3755407220,"totalAssets":184759644868,"totalLiabilities":69040862445,"totalEquity":115718782423,"cash":23250345963,"totalDebt":36593752514},{"fiscalYear":2022,"statement":"연결","revenue":204298999216,"operatingIncome":24682798489,"netIncome":18124645500,"controllingNetIncome":18124645500,"ebitda":29575881402,"fcff":-9185982824,"cfo":-7761938666,"capex":2306444147,"totalAssets":212205758875,"totalLiabilities":79058591288,"totalEquity":133147167587,"cash":7821569857,"totalDebt":47824731825},{"fiscalYear":2023,"statement":"연결","revenue":189048296801,"operatingIncome":23703127840,"netIncome":18467404834,"controllingNetIncome":18467404834,"ebitda":23804768779,"fcff":7850895241,"cfo":24235517354,"capex":17668761819,"totalAssets":223374109543,"totalLiabilities":73014398093,"totalEquity":150359711450,"cash":10253468640,"totalDebt":671712289},{"fiscalYear":2024,"statement":"연결","revenue":189756857111,"operatingIncome":27518337355,"netIncome":21763730360,"controllingNetIncome":21763730360,"ebitda":29286405409,"fcff":11873897883,"cfo":33508077809,"capex":22745635102,"totalAssets":259494039611,"totalLiabilities":89919374737,"totalEquity":169574664874,"cash":31921588091,"totalDebt":55185528745},{"fiscalYear":2025,"statement":"연결","revenue":197662693140,"operatingIncome":29653839673,"netIncome":23008450071,"controllingNetIncome":23008450071,"ebitda":32727324077,"fcff":23994542592,"cfo":28207072933,"capex":5257441907,"totalAssets":277193366709,"totalLiabilities":87984935590,"totalEquity":189208431119,"cash":48116134204,"totalDebt":52643128615}],"quarterly":[{"stockCode":"009780","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":51820046088,"operatingIncome":7210005471,"netIncome":5366082868,"prevYearRevenue":46988064467,"prevYearOperatingIncome":7526339608,"prevYearNetIncome":5757941072,"source":"11014","updatedAt":"2026-08-26T22:26:14.429Z"},{"stockCode":"009780","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":46791972565,"operatingIncome":5122816823,"netIncome":5054961006,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:26:14.433Z"},{"stockCode":"009780","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":48175466866,"operatingIncome":8030933579,"netIncome":6711667291,"prevYearRevenue":48216891754,"prevYearOperatingIncome":8124721870,"prevYearNetIncome":6447313227,"source":"11013","updatedAt":"2026-08-26T22:26:13.899Z"},{"stockCode":"009780","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":56261884282,"operatingIncome":11663119107,"netIncome":9692333809,"prevYearRevenue":50833782733,"prevYearOperatingIncome":9196295509,"prevYearNetIncome":6140092970,"source":"11012","updatedAt":"2026-08-26T22:26:14.139Z"}]}