{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/010580","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":"010580","name":"에스엠벡셀","market":"KOSPI","sector":"자동차 신품 부품 제조업","lastPrice":2710,"marketCap":301492269600,"sharesOutstanding":111251760,"asOf":"2026-09-26T15:09:35.302Z"},"valuation":{"fiscalYear":2025,"per":182.65,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":4.3,"psr":2.01,"evEbitda":39.23,"ev":289487174977,"fcff":3215845800,"fcffYield":0.0111,"roe":0.024,"revenueGrowth":{"y1":-0.1291,"y3":0.0318,"y5":0.1627},"operatingIncomeGrowth":{"y1":-0.6983,"y3":-0.2283,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.262Z"},"price":{"high52w":3060,"low52w":1349,"fromHigh":-0.1144,"returns":[{"label":"1개월","value":0.7609},{"label":"3개월","value":0.698},{"label":"6개월","value":0.3483},{"label":"1년","value":0.0754},{"label":"3년","value":0.4981},{"label":"5년","value":0.0037}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":79623082076,"operatingIncome":2497105966,"netIncome":2835270131,"controllingNetIncome":null,"ebitda":5061459692,"fcff":-4812451489,"cfo":6138000114,"capex":11489972109,"totalAssets":63715893784,"totalLiabilities":36895461399,"totalEquity":26820432385,"cash":1089067348,"totalDebt":17200000000},{"fiscalYear":2019,"statement":"별도","revenue":78268988027,"operatingIncome":-4708733720,"netIncome":-11195572938,"controllingNetIncome":null,"ebitda":-1726237037,"fcff":-2062616490,"cfo":6342563398,"capex":9014333226,"totalAssets":73825418520,"totalLiabilities":54463232598,"totalEquity":19362185922,"cash":5389156,"totalDebt":21811703932},{"fiscalYear":2020,"statement":"별도","revenue":70710479494,"operatingIncome":-3982393837,"netIncome":-11054037786,"controllingNetIncome":null,"ebitda":-365669953,"fcff":2120387494,"cfo":6439751680,"capex":5554040648,"totalAssets":63588455044,"totalLiabilities":54077627599,"totalEquity":9510827445,"cash":1331943399,"totalDebt":121400876},{"fiscalYear":2021,"statement":"연결","revenue":73077585705,"operatingIncome":-8181785151,"netIncome":-16605882194,"controllingNetIncome":null,"ebitda":-4481639095,"fcff":-7089209696,"cfo":-3239762574,"capex":4720111701,"totalAssets":47837814697,"totalLiabilities":15480171022,"totalEquity":32357643675,"cash":1526874145,"totalDebt":17904390},{"fiscalYear":2022,"statement":"연결","revenue":136788023955,"operatingIncome":3424548181,"netIncome":9220197442,"controllingNetIncome":9220550308,"ebitda":7731595236,"fcff":2383984810,"cfo":4420484973,"capex":2441179240,"totalAssets":149581296371,"totalLiabilities":82605052368,"totalEquity":66976244003,"cash":11568184602,"totalDebt":238152915},{"fiscalYear":2023,"statement":"연결","revenue":202720700696,"operatingIncome":9471454353,"netIncome":687377262,"controllingNetIncome":687377262,"ebitda":15113273933,"fcff":14373508262,"cfo":23316135672,"capex":9129717730,"totalAssets":103259018308,"totalLiabilities":36748801001,"totalEquity":66510217307,"cash":13460918052,"totalDebt":186471491},{"fiscalYear":2024,"statement":"연결","revenue":172548105255,"operatingIncome":5216545654,"netIncome":1115369744,"controllingNetIncome":1115369744,"ebitda":13495287203,"fcff":-2432144792,"cfo":233587568,"capex":2787808954,"totalAssets":105927863551,"totalLiabilities":38611068175,"totalEquity":67316795376,"cash":9455887065,"totalDebt":198182143},{"fiscalYear":2025,"statement":"별도","revenue":150271118361,"operatingIncome":1573953345,"netIncome":1650688607,"controllingNetIncome":null,"ebitda":7379923727,"fcff":3215845800,"cfo":6207788416,"capex":3169638857,"totalAssets":100176500447,"totalLiabilities":30013931659,"totalEquity":70162568788,"cash":12233224937,"totalDebt":228130314}],"quarterly":[{"stockCode":"010580","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":36443164436,"operatingIncome":-211122432,"netIncome":-227024406,"prevYearRevenue":42279065148,"prevYearOperatingIncome":-287186905,"prevYearNetIncome":-286508405,"source":"11014","updatedAt":"2026-08-26T22:25:06.910Z"},{"stockCode":"010580","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":32331042727,"operatingIncome":-346668377,"netIncome":-73224198,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:25:06.912Z"},{"stockCode":"010580","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":36600884734,"operatingIncome":489113118,"netIncome":409481475,"prevYearRevenue":42184204951,"prevYearOperatingIncome":840028571,"prevYearNetIncome":792601036,"source":"11013","updatedAt":"2026-08-26T22:25:06.286Z"},{"stockCode":"010580","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":36149595947,"operatingIncome":764903417,"netIncome":-948212879,"prevYearRevenue":39312706247,"prevYearOperatingIncome":1291715583,"prevYearNetIncome":1158336175,"source":"11012","updatedAt":"2026-08-26T22:25:06.621Z"}]}