{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/011560","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":"011560","name":"세보엠이씨","market":"KOSDAQ","sector":"건물설비 설치 공사업","lastPrice":24050,"marketCap":242541171600,"sharesOutstanding":10084872,"asOf":"2026-09-26T15:09:35.307Z"},"valuation":{"fiscalYear":2025,"per":6.82,"perTtm":5.36,"ttmPeriod":"25Q3~26Q2","pbr":0.89,"psr":0.34,"evEbitda":3.54,"ev":147968216295,"fcff":60768643427,"fcffYield":0.4107,"roe":0.1386,"revenueGrowth":{"y1":-0.0925,"y3":-0.1148,"y5":0.0222},"operatingIncomeGrowth":{"y1":0.4108,"y3":0.0689,"y5":0.4169},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.400Z"},"price":{"high52w":27950,"low52w":12900,"fromHigh":-0.1395,"returns":[{"label":"1개월","value":0.03},{"label":"3개월","value":0.1265},{"label":"6개월","value":0.3354},{"label":"1년","value":0.8629},{"label":"3년","value":1.7237},{"label":"5년","value":2.879}]},"dividends":[{"fiscalYear":2025,"dps":600,"yieldPct":4.1,"payoutPct":16.4},{"fiscalYear":2024,"dps":550,"yieldPct":5.1,"payoutPct":15.6},{"fiscalYear":2023,"dps":550,"yieldPct":6.1,"payoutPct":18.3},{"fiscalYear":2022,"dps":500,"yieldPct":6.3,"payoutPct":21.2},{"fiscalYear":2021,"dps":250,"yieldPct":3.6,"payoutPct":20.8},{"fiscalYear":2020,"dps":200,"yieldPct":3.3,"payoutPct":29.7},{"fiscalYear":2019,"dps":150,"yieldPct":1.9,"payoutPct":-30.7},{"fiscalYear":2018,"dps":300,"yieldPct":3.2,"payoutPct":13.8}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":473844414558,"operatingIncome":27985353525,"netIncome":21156519814,"controllingNetIncome":21747106548,"ebitda":null,"fcff":null,"cfo":-7662399004,"capex":null,"totalAssets":246405812676,"totalLiabilities":87506178747,"totalEquity":158899633929,"cash":19185184590,"totalDebt":11620000000},{"fiscalYear":2019,"statement":"연결","revenue":615709105418,"operatingIncome":-8949531943,"netIncome":-7586134760,"controllingNetIncome":-8103185670,"ebitda":-5598441672,"fcff":-49141837333,"cfo":-49753352797,"capex":1456460,"totalAssets":289059466515,"totalLiabilities":140673493442,"totalEquity":148385973073,"cash":5931257081,"totalDebt":52242439321},{"fiscalYear":2020,"statement":"연결","revenue":641228065781,"operatingIncome":7069126711,"netIncome":6743796923,"controllingNetIncome":6932107811,"ebitda":null,"fcff":null,"cfo":-7101565430,"capex":null,"totalAssets":312035564178,"totalLiabilities":159096830612,"totalEquity":152938733566,"cash":4315829391,"totalDebt":62427936936},{"fiscalYear":2021,"statement":"연결","revenue":432646121559,"operatingIncome":8591768646,"netIncome":12007762564,"controllingNetIncome":11650110873,"ebitda":null,"fcff":44338065627,"cfo":43274017120,"capex":9796380,"totalAssets":313058912220,"totalLiabilities":152225496462,"totalEquity":160833415758,"cash":6296278557,"totalDebt":35265153132},{"fiscalYear":2022,"statement":"연결","revenue":1031969465597,"operatingIncome":33057021843,"netIncome":23596088296,"controllingNetIncome":23624296733,"ebitda":null,"fcff":-21461531810,"cfo":-14510556368,"capex":8154538860,"totalAssets":441892979892,"totalLiabilities":258524337267,"totalEquity":183368642625,"cash":6955427248,"totalDebt":55485077007},{"fiscalYear":2023,"statement":"연결","revenue":871724995143,"operatingIncome":37561158354,"netIncome":30152168668,"controllingNetIncome":30152168668,"ebitda":43586194266,"fcff":59574116968,"cfo":69358126944,"capex":11560812123,"totalAssets":413164830644,"totalLiabilities":202895090244,"totalEquity":210269740400,"cash":33375200002,"totalDebt":35414062619},{"fiscalYear":2024,"statement":"연결","revenue":788786717342,"operatingIncome":28614245880,"netIncome":28075435018,"controllingNetIncome":28075435018,"ebitda":29988372203,"fcff":98717102070,"cfo":98738773370,"capex":558806164,"totalAssets":381604335933,"totalLiabilities":139885805832,"totalEquity":241718530101,"cash":61632291363,"totalDebt":4911364669},{"fiscalYear":2025,"statement":"연결","revenue":715793070282,"operatingIncome":40367964669,"netIncome":35560402015,"controllingNetIncome":35560402015,"ebitda":41744746229,"fcff":60768643427,"cfo":69800878697,"capex":9048447201,"totalAssets":456891192018,"totalLiabilities":185644577681,"totalEquity":271246614337,"cash":106202199333,"totalDebt":11629244028}],"quarterly":[{"stockCode":"011560","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":163827337132,"operatingIncome":7645056849,"netIncome":6167651910,"prevYearRevenue":161786848626,"prevYearOperatingIncome":9319506545,"prevYearNetIncome":7826817568,"source":"11014","updatedAt":"2026-08-26T22:23:41.340Z"},{"stockCode":"011560","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":199194215660,"operatingIncome":12817924514,"netIncome":10792226655,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:23:41.343Z"},{"stockCode":"011560","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":245930756459,"operatingIncome":15797839289,"netIncome":13192523544,"prevYearRevenue":174497570099,"prevYearOperatingIncome":10142202067,"prevYearNetIncome":9120117134,"source":"11013","updatedAt":"2026-08-26T22:23:40.817Z"},{"stockCode":"011560","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":289840009644,"operatingIncome":18059542458,"netIncome":15131096886,"prevYearRevenue":178273947391,"prevYearOperatingIncome":9762781239,"prevYearNetIncome":9480406316,"source":"11012","updatedAt":"2026-08-26T22:23:41.057Z"}]}