{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/013810","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":"013810","name":"스페코","market":"KOSDAQ","sector":"특수 목적용 기계 제조업","lastPrice":1556,"marketCap":22803911320,"sharesOutstanding":14655470,"asOf":"2026-09-26T15:09:35.314Z"},"valuation":{"fiscalYear":2025,"per":39.55,"perTtm":50.6,"ttmPeriod":"25Q3~26Q2","pbr":0.51,"psr":0.6,"evEbitda":35.67,"ev":25807378099,"fcff":-1628068112,"fcffYield":-0.0631,"roe":0.0131,"revenueGrowth":{"y1":0.3962,"y3":0.069,"y5":-0.1358},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.092Z"},"price":{"high52w":3185,"low52w":1520,"fromHigh":-0.5115,"returns":[{"label":"1개월","value":0.0006},{"label":"3개월","value":0.017},{"label":"6개월","value":-0.415},{"label":"1년","value":-0.4321},{"label":"3년","value":-0.5708},{"label":"5년","value":-0.7621}]},"dividends":[{"fiscalYear":2021,"dps":50,"yieldPct":0.9,"payoutPct":40.7},{"fiscalYear":2020,"dps":50,"yieldPct":0.4,"payoutPct":7.4}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":54900825783,"operatingIncome":-4142106223,"netIncome":-6197605833,"controllingNetIncome":-5710274589,"ebitda":-1614652429,"fcff":1512069340,"cfo":991904248,"capex":388390796,"totalAssets":81647417494,"totalLiabilities":51653097971,"totalEquity":29994319523,"cash":5209575340,"totalDebt":28097878485},{"fiscalYear":2019,"statement":"연결","revenue":74708315349,"operatingIncome":6635585349,"netIncome":9856239466,"controllingNetIncome":9256077498,"ebitda":null,"fcff":6948931717,"cfo":7389254647,"capex":1373883646,"totalAssets":87795562225,"totalLiabilities":46084564504,"totalEquity":41710997721,"cash":12025186509,"totalDebt":19250520989},{"fiscalYear":2020,"statement":"연결","revenue":78770053425,"operatingIncome":12007958474,"netIncome":9966315065,"controllingNetIncome":9107518140,"ebitda":14121310001,"fcff":4965667579,"cfo":4972311901,"capex":619016644,"totalAssets":92782213830,"totalLiabilities":47750565701,"totalEquity":45031648129,"cash":17958005476,"totalDebt":21335418769},{"fiscalYear":2021,"statement":"연결","revenue":54346966645,"operatingIncome":2805011555,"netIncome":1800550565,"controllingNetIncome":1832542475,"ebitda":null,"fcff":12248285817,"cfo":12641376641,"capex":686454602,"totalAssets":95923668599,"totalLiabilities":42332732713,"totalEquity":53590935886,"cash":22647961476,"totalDebt":18583665556},{"fiscalYear":2022,"statement":"연결","revenue":31079586548,"operatingIncome":-3766587275,"netIncome":611187601,"controllingNetIncome":755546668,"ebitda":-3089746181,"fcff":8656000653,"cfo":8567106685,"capex":415560515,"totalAssets":85780238695,"totalLiabilities":35044853122,"totalEquity":50735385573,"cash":24172793706,"totalDebt":20062874983},{"fiscalYear":2023,"statement":"연결","revenue":22987862181,"operatingIncome":-4148483505,"netIncome":-2057200716,"controllingNetIncome":-3110082283,"ebitda":-2921142171,"fcff":3625809344,"cfo":2949632099,"capex":13460909,"totalAssets":85012074870,"totalLiabilities":37705352670,"totalEquity":47306722200,"cash":8218210611,"totalDebt":14494455258},{"fiscalYear":2024,"statement":"연결","revenue":27191519908,"operatingIncome":-5693400709,"netIncome":-1705103424,"controllingNetIncome":614356571,"ebitda":-5210168830,"fcff":-1606687498,"cfo":-1973199890,"capex":123056769,"totalAssets":86712896526,"totalLiabilities":40468638153,"totalEquity":46244258373,"cash":12498745414,"totalDebt":14280572408},{"fiscalYear":2025,"statement":"연결","revenue":37964956719,"operatingIncome":-460595979,"netIncome":-308438591,"controllingNetIncome":576604353,"ebitda":723501122,"fcff":-1628068112,"cfo":-1781897632,"capex":149669255,"totalAssets":72291118364,"totalLiabilities":26645963115,"totalEquity":45645155249,"cash":8033075248,"totalDebt":11036542027}],"quarterly":[{"stockCode":"013810","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":9255206562,"operatingIncome":-1374790897,"netIncome":-799182475,"prevYearRevenue":7830286798,"prevYearOperatingIncome":-1253763785,"prevYearNetIncome":-5378839,"source":"11014","updatedAt":"2026-08-26T22:34:24.856Z"},{"stockCode":"013810","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":13465185491,"operatingIncome":1465859498,"netIncome":818938489,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:34:24.861Z"},{"stockCode":"013810","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":6292474357,"operatingIncome":-58414246,"netIncome":558265542,"prevYearRevenue":7393660994,"prevYearOperatingIncome":-133626960,"prevYearNetIncome":-31146923,"source":"11013","updatedAt":"2026-08-26T22:34:24.322Z"},{"stockCode":"013810","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":4107708706,"operatingIncome":-1292288461,"netIncome":-127336792,"prevYearRevenue":7850903672,"prevYearOperatingIncome":-418037620,"prevYearNetIncome":-297047682,"source":"11012","updatedAt":"2026-08-26T22:34:24.608Z"}]}