{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/018310","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":"018310","name":"삼목에스폼","market":"KOSDAQ","sector":"구조용 금속제품, 탱크 및 증기발생기 제조업","lastPrice":14720,"marketCap":216384000000,"sharesOutstanding":14700000,"asOf":"2026-09-26T15:09:35.325Z"},"valuation":{"fiscalYear":2025,"per":21.15,"perTtm":41.66,"ttmPeriod":"25Q3~26Q2","pbr":0.33,"psr":0.68,"evEbitda":4.01,"ev":193658366645,"fcff":22459527509,"fcffYield":0.116,"roe":0.0158,"revenueGrowth":{"y1":-0.2113,"y3":-0.0209,"y5":0.2217},"operatingIncomeGrowth":{"y1":-0.9144,"y3":-0.5443,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.402Z"},"price":{"high52w":22800,"low52w":12620,"fromHigh":-0.3544,"returns":[{"label":"1개월","value":0.0499},{"label":"3개월","value":0.0985},{"label":"6개월","value":-0.2103},{"label":"1년","value":-0.3472},{"label":"3년","value":-0.0991},{"label":"5년","value":-0.0914}]},"dividends":[{"fiscalYear":2025,"dps":300,"yieldPct":1.52,"payoutPct":42.18},{"fiscalYear":2024,"dps":200,"yieldPct":0.94,"payoutPct":3.94},{"fiscalYear":2023,"dps":300,"yieldPct":1.81,"payoutPct":3.59},{"fiscalYear":2022,"dps":100,"yieldPct":0.61,"payoutPct":2.24},{"fiscalYear":2021,"dps":100,"yieldPct":0.77,"payoutPct":4.43},{"fiscalYear":2019,"dps":100,"yieldPct":1.21,"payoutPct":null},{"fiscalYear":2018,"dps":100,"yieldPct":0.8,"payoutPct":null},{"fiscalYear":2017,"dps":100,"yieldPct":0.8,"payoutPct":null}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":188934727840,"operatingIncome":43748596274,"netIncome":39536173021,"controllingNetIncome":null,"ebitda":70410975403,"fcff":58315135670,"cfo":72376954737,"capex":14061819067,"totalAssets":373638961788,"totalLiabilities":43336831602,"totalEquity":330302130186,"cash":13106395432,"totalDebt":null},{"fiscalYear":2019,"statement":"별도","revenue":144218796313,"operatingIncome":11367058093,"netIncome":13699546839,"controllingNetIncome":null,"ebitda":59671386786,"fcff":14163214372,"cfo":42138977907,"capex":27975763535,"totalAssets":396407856083,"totalLiabilities":54089578384,"totalEquity":342318277699,"cash":9710698945,"totalDebt":null},{"fiscalYear":2020,"statement":"별도","revenue":116454495962,"operatingIncome":-12650722717,"netIncome":705493115,"controllingNetIncome":null,"ebitda":53678240981,"fcff":-16092165493,"cfo":24640483730,"capex":40732649223,"totalAssets":395923976866,"totalLiabilities":56366830110,"totalEquity":339557146756,"cash":54552286712,"totalDebt":null},{"fiscalYear":2021,"statement":"연결","revenue":209927695422,"operatingIncome":3709426165,"netIncome":null,"controllingNetIncome":30278696605,"ebitda":null,"fcff":-15695723512,"cfo":-2391069715,"capex":13806945342,"totalAssets":548375531368,"totalLiabilities":157965690388,"totalEquity":390409840980,"cash":27963306897,"totalDebt":3378849},{"fiscalYear":2022,"statement":"연결","revenue":337690604147,"operatingIncome":68098389379,"netIncome":58543171663,"controllingNetIncome":null,"ebitda":null,"fcff":33113917848,"cfo":60946728339,"capex":28969030600,"totalAssets":653100271642,"totalLiabilities":205640206804,"totalEquity":447460064838,"cash":76882593391,"totalDebt":12879797947},{"fiscalYear":2023,"statement":"연결","revenue":439386985136,"operatingIncome":124131729083,"netIncome":119380219211,"controllingNetIncome":null,"ebitda":128851764425,"fcff":80526527306,"cfo":92156115495,"capex":11908342045,"totalAssets":740156523219,"totalLiabilities":165168410431,"totalEquity":574988112788,"cash":34215169879,"totalDebt":15830548304},{"fiscalYear":2024,"statement":"연결","revenue":401900935563,"operatingIncome":75317069744,"netIncome":73400633756,"controllingNetIncome":73400633756,"ebitda":119215825709,"fcff":76132959620,"cfo":81059318470,"capex":5378336339,"totalAssets":781273653039,"totalLiabilities":136598800876,"totalEquity":644674852163,"cash":56336797133,"totalDebt":16001170803},{"fiscalYear":2025,"statement":"연결","revenue":316985747797,"operatingIncome":6444687038,"netIncome":10231607746,"controllingNetIncome":10231607746,"ebitda":48296105051,"fcff":22459527509,"cfo":41469588749,"capex":19397628879,"totalAssets":766661920407,"totalLiabilities":113142727360,"totalEquity":653519193047,"cash":35353723973,"totalDebt":12628090618}],"quarterly":[{"stockCode":"018310","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":74425906486,"operatingIncome":834135061,"netIncome":5332678475,"prevYearRevenue":97860874993,"prevYearOperatingIncome":10087297107,"prevYearNetIncome":10166484864,"source":"11014","updatedAt":"2026-08-26T22:24:21.705Z"},{"stockCode":"018310","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":72235341567,"operatingIncome":-10878500205,"netIncome":-3685978783,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:24:21.706Z"},{"stockCode":"018310","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":73254474267,"operatingIncome":-6101222548,"netIncome":1184497670,"prevYearRevenue":78306441447,"prevYearOperatingIncome":6974005903,"prevYearNetIncome":2209416837,"source":"11013","updatedAt":"2026-08-26T22:24:21.216Z"},{"stockCode":"018310","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":82875525021,"operatingIncome":-3059226800,"netIncome":2362295791,"prevYearRevenue":92018058297,"prevYearOperatingIncome":9515046279,"prevYearNetIncome":6375491217,"source":"11012","updatedAt":"2026-08-26T22:24:21.452Z"}]}