{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/025320","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":"025320","name":"시노펙스","market":"KOSDAQ","sector":"전자부품 제조업","lastPrice":3770,"marketCap":347672238810,"sharesOutstanding":92220753,"asOf":"2026-09-26T15:09:35.335Z"},"valuation":{"fiscalYear":2025,"per":47.14,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":2.02,"psr":1.33,"evEbitda":38.48,"ev":341512743451,"fcff":4184383156,"fcffYield":0.0123,"roe":0.0434,"revenueGrowth":{"y1":0.0973,"y3":0.0223,"y5":0.0395},"operatingIncomeGrowth":{"y1":-0.6816,"y3":-0.193,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.152Z"},"price":{"high52w":7990,"low52w":3125,"fromHigh":-0.5282,"returns":[{"label":"1개월","value":-0.0575},{"label":"3개월","value":-0.1566},{"label":"6개월","value":-0.3588},{"label":"1년","value":-0.4576},{"label":"3년","value":0.0443},{"label":"5년","value":0.2083}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":165400317732,"operatingIncome":3372473930,"netIncome":593955832,"controllingNetIncome":683225669,"ebitda":null,"fcff":null,"cfo":2906528669,"capex":null,"totalAssets":158378394722,"totalLiabilities":90147622389,"totalEquity":68230772333,"cash":25900523721,"totalDebt":56701217186},{"fiscalYear":2019,"statement":"연결","revenue":217056054963,"operatingIncome":16670141881,"netIncome":6184460920,"controllingNetIncome":6258211953,"ebitda":null,"fcff":null,"cfo":26054728199,"capex":null,"totalAssets":153556593697,"totalLiabilities":70929493724,"totalEquity":82627099973,"cash":30280748110,"totalDebt":35769483537},{"fiscalYear":2020,"statement":"연결","revenue":215486247848,"operatingIncome":-4666113747,"netIncome":-8976673824,"controllingNetIncome":-8915304350,"ebitda":null,"fcff":null,"cfo":3345628025,"capex":null,"totalAssets":163473914490,"totalLiabilities":88066339544,"totalEquity":75407574946,"cash":16694309562,"totalDebt":47758971330},{"fiscalYear":2021,"statement":"연결","revenue":231510360049,"operatingIncome":5212921320,"netIncome":9935257772,"controllingNetIncome":9991660596,"ebitda":null,"fcff":null,"cfo":6842995868,"capex":null,"totalAssets":202613736053,"totalLiabilities":113927785820,"totalEquity":88685950233,"cash":14221379350,"totalDebt":64728948080},{"fiscalYear":2022,"statement":"연결","revenue":244769214357,"operatingIncome":12861584537,"netIncome":8298947423,"controllingNetIncome":8465398005,"ebitda":null,"fcff":null,"cfo":29181759910,"capex":null,"totalAssets":214865198001,"totalLiabilities":109975340078,"totalEquity":104889857923,"cash":29577679879,"totalDebt":64778680826},{"fiscalYear":2023,"statement":"연결","revenue":262172878615,"operatingIncome":24177306064,"netIncome":14552474098,"controllingNetIncome":14601337375,"ebitda":44296874879,"fcff":29951372318,"cfo":48094128590,"capex":19563179951,"totalAssets":201313622774,"totalLiabilities":67188342427,"totalEquity":134125280347,"cash":25821414230,"totalDebt":28674983345},{"fiscalYear":2024,"statement":"연결","revenue":238339306692,"operatingIncome":21229402758,"netIncome":28002548882,"controllingNetIncome":28050215109,"ebitda":31422753497,"fcff":13651223769,"cfo":37440064011,"capex":25284872100,"totalAssets":235413796124,"totalLiabilities":67776755580,"totalEquity":167637040544,"cash":46179070097,"totalDebt":35247961588},{"fiscalYear":2025,"statement":"연결","revenue":261537523873,"operatingIncome":6758695228,"netIncome":7162133901,"controllingNetIncome":7375100254,"ebitda":8876162359,"fcff":4184383156,"cfo":22247874054,"capex":19161127175,"totalAssets":259491410039,"totalLiabilities":87773632954,"totalEquity":171717777085,"cash":51153755987,"totalDebt":44994260628}],"quarterly":[{"stockCode":"025320","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":70798467408,"operatingIncome":829463698,"netIncome":6170768928,"prevYearRevenue":59686190026,"prevYearOperatingIncome":3908816583,"prevYearNetIncome":1435065693,"source":"11014","updatedAt":"2026-08-26T22:22:29.512Z"},{"stockCode":"025320","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":55834769772,"operatingIncome":-6511681779,"netIncome":-7415944474,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:22:29.513Z"},{"stockCode":"025320","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":57232352193,"operatingIncome":1323996895,"netIncome":2961977772,"prevYearRevenue":67251811198,"prevYearOperatingIncome":6776831746,"prevYearNetIncome":5711357513,"source":"11013","updatedAt":"2026-08-26T22:22:28.982Z"},{"stockCode":"025320","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":53806934133,"operatingIncome":-1898878407,"netIncome":-2022096611,"prevYearRevenue":67652475495,"prevYearOperatingIncome":5664081563,"prevYearNetIncome":2695951934,"source":"11012","updatedAt":"2026-08-26T22:22:29.225Z"}]}