{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/025530","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":"025530","name":"에스제이엠홀딩스","market":"KOSPI","sector":"자동차 부품 및 내장품 판매업","lastPrice":3615,"marketCap":53986438920,"sharesOutstanding":14934008,"asOf":"2026-09-26T15:09:35.335Z"},"valuation":{"fiscalYear":2025,"per":6.41,"perTtm":2.15,"ttmPeriod":"25Q3~26Q2","pbr":0.31,"psr":0.26,"evEbitda":null,"ev":-14895593719,"fcff":null,"fcffYield":null,"roe":0.0496,"revenueGrowth":{"y1":-0.0019,"y3":0.0376,"y5":0.0777},"operatingIncomeGrowth":{"y1":-0.2309,"y3":0.0864,"y5":0.1046},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.244Z"},"price":{"high52w":3960,"low52w":3285,"fromHigh":-0.0871,"returns":[{"label":"1개월","value":-0.0041},{"label":"3개월","value":0.057},{"label":"6개월","value":-0.0082},{"label":"1년","value":0.0042},{"label":"3년","value":0.0433},{"label":"5년","value":-0.036}]},"dividends":[{"fiscalYear":2025,"dps":250,"yieldPct":6.4,"payoutPct":40.2},{"fiscalYear":2024,"dps":225,"yieldPct":6.6,"payoutPct":32.2},{"fiscalYear":2023,"dps":225,"yieldPct":6,"payoutPct":31.7},{"fiscalYear":2022,"dps":150,"yieldPct":4,"payoutPct":117.9},{"fiscalYear":2021,"dps":175,"yieldPct":4.7,"payoutPct":74.8},{"fiscalYear":2020,"dps":100,"yieldPct":3.3,"payoutPct":45.2},{"fiscalYear":2019,"dps":175,"yieldPct":5.3,"payoutPct":48.2},{"fiscalYear":2018,"dps":150,"yieldPct":4.4,"payoutPct":66.1}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":160740722154,"operatingIncome":1780439467,"netIncome":6153220660,"controllingNetIncome":3073694953,"ebitda":8548578872,"fcff":null,"cfo":11740362410,"capex":null,"totalAssets":289533519980,"totalLiabilities":45615308466,"totalEquity":243918211514,"cash":34352332199,"totalDebt":13336636500},{"fiscalYear":2019,"statement":"연결","revenue":160751443923,"operatingIncome":6298184875,"netIncome":9333722574,"controllingNetIncome":4920355933,"ebitda":15007673929,"fcff":null,"cfo":21571733660,"capex":null,"totalAssets":308888413242,"totalLiabilities":56116304441,"totalEquity":252772108801,"cash":36415397301,"totalDebt":20880879610},{"fiscalYear":2020,"statement":"연결","revenue":141553459488,"operatingIncome":6417568301,"netIncome":5010390126,"controllingNetIncome":2997628184,"ebitda":14873318992,"fcff":null,"cfo":22076635654,"capex":null,"totalAssets":308348207824,"totalLiabilities":60442218629,"totalEquity":247905989195,"cash":61101082299,"totalDebt":25633266130},{"fiscalYear":2021,"statement":"연결","revenue":149668812660,"operatingIncome":7916703256,"netIncome":6148773329,"controllingNetIncome":3170095414,"ebitda":16073533390,"fcff":-668648361,"cfo":-753871586,"capex":39669122,"totalAssets":329167359802,"totalLiabilities":66104871319,"totalEquity":263062488483,"cash":51261838338,"totalDebt":26941264132},{"fiscalYear":2022,"statement":"연결","revenue":184223689219,"operatingIncome":8227979769,"netIncome":3830315145,"controllingNetIncome":1724745685,"ebitda":16550712234,"fcff":11163335941,"cfo":10862602401,"capex":3400988,"totalAssets":328166066953,"totalLiabilities":65018743060,"totalEquity":263147323893,"cash":48735217574,"totalDebt":28632767713},{"fiscalYear":2023,"statement":"연결","revenue":202841327601,"operatingIncome":14656304596,"netIncome":19364289450,"controllingNetIncome":9613511555,"ebitda":22306824108,"fcff":null,"cfo":22451145809,"capex":null,"totalAssets":339809517118,"totalLiabilities":64326932876,"totalEquity":275482584242,"cash":67896557144,"totalDebt":19373248949},{"fiscalYear":2024,"statement":"연결","revenue":206195488625,"operatingIncome":13718784595,"netIncome":21274136884,"controllingNetIncome":9466311024,"ebitda":22268183350,"fcff":null,"cfo":21439928035,"capex":null,"totalAssets":369575805909,"totalLiabilities":67375678505,"totalEquity":302200127404,"cash":68187136377,"totalDebt":19032121526},{"fiscalYear":2025,"statement":"연결","revenue":205798697216,"operatingIncome":10551121470,"netIncome":14571238731,"controllingNetIncome":8420099377,"ebitda":18660867574,"fcff":null,"cfo":39855523455,"capex":null,"totalAssets":379443112875,"totalLiabilities":62603294799,"totalEquity":316839818076,"cash":88648528682,"totalDebt":19766496043}],"quarterly":[{"stockCode":"025530","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":51120335059,"operatingIncome":3050599074,"netIncome":6241117228,"prevYearRevenue":51482377588,"prevYearOperatingIncome":3695680938,"prevYearNetIncome":-1195561577,"source":"11014","updatedAt":"2026-08-26T22:30:40.770Z"},{"stockCode":"025530","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":50394942565,"operatingIncome":-997128114,"netIncome":468640456,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:30:40.772Z"},{"stockCode":"025530","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":54300592413,"operatingIncome":3196947818,"netIncome":7865462602,"prevYearRevenue":54522760029,"prevYearOperatingIncome":3949733785,"prevYearNetIncome":6141036715,"source":"11013","updatedAt":"2026-08-26T22:30:40.248Z"},{"stockCode":"025530","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":53592693027,"operatingIncome":4908278351,"netIncome":10549120349,"prevYearRevenue":49760659563,"prevYearOperatingIncome":4547916725,"prevYearNetIncome":1720444332,"source":"11012","updatedAt":"2026-08-26T22:30:40.503Z"}]}