{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/025870","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":"025870","name":"신라에스지","market":"KOSDAQ","sector":"음·식료품 및 담배 도매업","lastPrice":1059,"marketCap":4236000000,"sharesOutstanding":4000000,"asOf":"2026-09-26T15:09:35.336Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.3,"psr":0.06,"evEbitda":null,"ev":25367081579,"fcff":null,"fcffYield":null,"roe":-0.212,"revenueGrowth":{"y1":-0.182,"y3":-0.0156,"y5":0.0222},"operatingIncomeGrowth":{"y1":-2.3545,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.154Z"},"price":{"high52w":5970,"low52w":905,"fromHigh":-0.8226,"returns":[{"label":"1개월","value":-0.5086},{"label":"3개월","value":-0.4731},{"label":"6개월","value":-0.7571},{"label":"1년","value":-0.7983},{"label":"3년","value":-0.8595},{"label":"5년","value":-0.931}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":72509021167,"operatingIncome":856569844,"netIncome":-1793375967,"controllingNetIncome":null,"ebitda":1984763053,"fcff":1358975474,"cfo":954434945,"capex":263043885,"totalAssets":47630063473,"totalLiabilities":33155557666,"totalEquity":14474505807,"cash":1066294561,"totalDebt":23807063682},{"fiscalYear":2019,"statement":"연결","revenue":89400349829,"operatingIncome":2097047368,"netIncome":726137752,"controllingNetIncome":null,"ebitda":3413357729,"fcff":5769643825,"cfo":5458360764,"capex":202915720,"totalAssets":48035276266,"totalLiabilities":32181417574,"totalEquity":15853858692,"cash":5262625801,"totalDebt":23624593812},{"fiscalYear":2020,"statement":"연결","revenue":62744276552,"operatingIncome":327916312,"netIncome":-1370017980,"controllingNetIncome":null,"ebitda":2946118448,"fcff":-427174782,"cfo":-900101395,"capex":0,"totalAssets":40822447065,"totalLiabilities":26391939358,"totalEquity":14430507707,"cash":1758955911,"totalDebt":20023064613},{"fiscalYear":2021,"statement":"연결","revenue":71298676479,"operatingIncome":2238199821,"netIncome":1429373212,"controllingNetIncome":null,"ebitda":3129560277,"fcff":-3032798967,"cfo":-3386764130,"capex":0,"totalAssets":44802196556,"totalLiabilities":28888838465,"totalEquity":15913358091,"cash":1207815776,"totalDebt":21518165450},{"fiscalYear":2022,"statement":"연결","revenue":73421934268,"operatingIncome":2252248416,"netIncome":1134077562,"controllingNetIncome":null,"ebitda":null,"fcff":null,"cfo":-3645134505,"capex":null,"totalAssets":47854971381,"totalLiabilities":30174598674,"totalEquity":17680372707,"cash":594641657,"totalDebt":23144090033},{"fiscalYear":2023,"statement":"연결","revenue":88377059730,"operatingIncome":1688008975,"netIncome":297908852,"controllingNetIncome":null,"ebitda":2042614062,"fcff":-825774025,"cfo":-1274613420,"capex":278400000,"totalAssets":49373769176,"totalLiabilities":31902772340,"totalEquity":17470996836,"cash":620832353,"totalDebt":23968702654},{"fiscalYear":2024,"statement":"연결","revenue":85618791494,"operatingIncome":1148170505,"netIncome":121297212,"controllingNetIncome":121297212,"ebitda":null,"fcff":null,"cfo":5221753581,"capex":null,"totalAssets":45863612729,"totalLiabilities":28500199142,"totalEquity":17363413587,"cash":451211352,"totalDebt":19260360851},{"fiscalYear":2025,"statement":"연결","revenue":70037103949,"operatingIncome":-1555191664,"netIncome":-3337527258,"controllingNetIncome":-3337527258,"ebitda":null,"fcff":null,"cfo":-2098959660,"capex":null,"totalAssets":45148124244,"totalLiabilities":31030230673,"totalEquity":14117893571,"cash":868608435,"totalDebt":21999690014}],"quarterly":[{"stockCode":"025870","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":20699081883,"operatingIncome":-44272188,"netIncome":-335418008,"prevYearRevenue":21453060155,"prevYearOperatingIncome":-567248452,"prevYearNetIncome":-675114764,"source":"11014","updatedAt":"2026-08-26T22:35:56.593Z"},{"stockCode":"025870","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":15014751971,"operatingIncome":-531465653,"netIncome":-1736931565,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:35:56.597Z"},{"stockCode":"025870","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":17632931220,"operatingIncome":-580752173,"netIncome":-263380979,"prevYearRevenue":16449924821,"prevYearOperatingIncome":-539763585,"prevYearNetIncome":-751936020,"source":"11013","updatedAt":"2026-08-26T22:35:56.117Z"},{"stockCode":"025870","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":20037223800,"operatingIncome":801850234,"netIncome":537345905,"prevYearRevenue":17873345274,"prevYearOperatingIncome":-439690238,"prevYearNetIncome":-513241665,"source":"11012","updatedAt":"2026-08-26T22:35:56.357Z"}]}