{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/031330","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":"031330","name":"에스에이엠티","market":"KOSDAQ","sector":"기계장비 및 관련 물품 도매업","lastPrice":8250,"marketCap":824959302750,"sharesOutstanding":99995067,"asOf":"2026-09-26T15:09:35.342Z"},"valuation":{"fiscalYear":2025,"per":11,"perTtm":2.08,"ttmPeriod":"25Q3~26Q2","pbr":1.7,"psr":0.22,"evEbitda":null,"ev":1188410247893,"fcff":-109204304489,"fcffYield":-0.0919,"roe":0.1636,"revenueGrowth":{"y1":0.3001,"y3":0.1387,"y5":0.2481},"operatingIncomeGrowth":{"y1":0.6907,"y3":0.1308,"y5":0.2725},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.588Z"},"price":{"high52w":18860,"low52w":3335,"fromHigh":-0.5626,"returns":[{"label":"1개월","value":0.0236},{"label":"3개월","value":-0.3125},{"label":"6개월","value":0.5744},{"label":"1년","value":1.5268},{"label":"3년","value":2.0669},{"label":"5년","value":0.5774}]},"dividends":[{"fiscalYear":2025,"dps":230,"yieldPct":6.1,"payoutPct":29.6},{"fiscalYear":2024,"dps":200,"yieldPct":7,"payoutPct":35.9},{"fiscalYear":2023,"dps":200,"yieldPct":6.9,"payoutPct":59.5},{"fiscalYear":2022,"dps":230,"yieldPct":7.9,"payoutPct":39},{"fiscalYear":2021,"dps":200,"yieldPct":4.4,"payoutPct":32.6},{"fiscalYear":2020,"dps":150,"yieldPct":6,"payoutPct":33.9},{"fiscalYear":2019,"dps":140,"yieldPct":5.9,"payoutPct":36.9},{"fiscalYear":2018,"dps":130,"yieldPct":7.4,"payoutPct":40.4}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":1176014834623,"operatingIncome":33867002601,"netIncome":31851156939,"controllingNetIncome":32632072017,"ebitda":null,"fcff":-7663029219,"cfo":-8663490240,"capex":955996708,"totalAssets":321534151023,"totalLiabilities":107384968010,"totalEquity":214149183013,"cash":1303837775,"totalDebt":44000000000},{"fiscalYear":2019,"statement":"연결","revenue":1213833609973,"operatingIncome":33707934707,"netIncome":37593122442,"controllingNetIncome":37020897110,"ebitda":35029374985,"fcff":47250586813,"cfo":45835620528,"capex":318500448,"totalAssets":285718634745,"totalLiabilities":47417913332,"totalEquity":238300721413,"cash":3011844690,"totalDebt":21565911653},{"fiscalYear":2020,"statement":"연결","revenue":1240458342248,"operatingIncome":34144612396,"netIncome":43362341184,"controllingNetIncome":32249069724,"ebitda":null,"fcff":12404287950,"cfo":13029620352,"capex":1705769777,"totalAssets":346216778519,"totalLiabilities":91656708697,"totalEquity":254560069822,"cash":6486859270,"totalDebt":21687466462},{"fiscalYear":2021,"statement":"연결","revenue":2231975831703,"operatingIncome":84470411777,"netIncome":60141224395,"controllingNetIncome":72254005643,"ebitda":null,"fcff":183196518500,"cfo":183837727246,"capex":3229916917,"totalAssets":561141946776,"totalLiabilities":249027131361,"totalEquity":312114815415,"cash":19270855962,"totalDebt":128041281871},{"fiscalYear":2022,"statement":"연결","revenue":2544385766501,"operatingIncome":78764500521,"netIncome":57790206549,"controllingNetIncome":68566286945,"ebitda":85406888180,"fcff":-444244216,"cfo":29747249814,"capex":34619357211,"totalAssets":703586021971,"totalLiabilities":342503933011,"totalEquity":361082088960,"cash":24429721596,"totalDebt":182575907311},{"fiscalYear":2023,"statement":"연결","revenue":2145067678998,"operatingIncome":53542641950,"netIncome":32941534857,"controllingNetIncome":38766389164,"ebitda":null,"fcff":140429122090,"cfo":140755701722,"capex":7519202157,"totalAssets":671905875797,"totalLiabilities":294596263083,"totalEquity":377309612714,"cash":50287730717,"totalDebt":97793780000},{"fiscalYear":2024,"statement":"연결","revenue":2889473317092,"operatingIncome":67370165204,"netIncome":54362021237,"controllingNetIncome":74327808291,"ebitda":null,"fcff":-131979208777,"cfo":-139099723573,"capex":802256027,"totalAssets":833014320848,"totalLiabilities":402434225260,"totalEquity":430580095588,"cash":50813493406,"totalDebt":273678576941},{"fiscalYear":2025,"statement":"연결","revenue":3756594166603,"operatingIncome":113901010756,"netIncome":75829307017,"controllingNetIncome":74988203657,"ebitda":null,"fcff":-109204304489,"cfo":-120254688218,"capex":372491445,"totalAssets":1376246122799,"totalLiabilities":890186836954,"totalEquity":486059285845,"cash":98332478877,"totalDebt":461783424020}],"quarterly":[{"stockCode":"031330","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":1028642523522,"operatingIncome":27157729967,"netIncome":14920740735,"prevYearRevenue":734084883617,"prevYearOperatingIncome":14709472215,"prevYearNetIncome":7908203810,"source":"11014","updatedAt":"2026-08-26T22:20:52.757Z"},{"stockCode":"031330","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":1045576519138,"operatingIncome":44953513224,"netIncome":34367308185,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:20:52.760Z"},{"stockCode":"031330","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":1795378702839,"operatingIncome":327302932540,"netIncome":242008530056,"prevYearRevenue":764364570949,"prevYearOperatingIncome":19538257149,"prevYearNetIncome":11909007621,"source":"11013","updatedAt":"2026-08-26T22:20:52.251Z"},{"stockCode":"031330","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":2580464421806,"operatingIncome":147642182848,"netIncome":105128279691,"prevYearRevenue":918010552994,"prevYearOperatingIncome":22251510416,"prevYearNetIncome":14632250475,"source":"11012","updatedAt":"2026-08-26T22:20:52.522Z"}]}