{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/032790","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":"032790","name":"엠젠솔루션","market":"KOSDAQ","sector":"기계장비 및 관련 물품 도매업","lastPrice":1225,"marketCap":31458129850,"sharesOutstanding":25680106,"asOf":"2026-09-26T15:09:35.345Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.93,"psr":1.1,"evEbitda":null,"ev":26812366969,"fcff":-4364535502,"fcffYield":-0.1628,"roe":-0.4178,"revenueGrowth":{"y1":-0.3299,"y3":-0.3614,"y5":-0.1213},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.108Z"},"price":{"high52w":2070.7441,"low52w":800,"fromHigh":-0.4084,"returns":[{"label":"1개월","value":0.1986},{"label":"3개월","value":0.1385},{"label":"6개월","value":-0.2683},{"label":"1년","value":-0.2728},{"label":"3년","value":-0.6863},{"label":"5년","value":-0.828}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":49621147742,"operatingIncome":-5606827974,"netIncome":-5760192650,"controllingNetIncome":-5760192650,"ebitda":-4368028755,"fcff":-7972837761,"cfo":-2494943316,"capex":5693875635,"totalAssets":52079042868,"totalLiabilities":33695224592,"totalEquity":18383818276,"cash":16566403138,"totalDebt":1200000000},{"fiscalYear":2019,"statement":"연결","revenue":51911129030,"operatingIncome":-3134779434,"netIncome":-18520371267,"controllingNetIncome":-18520371267,"ebitda":4087166698,"fcff":-8814551239,"cfo":-5940527352,"capex":3466274505,"totalAssets":41822337388,"totalLiabilities":19301794239,"totalEquity":22520543149,"cash":3887321564,"totalDebt":2620860755},{"fiscalYear":2020,"statement":"연결","revenue":54588246084,"operatingIncome":-1516977958,"netIncome":-6591115646,"controllingNetIncome":-6591115646,"ebitda":3269780827,"fcff":24461095,"cfo":565554068,"capex":959404531,"totalAssets":41742143930,"totalLiabilities":18953214369,"totalEquity":22788929561,"cash":11666093997,"totalDebt":3571723693},{"fiscalYear":2021,"statement":"연결","revenue":72200888518,"operatingIncome":121670608,"netIncome":7845512334,"controllingNetIncome":7845512334,"ebitda":null,"fcff":-2825627649,"cfo":-1051870785,"capex":1982710180,"totalAssets":75416456116,"totalLiabilities":30892454134,"totalEquity":44524001982,"cash":11459201056,"totalDebt":5475947087},{"fiscalYear":2022,"statement":"연결","revenue":109791176701,"operatingIncome":2912963494,"netIncome":-435391170,"controllingNetIncome":-435391170,"ebitda":4495820345,"fcff":-628015,"cfo":1247331997,"capex":1247960012,"totalAssets":75957504424,"totalLiabilities":29472551033,"totalEquity":46484953391,"cash":5896280422,"totalDebt":2122972716},{"fiscalYear":2023,"statement":"연결","revenue":90534369618,"operatingIncome":-6309133102,"netIncome":-21492769083,"controllingNetIncome":-21258730102,"ebitda":64831297,"fcff":-12243527410,"cfo":-2071019961,"capex":10503164010,"totalAssets":67289023061,"totalLiabilities":30301695050,"totalEquity":36987328011,"cash":18190500731,"totalDebt":5213110010},{"fiscalYear":2024,"statement":"연결","revenue":42669219445,"operatingIncome":-3981821115,"netIncome":2859991080,"controllingNetIncome":3093065588,"ebitda":494653915,"fcff":-13492448231,"cfo":-6133409460,"capex":7960545435,"totalAssets":71423793062,"totalLiabilities":27303137349,"totalEquity":44120655713,"cash":12053413456,"totalDebt":5832876282},{"fiscalYear":2025,"statement":"연결","revenue":28591100187,"operatingIncome":-10274069702,"netIncome":-16330139504,"controllingNetIncome":-16282955318,"ebitda":-7104663413,"fcff":-4364535502,"cfo":-2784226617,"capex":2071201099,"totalAssets":59847229232,"totalLiabilities":26160262383,"totalEquity":33686966849,"cash":13045874101,"totalDebt":8400111220}],"quarterly":[{"stockCode":"032790","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":5333453446,"operatingIncome":-3284708233,"netIncome":-3666599416,"prevYearRevenue":5790548474,"prevYearOperatingIncome":579743004,"prevYearNetIncome":2495489747,"source":"11014","updatedAt":"2026-08-26T22:34:13.854Z"},{"stockCode":"032790","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":5581544709,"operatingIncome":-3187427487,"netIncome":-5742693363,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:34:13.858Z"},{"stockCode":"032790","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":4020451737,"operatingIncome":-3789130901,"netIncome":-3628842827,"prevYearRevenue":9034179339,"prevYearOperatingIncome":-1474880531,"prevYearNetIncome":-2511205113,"source":"11013","updatedAt":"2026-08-26T22:34:13.321Z"},{"stockCode":"032790","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":4945000345,"operatingIncome":-2949251544,"netIncome":-2540551818,"prevYearRevenue":8641922693,"prevYearOperatingIncome":-2327053451,"prevYearNetIncome":-4409641612,"source":"11012","updatedAt":"2026-08-26T22:34:13.612Z"}]}