{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/033160","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":"033160","name":"엠케이전자","market":"KOSDAQ","sector":"전자부품 제조업","lastPrice":15680,"marketCap":385164429440,"sharesOutstanding":24564058,"asOf":"2026-09-26T15:09:35.346Z"},"valuation":{"fiscalYear":2025,"per":289.6,"perTtm":8.24,"ttmPeriod":"25Q3~26Q2","pbr":1.02,"psr":0.27,"evEbitda":40.29,"ev":1353876198809,"fcff":-133178878972,"fcffYield":-0.0984,"roe":0.0037,"revenueGrowth":{"y1":0.1992,"y3":0.1112,"y5":0.099},"operatingIncomeGrowth":{"y1":-0.747,"y3":-0.4388,"y5":-0.3373},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.117Z"},"price":{"high52w":34200,"low52w":7860,"fromHigh":-0.5415,"returns":[{"label":"1개월","value":0.0754},{"label":"3개월","value":-0.2586},{"label":"6개월","value":0.0058},{"label":"1년","value":0.8148},{"label":"3년","value":0.2842},{"label":"5년","value":-0.3328}]},"dividends":[{"fiscalYear":2025,"dps":120,"yieldPct":1.43,"payoutPct":18.74},{"fiscalYear":2024,"dps":100,"yieldPct":1.52,"payoutPct":-5.55},{"fiscalYear":2023,"dps":100,"yieldPct":0.82,"payoutPct":-5.4},{"fiscalYear":2022,"dps":100,"yieldPct":0.89,"payoutPct":121.2},{"fiscalYear":2021,"dps":150,"yieldPct":0.81,"payoutPct":2.63},{"fiscalYear":2020,"dps":140,"yieldPct":1.33,"payoutPct":3.65},{"fiscalYear":2019,"dps":40,"yieldPct":0.5,"payoutPct":1.09},{"fiscalYear":2018,"dps":100,"yieldPct":1.2,"payoutPct":1.6}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":706474289010,"operatingIncome":173689313993,"netIncome":133221552392,"controllingNetIncome":25345547781,"ebitda":180870649851,"fcff":54946888218,"cfo":50796085373,"capex":13960445080,"totalAssets":1782812097339,"totalLiabilities":933975437765,"totalEquity":848836659574,"cash":39371131275,"totalDebt":653195037784},{"fiscalYear":2019,"statement":"연결","revenue":731615144699,"operatingIncome":126697645513,"netIncome":76912701739,"controllingNetIncome":7074738731,"ebitda":138895241805,"fcff":-31409009960,"cfo":-29661836305,"capex":19208853859,"totalAssets":1831423712674,"totalLiabilities":957746984780,"totalEquity":873676727894,"cash":27613408951,"totalDebt":615673046884},{"fiscalYear":2020,"statement":"연결","revenue":875759467232,"operatingIncome":111010986600,"netIncome":80125925455,"controllingNetIncome":27676563185,"ebitda":124695154476,"fcff":338777404603,"cfo":330492228115,"capex":9519715346,"totalAssets":1982876094720,"totalLiabilities":1065032179553,"totalEquity":917843915167,"cash":29876859539,"totalDebt":733608427184},{"fiscalYear":2021,"statement":"연결","revenue":958025517025,"operatingIncome":108518074699,"netIncome":118706651800,"controllingNetIncome":33330234075,"ebitda":126389196693,"fcff":276981061670,"cfo":270392374116,"capex":10063743847,"totalAssets":2184462348424,"totalLiabilities":1158577597080,"totalEquity":1025884751344,"cash":44904073775,"totalDebt":756366940875},{"fiscalYear":2022,"statement":"연결","revenue":1023209675666,"operatingIncome":80280886914,"netIncome":3124782379,"controllingNetIncome":-11579462547,"ebitda":100904818422,"fcff":92043329856,"cfo":80230489691,"capex":9135283611,"totalAssets":2170017167173,"totalLiabilities":1152566694717,"totalEquity":1017450472456,"cash":53389860119,"totalDebt":748322754045},{"fiscalYear":2023,"statement":"연결","revenue":1116974657530,"operatingIncome":46451135024,"netIncome":-39145066304,"controllingNetIncome":-35235257657,"ebitda":67377695367,"fcff":-336100125906,"cfo":-325748920073,"capex":45116137494,"totalAssets":2307897334488,"totalLiabilities":1330782091949,"totalEquity":977115242539,"cash":34934052343,"totalDebt":732580646147},{"fiscalYear":2024,"statement":"연결","revenue":1170600325569,"operatingIncome":56076089596,"netIncome":-37697220991,"controllingNetIncome":-26868826810,"ebitda":75201669207,"fcff":193575229565,"cfo":166450957554,"capex":13793682630,"totalAssets":2314197411417,"totalLiabilities":1400129015305,"totalEquity":914068396112,"cash":54731337551,"totalDebt":770883128667},{"fiscalYear":2025,"statement":"연결","revenue":1403822824376,"operatingIncome":14186439762,"netIncome":13764929869,"controllingNetIncome":1329994800,"ebitda":33602027573,"fcff":-133178878972,"cfo":-159320417770,"capex":4236657848,"totalAssets":2534008826164,"totalLiabilities":1532501407748,"totalEquity":1001507418416,"cash":169483742661,"totalDebt":1138195512030}],"quarterly":[{"stockCode":"033160","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":376944400861,"operatingIncome":-6429284514,"netIncome":-7929107680,"prevYearRevenue":267906285732,"prevYearOperatingIncome":4873477289,"prevYearNetIncome":4249475678,"source":"11014","updatedAt":"2026-08-26T22:22:36.867Z"},{"stockCode":"033160","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":407094225496,"operatingIncome":9997860108,"netIncome":9963096555,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:22:36.871Z"},{"stockCode":"033160","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":450123029308,"operatingIncome":15148769861,"netIncome":11512681312,"prevYearRevenue":283651918475,"prevYearOperatingIncome":-1147762500,"prevYearNetIncome":5463361447,"source":"11013","updatedAt":"2026-08-26T22:22:36.334Z"},{"stockCode":"033160","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":488955111698,"operatingIncome":25237604031,"netIncome":33224848155,"prevYearRevenue":300722497006,"prevYearOperatingIncome":8754200928,"prevYearNetIncome":6267579547,"source":"11012","updatedAt":"2026-08-26T22:22:36.592Z"}]}