{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/036170","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":"036170","name":"에이치엠넥스","market":"KOSDAQ","sector":"반도체 제조업","lastPrice":2595,"marketCap":159243799470,"sharesOutstanding":61365626,"asOf":"2026-09-26T15:09:35.355Z"},"valuation":{"fiscalYear":2025,"per":14.53,"perTtm":14.06,"ttmPeriod":"25Q3~26Q2","pbr":1.18,"psr":5.02,"evEbitda":56.82,"ev":173113678260,"fcff":-2445542305,"fcffYield":-0.0141,"roe":0.0847,"revenueGrowth":{"y1":1.0911,"y3":0.3319,"y5":0.1849},"operatingIncomeGrowth":{"y1":6.4414,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.082Z"},"price":{"high52w":8770,"low52w":818,"fromHigh":-0.7041,"returns":[{"label":"1개월","value":0.1019},{"label":"3개월","value":-0.1492},{"label":"6개월","value":-0.605},{"label":"1년","value":1.9828},{"label":"3년","value":1.8054},{"label":"5년","value":0.4298}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":14413626051,"operatingIncome":717303397,"netIncome":-2337633330,"controllingNetIncome":-2337633330,"ebitda":2125696719,"fcff":2105924356,"cfo":1744607588,"capex":410386296,"totalAssets":111447884210,"totalLiabilities":35670214852,"totalEquity":75777669358,"cash":56762494269,"totalDebt":0},{"fiscalYear":2019,"statement":"연결","revenue":13489258844,"operatingIncome":-9526746,"netIncome":-13773633320,"controllingNetIncome":-13773633320,"ebitda":845537001,"fcff":1958367644,"cfo":1686508384,"capex":271800740,"totalAssets":102245081929,"totalLiabilities":13931581696,"totalEquity":88313500233,"cash":17536232792,"totalDebt":null},{"fiscalYear":2020,"statement":"연결","revenue":13574213725,"operatingIncome":-992056654,"netIncome":-11564598169,"controllingNetIncome":-11564598169,"ebitda":-121125375,"fcff":-1677848857,"cfo":-1296827742,"capex":896146112,"totalAssets":105224655226,"totalLiabilities":20955707700,"totalEquity":84268947526,"cash":70380934692,"totalDebt":null},{"fiscalYear":2021,"statement":"연결","revenue":15858694120,"operatingIncome":1314347866,"netIncome":1518323648,"controllingNetIncome":1518323648,"ebitda":2023596903,"fcff":2288642117,"cfo":3890780307,"capex":1756513188,"totalAssets":107975201171,"totalLiabilities":2837485072,"totalEquity":105137716099,"cash":75201705785,"totalDebt":null},{"fiscalYear":2022,"statement":"연결","revenue":13418819175,"operatingIncome":-1074633601,"netIncome":4178060330,"controllingNetIncome":4178060330,"ebitda":-511989366,"fcff":968442864,"cfo":248584314,"capex":62278436,"totalAssets":113328272430,"totalLiabilities":2653279581,"totalEquity":110674992849,"cash":12658254565,"totalDebt":null},{"fiscalYear":2023,"statement":"별도","revenue":14523739748,"operatingIncome":14416773,"netIncome":8203000379,"controllingNetIncome":7992945299,"ebitda":556369167,"fcff":443666797,"cfo":490395798,"capex":46729001,"totalAssets":121048443385,"totalLiabilities":2380505237,"totalEquity":118667938148,"cash":32254756677,"totalDebt":null},{"fiscalYear":2024,"statement":"별도","revenue":15162909359,"operatingIncome":318104254,"netIncome":5512578099,"controllingNetIncome":null,"ebitda":450204501,"fcff":1804663157,"cfo":1912138884,"capex":107475727,"totalAssets":125112174224,"totalLiabilities":1132524203,"totalEquity":123979650021,"cash":1441899205,"totalDebt":null},{"fiscalYear":2025,"statement":"연결","revenue":31707375183,"operatingIncome":2367143405,"netIncome":10910332774,"controllingNetIncome":10959692233,"ebitda":3046732035,"fcff":-2445542305,"cfo":-517217586,"capex":2231044763,"totalAssets":162859122159,"totalLiabilities":27919779905,"totalEquity":134939342254,"cash":8128695323,"totalDebt":21998574113}],"quarterly":[{"stockCode":"036170","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":11308015317,"operatingIncome":1277732761,"netIncome":3527682646,"prevYearRevenue":3526517018,"prevYearOperatingIncome":-8406731,"prevYearNetIncome":754711973,"source":"11014","updatedAt":"2026-08-26T22:25:42.166Z"},{"stockCode":"036170","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":11826571097,"operatingIncome":901702104,"netIncome":3844671978,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:25:42.170Z"},{"stockCode":"036170","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":11567890252,"operatingIncome":867558616,"netIncome":2697457244,"prevYearRevenue":3818428862,"prevYearOperatingIncome":30977028,"prevYearNetIncome":1808045141,"source":"11013","updatedAt":"2026-08-26T22:25:41.641Z"},{"stockCode":"036170","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":13363135993,"operatingIncome":1382505429,"netIncome":1254706861,"prevYearRevenue":4754359907,"prevYearOperatingIncome":156731512,"prevYearNetIncome":1729933009,"source":"11012","updatedAt":"2026-08-26T22:25:41.922Z"}]}