{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/038680","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":"038680","name":"에스넷","market":"KOSDAQ","sector":"컴퓨터 프로그래밍, 시스템 통합 및 관리업","lastPrice":3680,"marketCap":73278522560,"sharesOutstanding":19912642,"asOf":"2026-09-26T15:09:35.362Z"},"valuation":{"fiscalYear":2025,"per":16.07,"perTtm":7.7,"ttmPeriod":"25Q3~26Q2","pbr":0.69,"psr":0.16,"evEbitda":1.5,"ev":17052298248,"fcff":23947402128,"fcffYield":1.4044,"roe":0.044,"revenueGrowth":{"y1":0.0166,"y3":0.055,"y5":0.0698},"operatingIncomeGrowth":{"y1":0.0004,"y3":0.6851,"y5":0.1844},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.042Z"},"price":{"high52w":5610,"low52w":2860,"fromHigh":-0.344,"returns":[{"label":"1개월","value":-0.0936},{"label":"3개월","value":0.28},{"label":"6개월","value":0.0027},{"label":"1년","value":-0.0491},{"label":"3년","value":-0.1983},{"label":"5년","value":-0.4831}]},"dividends":[{"fiscalYear":2025,"dps":100,"yieldPct":2.9,"payoutPct":39.7},{"fiscalYear":2024,"dps":50,"yieldPct":1.2,"payoutPct":15.2},{"fiscalYear":2023,"dps":120,"yieldPct":2.5,"payoutPct":10.9},{"fiscalYear":2021,"dps":50,"yieldPct":0.6,"payoutPct":null},{"fiscalYear":2020,"dps":80,"yieldPct":1.2,"payoutPct":32.02},{"fiscalYear":2019,"dps":120,"yieldPct":1.77,"payoutPct":29.28},{"fiscalYear":2018,"dps":100,"yieldPct":2.53,"payoutPct":33.55},{"fiscalYear":2017,"dps":50,"yieldPct":0.9,"payoutPct":52.89}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":270809011804,"operatingIncome":8995813817,"netIncome":3736575033,"controllingNetIncome":4487793066,"ebitda":11058737011,"fcff":550601906,"cfo":1113648094,"capex":766826610,"totalAssets":150008718821,"totalLiabilities":75178357531,"totalEquity":74830361290,"cash":44754672093,"totalDebt":2628660228},{"fiscalYear":2019,"statement":"연결","revenue":316779315557,"operatingIncome":7830220454,"netIncome":6944375840,"controllingNetIncome":6055703481,"ebitda":8561415884,"fcff":-3651252773,"cfo":-2936624222,"capex":764847887,"totalAssets":172122910463,"totalLiabilities":93705823451,"totalEquity":78417087012,"cash":46157628456,"totalDebt":9880532350},{"fiscalYear":2020,"statement":"연결","revenue":326487114155,"operatingIncome":4573743189,"netIncome":4247066605,"controllingNetIncome":3637510772,"ebitda":5771728626,"fcff":-2387240328,"cfo":-2383650377,"capex":670020589,"totalAssets":226498444358,"totalLiabilities":145768402665,"totalEquity":80730041693,"cash":60058320620,"totalDebt":46929715711},{"fiscalYear":2021,"statement":"연결","revenue":321223558832,"operatingIncome":-1243499962,"netIncome":-7964854164,"controllingNetIncome":-8481817452,"ebitda":null,"fcff":15790029055,"cfo":16300540371,"capex":1245212905,"totalAssets":225125585023,"totalLiabilities":155652896556,"totalEquity":69472688467,"cash":50780501134,"totalDebt":23604894380},{"fiscalYear":2022,"statement":"연결","revenue":389493924037,"operatingIncome":2227867198,"netIncome":-4072813916,"controllingNetIncome":-3513406491,"ebitda":null,"fcff":-26648783454,"cfo":-27189766337,"capex":479122500,"totalAssets":270976424533,"totalLiabilities":196323675732,"totalEquity":74652748801,"cash":29543807925,"totalDebt":36185053509},{"fiscalYear":2023,"statement":"연결","revenue":477140534215,"operatingIncome":14463119767,"netIncome":21100236482,"controllingNetIncome":19906157140,"ebitda":15054024646,"fcff":18077050415,"cfo":16878340586,"capex":873434173,"totalAssets":292747563284,"totalLiabilities":184904997491,"totalEquity":107842565793,"cash":41980723861,"totalDebt":6630825607},{"fiscalYear":2024,"statement":"연결","revenue":449926579298,"operatingIncome":10655980861,"netIncome":6663894423,"controllingNetIncome":5954945114,"ebitda":11604814522,"fcff":33386643269,"cfo":33150867652,"capex":795824792,"totalAssets":260029318243,"totalLiabilities":148705417328,"totalEquity":111323900915,"cash":61058553765,"totalDebt":23785969564},{"fiscalYear":2025,"statement":"연결","revenue":457407231243,"operatingIncome":10660299090,"netIncome":5026623942,"controllingNetIncome":4560878273,"ebitda":11398620619,"fcff":23947402128,"cfo":23832288094,"capex":583355456,"totalAssets":251380973811,"totalLiabilities":135130926049,"totalEquity":116250047762,"cash":78474282769,"totalDebt":22248058457}],"quarterly":[{"stockCode":"038680","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":94697088184,"operatingIncome":-1876826519,"netIncome":-2253468844,"prevYearRevenue":110450431606,"prevYearOperatingIncome":2651881116,"prevYearNetIncome":1650134510,"source":"11014","updatedAt":"2026-08-26T22:28:23.136Z"},{"stockCode":"038680","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":191424298826,"operatingIncome":11566544315,"netIncome":9590888111,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:28:23.141Z"},{"stockCode":"038680","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":77797915155,"operatingIncome":50758554,"netIncome":-556210737,"prevYearRevenue":79392139445,"prevYearOperatingIncome":-765348225,"prevYearNetIncome":-2854319006,"source":"11013","updatedAt":"2026-08-26T22:28:22.614Z"},{"stockCode":"038680","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":186051978870,"operatingIncome":3123358924,"netIncome":2732452037,"prevYearRevenue":91893704788,"prevYearOperatingIncome":1735929519,"prevYearNetIncome":543523681,"source":"11012","updatedAt":"2026-08-26T22:28:22.887Z"}]}