{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/039310","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":"039310","name":"세중","market":"KOSDAQ","sector":"소프트웨어 개발 및 공급업","lastPrice":1256,"marketCap":22760813752,"sharesOutstanding":18121667,"asOf":"2026-09-26T15:09:35.363Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.23,"psr":0.64,"evEbitda":null,"ev":17530140114,"fcff":2043701733,"fcffYield":0.1166,"roe":-0.0273,"revenueGrowth":{"y1":-0.045,"y3":-0.0543,"y5":-0.2302},"operatingIncomeGrowth":{"y1":-3.468,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.046Z"},"price":{"high52w":2500,"low52w":871,"fromHigh":-0.4976,"returns":[{"label":"1개월","value":-0.118},{"label":"3개월","value":0.442},{"label":"6개월","value":-0.4976},{"label":"1년","value":-0.1514},{"label":"3년","value":-0.3962},{"label":"5년","value":-0.6876}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":127812095113,"operatingIncome":659789689,"netIncome":-1003471389,"controllingNetIncome":-1245717591,"ebitda":2005398538,"fcff":6720750227,"cfo":6809300029,"capex":126962339,"totalAssets":111721714046,"totalLiabilities":28238850303,"totalEquity":83482863743,"cash":23300350034,"totalDebt":0},{"fiscalYear":2019,"statement":"연결","revenue":153178120487,"operatingIncome":3935148861,"netIncome":2311227880,"controllingNetIncome":2175065407,"ebitda":5089370734,"fcff":-14918025946,"cfo":4420246640,"capex":19450757684,"totalAssets":124802698743,"totalLiabilities":38861385081,"totalEquity":85941313662,"cash":26475252306,"totalDebt":14000000000},{"fiscalYear":2020,"statement":"연결","revenue":131816730348,"operatingIncome":1605582481,"netIncome":772055392,"controllingNetIncome":512408665,"ebitda":2763095112,"fcff":207913391,"cfo":10404212109,"capex":10372920433,"totalAssets":119072947941,"totalLiabilities":36596282118,"totalEquity":82476665823,"cash":20375744164,"totalDebt":10000000000},{"fiscalYear":2021,"statement":"연결","revenue":158089683253,"operatingIncome":4881682129,"netIncome":4456476747,"controllingNetIncome":4407681527,"ebitda":7629765965,"fcff":3920951632,"cfo":5405255272,"capex":1677693582,"totalAssets":132041951631,"totalLiabilities":44659995070,"totalEquity":87381956561,"cash":25777479835,"totalDebt":10000000000},{"fiscalYear":2022,"statement":"연결","revenue":42124070429,"operatingIncome":-2617250543,"netIncome":3684111969,"controllingNetIncome":1337052605,"ebitda":-1496777779,"fcff":-178811302,"cfo":914048487,"capex":1316235327,"totalAssets":129735734676,"totalLiabilities":41017950742,"totalEquity":88717783934,"cash":13850022497,"totalDebt":10050024434},{"fiscalYear":2023,"statement":"연결","revenue":36300830203,"operatingIncome":1181250873,"netIncome":13761016071,"controllingNetIncome":13761016071,"ebitda":6132756626,"fcff":-8643769596,"cfo":-7905211408,"capex":1000722572,"totalAssets":131031483217,"totalLiabilities":29772172974,"totalEquity":101259310243,"cash":26574027988,"totalDebt":30929065},{"fiscalYear":2024,"statement":"별도","revenue":37305979168,"operatingIncome":418218295,"netIncome":1813401818,"controllingNetIncome":null,"ebitda":2389677822,"fcff":-2702743307,"cfo":-1003210392,"capex":1710760584,"totalAssets":117292161120,"totalLiabilities":15175794569,"totalEquity":102116366551,"cash":3948382029,"totalDebt":72850645},{"fiscalYear":2025,"statement":"별도","revenue":35627831088,"operatingIncome":-1032176903,"netIncome":-2750222154,"controllingNetIncome":null,"ebitda":null,"fcff":2043701733,"cfo":2064375642,"capex":20673909,"totalAssets":115109241353,"totalLiabilities":15843376351,"totalEquity":99265865002,"cash":5291631728,"totalDebt":60958090}],"quarterly":[{"stockCode":"039310","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":6727275595,"operatingIncome":-404694919,"netIncome":-718972138,"prevYearRevenue":6819767736,"prevYearOperatingIncome":-409602885,"prevYearNetIncome":-434246675,"source":"11014","updatedAt":"2026-08-26T22:33:51.897Z"},{"stockCode":"039310","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":6598515828,"operatingIncome":-649749458,"netIncome":-2951600237,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:33:51.901Z"},{"stockCode":"039310","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":24061459733,"operatingIncome":33875966,"netIncome":457714059,"prevYearRevenue":14487555308,"prevYearOperatingIncome":-296128753,"prevYearNetIncome":632692847,"source":"11013","updatedAt":"2026-08-26T22:33:51.323Z"},{"stockCode":"039310","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":7387950087,"operatingIncome":-28458833,"netIncome":-501483869,"prevYearRevenue":7814484357,"prevYearOperatingIncome":318396227,"prevYearNetIncome":287657374,"source":"11012","updatedAt":"2026-08-26T22:33:51.599Z"}]}