{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/039440","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":"039440","name":"에스티아이","market":"KOSDAQ","sector":"특수 목적용 기계 제조업","lastPrice":20800,"marketCap":322546577600,"sharesOutstanding":15507047,"asOf":"2026-09-26T15:09:35.364Z"},"valuation":{"fiscalYear":2025,"per":20.92,"perTtm":16.66,"ttmPeriod":"25Q3~26Q2","pbr":1.12,"psr":0.98,"evEbitda":11.16,"ev":277463920172,"fcff":9129807841,"fcffYield":0.0329,"roe":0.0563,"revenueGrowth":{"y1":-0.0179,"y3":-0.0808,"y5":0.0404},"operatingIncomeGrowth":{"y1":-0.2774,"y3":-0.1722,"y5":0.0505},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.370Z"},"price":{"high52w":40850,"low52w":17980,"fromHigh":-0.4908,"returns":[{"label":"1개월","value":0.0122},{"label":"3개월","value":-0.1663},{"label":"6개월","value":-0.3236},{"label":"1년","value":-0.0588},{"label":"3년","value":-0.221},{"label":"5년","value":0.2919}]},"dividends":[{"fiscalYear":2025,"dps":150,"yieldPct":0.5,"payoutPct":null},{"fiscalYear":2024,"dps":200,"yieldPct":1.2,"payoutPct":null},{"fiscalYear":2023,"dps":200,"yieldPct":0.7,"payoutPct":12.2},{"fiscalYear":2022,"dps":250,"yieldPct":2,"payoutPct":14.1},{"fiscalYear":2021,"dps":200,"yieldPct":1,"payoutPct":12.6},{"fiscalYear":2020,"dps":150,"yieldPct":0.9,"payoutPct":14.2},{"fiscalYear":2019,"dps":250,"yieldPct":1.3,"payoutPct":16.3},{"fiscalYear":2018,"dps":250,"yieldPct":2.8,"payoutPct":19.2}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":286609574367,"operatingIncome":22057354340,"netIncome":19752270167,"controllingNetIncome":19501944469,"ebitda":26658701608,"fcff":-50309952487,"cfo":-32566979509,"capex":18185976906,"totalAssets":254794069564,"totalLiabilities":102146612509,"totalEquity":152647457055,"cash":62711831919,"totalDebt":45104175384},{"fiscalYear":2019,"statement":"연결","revenue":318857509030,"operatingIncome":27106998281,"netIncome":22985802409,"controllingNetIncome":23212516206,"ebitda":null,"fcff":32556895205,"cfo":76035782440,"capex":44283133980,"totalAssets":265663604739,"totalLiabilities":97833474601,"totalEquity":167830130138,"cash":21399478936,"totalDebt":14614944011},{"fiscalYear":2020,"statement":"연결","revenue":269101402085,"operatingIncome":15410971483,"netIncome":10745162053,"controllingNetIncome":10911245644,"ebitda":18970982690,"fcff":20180369064,"cfo":27784134177,"capex":7640630078,"totalAssets":243611652589,"totalLiabilities":71065950049,"totalEquity":172545702540,"cash":29736196935,"totalDebt":18291839933},{"fiscalYear":2021,"statement":"연결","revenue":319513983576,"operatingIncome":25565657171,"netIncome":23197033694,"controllingNetIncome":23199350976,"ebitda":29702501062,"fcff":-59495653950,"cfo":-59711097826,"capex":854548889,"totalAssets":336843432075,"totalLiabilities":141692414265,"totalEquity":195151017810,"cash":29833281417,"totalDebt":36171667371},{"fiscalYear":2022,"statement":"연결","revenue":422418753947,"operatingIncome":34766478075,"netIncome":29845982191,"controllingNetIncome":29846133069,"ebitda":39244032718,"fcff":71995185551,"cfo":71544702063,"capex":1454100654,"totalAssets":328877176561,"totalLiabilities":109597092758,"totalEquity":219280083803,"cash":18603972844,"totalDebt":2226336274},{"fiscalYear":2023,"statement":"연결","revenue":319462564774,"operatingIncome":23946351563,"netIncome":24075406070,"controllingNetIncome":24075511506,"ebitda":27463270845,"fcff":24729048984,"cfo":29196184942,"capex":4500795429,"totalAssets":316203683290,"totalLiabilities":78523176264,"totalEquity":237680507026,"cash":20205987479,"totalDebt":1154769446},{"fiscalYear":2024,"statement":"연결","revenue":334022337411,"operatingIncome":27287364136,"netIncome":27141396314,"controllingNetIncome":27138113095,"ebitda":30706670528,"fcff":-2266381178,"cfo":15826612555,"capex":18170843109,"totalAssets":368766153343,"totalLiabilities":107975821028,"totalEquity":260790332315,"cash":8289765078,"totalDebt":2691843938},{"fiscalYear":2025,"statement":"연결","revenue":328058707879,"operatingIncome":19718973861,"netIncome":15417982866,"controllingNetIncome":15418032096,"ebitda":24853703066,"fcff":9129807841,"cfo":18683112269,"capex":9698790139,"totalAssets":366268498846,"totalLiabilities":79295634591,"totalEquity":286972864255,"cash":46230577428,"totalDebt":1147920000}],"quarterly":[{"stockCode":"039440","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":70256038124,"operatingIncome":2284244489,"netIncome":2502920761,"prevYearRevenue":61574240467,"prevYearOperatingIncome":2369474408,"prevYearNetIncome":1018050663,"source":"11014","updatedAt":"2026-08-26T22:22:52.578Z"},{"stockCode":"039440","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":86534157986,"operatingIncome":6809461800,"netIncome":7417778252,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:22:52.582Z"},{"stockCode":"039440","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":73839621831,"operatingIncome":364643870,"netIncome":5107271293,"prevYearRevenue":84073673043,"prevYearOperatingIncome":5240500681,"prevYearNetIncome":3032374947,"source":"11013","updatedAt":"2026-08-26T22:22:52.045Z"},{"stockCode":"039440","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":72460474672,"operatingIncome":2896079741,"netIncome":4328589424,"prevYearRevenue":87194838726,"prevYearOperatingIncome":5384766891,"prevYearNetIncome":2464908906,"source":"11012","updatedAt":"2026-08-26T22:22:52.282Z"}]}