{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/041510","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":"041510","name":"에스엠","market":"KOSDAQ","sector":"오디오물 출판 및 원판 녹음업","lastPrice":81600,"marketCap":1868206704000,"sharesOutstanding":22894690,"asOf":"2026-09-26T15:09:35.366Z"},"valuation":{"fiscalYear":2025,"per":5.38,"perTtm":13.19,"ttmPeriod":"25Q3~26Q2","pbr":1.86,"psr":1.59,"evEbitda":null,"ev":1592993162753,"fcff":157566222002,"fcffYield":0.0989,"roe":0.4165,"revenueGrowth":{"y1":0.1871,"y3":0.1136,"y5":0.1517},"operatingIncomeGrowth":{"y1":1.0967,"y3":0.2623,"y5":0.9498},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.052Z"},"price":{"high52w":135000,"low52w":66500,"fromHigh":-0.3956,"returns":[{"label":"1개월","value":0.0938},{"label":"3개월","value":0.2271},{"label":"6개월","value":-0.1033},{"label":"1년","value":-0.3804},{"label":"3년","value":-0.364},{"label":"5년","value":0.283}]},"dividends":[{"fiscalYear":2025,"dps":1620,"yieldPct":1.3,"payoutPct":10.7},{"fiscalYear":2024,"dps":400,"yieldPct":0.5,"payoutPct":50},{"fiscalYear":2023,"dps":1200,"yieldPct":1.3,"payoutPct":32.2},{"fiscalYear":2022,"dps":1200,"yieldPct":1.6,"payoutPct":34.6},{"fiscalYear":2021,"dps":200,"yieldPct":0.3,"payoutPct":3.5}],"annual":[{"fiscalYear":2015,"statement":"연결","revenue":325439247011,"operatingIncome":36422839744,"netIncome":18387798275,"controllingNetIncome":21698708007,"ebitda":57499602802,"fcff":11193927180,"cfo":66056385029,"capex":55555818536,"totalAssets":459709219858,"totalLiabilities":136211256332,"totalEquity":323497963526,"cash":133470436606,"totalDebt":44083517536},{"fiscalYear":2016,"statement":"연결","revenue":349870229327,"operatingIncome":20705234399,"netIncome":4225515109,"controllingNetIncome":3648553342,"ebitda":44169634180,"fcff":2797426009,"cfo":21151119745,"capex":19340605705,"totalAssets":525082697414,"totalLiabilities":149536301555,"totalEquity":375546395859,"cash":169585801412,"totalDebt":56764139000},{"fiscalYear":2017,"statement":"연결","revenue":365386504380,"operatingIncome":10941300582,"netIncome":-4709252451,"controllingNetIncome":4328152637,"ebitda":null,"fcff":42575826889,"cfo":77473172321,"capex":35832936815,"totalAssets":797509023895,"totalLiabilities":361878090412,"totalEquity":435630933483,"cash":195462237474,"totalDebt":58551309497},{"fiscalYear":2018,"statement":"연결","revenue":612227478805,"operatingIncome":47746036880,"netIncome":23420444781,"controllingNetIncome":30595687125,"ebitda":null,"fcff":84310826146,"cfo":120003666943,"capex":36621401913,"totalAssets":1002473549711,"totalLiabilities":426345966340,"totalEquity":576127583371,"cash":237328739701,"totalDebt":53864965826},{"fiscalYear":2019,"statement":"연결","revenue":657825612024,"operatingIncome":40396706232,"netIncome":-16182525437,"controllingNetIncome":-9101421545,"ebitda":57994989542,"fcff":49731197126,"cfo":91946538513,"capex":43610998269,"totalAssets":1115620586546,"totalLiabilities":482852438972,"totalEquity":632768147574,"cash":284977571265,"totalDebt":82898574468},{"fiscalYear":2020,"statement":"연결","revenue":579875790663,"operatingIncome":6495064093,"netIncome":-80341242406,"controllingNetIncome":-70156069017,"ebitda":82185535054,"fcff":5482356285,"cfo":45398545730,"capex":41280734419,"totalAssets":1068872535478,"totalLiabilities":452733816018,"totalEquity":616138719460,"cash":297514305362,"totalDebt":44406674521},{"fiscalYear":2021,"statement":"연결","revenue":701563172148,"operatingIncome":67520136401,"netIncome":133225196705,"controllingNetIncome":133539542727,"ebitda":168469925713,"fcff":82027218525,"cfo":122557828394,"capex":43670729454,"totalAssets":1314942073873,"totalLiabilities":526500165835,"totalEquity":788441908038,"cash":331288517569,"totalDebt":113774105291},{"fiscalYear":2022,"statement":"연결","revenue":850769309133,"operatingIncome":91007611263,"netIncome":82028551863,"controllingNetIncome":79989415513,"ebitda":124335696693,"fcff":66133505854,"cfo":114937054179,"capex":51245142723,"totalAssets":1463023492474,"totalLiabilities":576891434654,"totalEquity":886132057820,"cash":317520426414,"totalDebt":103297715635},{"fiscalYear":2023,"statement":"연결","revenue":961069716545,"operatingIncome":113463014394,"netIncome":82683480181,"controllingNetIncome":87297073925,"ebitda":116699758477,"fcff":62897892069,"cfo":112995229635,"capex":53413722229,"totalAssets":1540973937398,"totalLiabilities":631575864424,"totalEquity":909398072974,"cash":303139916931,"totalDebt":138695194802},{"fiscalYear":2024,"statement":"연결","revenue":989725343114,"operatingIncome":87296655446,"netIncome":818849820,"controllingNetIncome":18310151475,"ebitda":193873405009,"fcff":87116594857,"cfo":135676129235,"capex":51045486959,"totalAssets":1419108143782,"totalLiabilities":590028281693,"totalEquity":829079862089,"cash":358354939410,"totalDebt":94669535214},{"fiscalYear":2025,"statement":"연결","revenue":1174934814159,"operatingIncome":183033876467,"netIncome":359364113602,"controllingNetIncome":347212781579,"ebitda":null,"fcff":157566222002,"cfo":194860708063,"capex":41209716761,"totalAssets":2007711293863,"totalLiabilities":648965438984,"totalEquity":1358745854879,"cash":364611980599,"totalDebt":89398439352}],"quarterly":[{"stockCode":"041510","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":321591609871,"operatingIncome":48213754151,"netIncome":44685452634,"prevYearRevenue":242223884528,"prevYearOperatingIncome":13332529381,"prevYearNetIncome":3702115744,"source":"11014","updatedAt":"2026-08-26T22:20:06.716Z"},{"stockCode":"041510","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":319001896369,"operatingIncome":54623883847,"netIncome":31077703538,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:20:06.730Z"},{"stockCode":"041510","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":279100907391,"operatingIncome":38599082659,"netIncome":36709153563,"prevYearRevenue":231426868159,"prevYearOperatingIncome":32585652915,"prevYearNetIncome":252722772350,"source":"11013","updatedAt":"2026-08-26T22:20:06.192Z"},{"stockCode":"041510","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":349640523616,"operatingIncome":52879998982,"netIncome":29162775105,"prevYearRevenue":302914439760,"prevYearOperatingIncome":47610585554,"prevYearNetIncome":30878185080,"source":"11012","updatedAt":"2026-08-26T22:20:06.452Z"}]}