{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/042110","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":"042110","name":"에스씨디","market":"KOSDAQ","sector":"가정용 기기 제조업","lastPrice":995,"marketCap":48087916180,"sharesOutstanding":48329564,"asOf":"2026-09-28T08:00:09.948Z"},"valuation":{"fiscalYear":2025,"per":7.52,"perTtm":22.15,"ttmPeriod":"25Q3~26Q2","pbr":0.35,"psr":0.22,"evEbitda":null,"ev":-21668508522,"fcff":3116815125,"fcffYield":null,"roe":0.0478,"revenueGrowth":{"y1":0.0101,"y3":-0.0042,"y5":0.0252},"operatingIncomeGrowth":{"y1":-0.3251,"y3":-0.1775,"y5":0.0387},"isFinancial":false,"updatedAt":"2026-09-28T08:00:16.264Z"},"price":{"high52w":1601,"low52w":991,"fromHigh":-0.3785,"returns":[{"label":"1개월","value":-0.151},{"label":"3개월","value":-0.0283},{"label":"6개월","value":-0.3157},{"label":"1년","value":-0.2597},{"label":"3년","value":-0.3831},{"label":"5년","value":-0.4749}]},"dividends":[{"fiscalYear":2025,"dps":50,"yieldPct":3.8,"payoutPct":38},{"fiscalYear":2024,"dps":35,"yieldPct":2.5,"payoutPct":20},{"fiscalYear":2023,"dps":30,"yieldPct":1.7,"payoutPct":30},{"fiscalYear":2022,"dps":35,"yieldPct":1.9,"payoutPct":20},{"fiscalYear":2021,"dps":30,"yieldPct":1.7,"payoutPct":21},{"fiscalYear":2020,"dps":20,"yieldPct":1.2,"payoutPct":26},{"fiscalYear":2019,"dps":15,"yieldPct":1.15,"payoutPct":null},{"fiscalYear":2018,"dps":30,"yieldPct":2.7,"payoutPct":18.5}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":159268817633,"operatingIncome":4937507048,"netIncome":7824016361,"controllingNetIncome":null,"ebitda":8157413930,"fcff":-1295870722,"cfo":2351106587,"capex":3695009185,"totalAssets":129128865526,"totalLiabilities":26674612325,"totalEquity":102454253201,"cash":16897125526,"totalDebt":813800000},{"fiscalYear":2019,"statement":"연결","revenue":174946388566,"operatingIncome":3477840545,"netIncome":-992105910,"controllingNetIncome":null,"ebitda":6701997545,"fcff":272160236,"cfo":3742233810,"capex":3500943792,"totalAssets":139154002456,"totalLiabilities":38474980755,"totalEquity":100679021701,"cash":39872031430,"totalDebt":161215136},{"fiscalYear":2020,"statement":"연결","revenue":190841830485,"operatingIncome":5214626315,"netIncome":3752982821,"controllingNetIncome":null,"ebitda":8282872447,"fcff":10517230484,"cfo":11856596102,"capex":1344446938,"totalAssets":156034261255,"totalLiabilities":52595130054,"totalEquity":103439131201,"cash":50194074160,"totalDebt":185241900},{"fiscalYear":2021,"statement":"연결","revenue":202170386377,"operatingIncome":9122290645,"netIncome":6931607469,"controllingNetIncome":null,"ebitda":11989400641,"fcff":-2204927254,"cfo":1571657436,"capex":3779024181,"totalAssets":164063329386,"totalLiabilities":52444783683,"totalEquity":111618545703,"cash":49120791262,"totalDebt":155567997},{"fiscalYear":2022,"statement":"연결","revenue":218908713885,"operatingIncome":11333428799,"netIncome":8297048611,"controllingNetIncome":null,"ebitda":14215583021,"fcff":11811254439,"cfo":14508523448,"capex":2698842437,"totalAssets":166960138304,"totalLiabilities":47676226005,"totalEquity":119283912299,"cash":58086844395,"totalDebt":93203421},{"fiscalYear":2023,"statement":"연결","revenue":193993189983,"operatingIncome":5747990585,"netIncome":4842340331,"controllingNetIncome":null,"ebitda":7797977686,"fcff":6681711820,"cfo":10036671713,"capex":3357485263,"totalAssets":166689369059,"totalLiabilities":45130413513,"totalEquity":121558955546,"cash":61724674734,"totalDebt":77585808},{"fiscalYear":2024,"statement":"연결","revenue":213975488961,"operatingIncome":9343430903,"netIncome":8394908260,"controllingNetIncome":null,"ebitda":11032692835,"fcff":-2418949508,"cfo":-522958384,"capex":1902135683,"totalAssets":169181109197,"totalLiabilities":38211802801,"totalEquity":130969306396,"cash":67863797223,"totalDebt":243716671},{"fiscalYear":2025,"statement":"연결","revenue":216137192300,"operatingIncome":6306089494,"netIncome":6396027001,"controllingNetIncome":null,"ebitda":9602634172,"fcff":3116815125,"cfo":5909392482,"capex":2802571904,"totalAssets":174654184534,"totalLiabilities":38187525135,"totalEquity":136466659399,"cash":69991070466,"totalDebt":234645764}],"quarterly":[{"stockCode":"042110","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":53076725335,"operatingIncome":1308163955,"netIncome":1102591830,"prevYearRevenue":53205750325,"prevYearOperatingIncome":3397095427,"prevYearNetIncome":4123721547,"source":"11014","updatedAt":"2026-08-26T22:30:50.950Z"},{"stockCode":"042110","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":51096412729,"operatingIncome":589292921,"netIncome":426937148,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:30:50.954Z"},{"stockCode":"042110","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":50999433293,"operatingIncome":507853689,"netIncome":703946214,"prevYearRevenue":59535253168,"prevYearOperatingIncome":2776203090,"prevYearNetIncome":2696281756,"source":"11013","updatedAt":"2026-08-26T22:30:50.442Z"},{"stockCode":"042110","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":47910333251,"operatingIncome":88592232,"netIncome":-62387937,"prevYearRevenue":52428801068,"prevYearOperatingIncome":1632429528,"prevYearNetIncome":2170216267,"source":"11012","updatedAt":"2026-08-26T22:30:50.718Z"}]}