{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/042600","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":"042600","name":"새로닉스","market":"KOSDAQ","sector":"전자부품 제조업","lastPrice":11640,"marketCap":144610401360,"sharesOutstanding":12423574,"asOf":"2026-09-26T15:09:35.369Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":7.62,"ttmPeriod":"25Q3~26Q2","pbr":1.62,"psr":0.88,"evEbitda":85.4,"ev":118742957384,"fcff":2718908187,"fcffYield":0.0229,"roe":-0.2994,"revenueGrowth":{"y1":-0.1854,"y3":-0.0897,"y5":0.0024},"operatingIncomeGrowth":{"y1":-1.3615,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.859Z"},"price":{"high52w":22000,"low52w":7280,"fromHigh":-0.4709,"returns":[{"label":"1개월","value":-0.0747},{"label":"3개월","value":0.1781},{"label":"6개월","value":-0.1832},{"label":"1년","value":0.4143},{"label":"3년","value":-0.5909},{"label":"5년","value":-0.5249}]},"dividends":[{"fiscalYear":2020,"dps":20,"yieldPct":0.16,"payoutPct":-15.14},{"fiscalYear":2019,"dps":40,"yieldPct":1.13,"payoutPct":-25.99},{"fiscalYear":2018,"dps":40,"yieldPct":0.97,"payoutPct":6.44},{"fiscalYear":2017,"dps":40,"yieldPct":0.54,"payoutPct":38.2}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":142092261176,"operatingIncome":4357786079,"netIncome":7591326998,"controllingNetIncome":7360120347,"ebitda":7855641254,"fcff":-4694378717,"cfo":-3153158758,"capex":2131627196,"totalAssets":131320111751,"totalLiabilities":51650937582,"totalEquity":79669174169,"cash":8505856507,"totalDebt":25364850000},{"fiscalYear":2019,"statement":"연결","revenue":163776249977,"operatingIncome":78517222,"netIncome":-1882398668,"controllingNetIncome":-1925687257,"ebitda":3944729455,"fcff":8993991606,"cfo":13610041597,"capex":5223658803,"totalAssets":134591385154,"totalLiabilities":52911278393,"totalEquity":81680106761,"cash":15120724736,"totalDebt":24862795744},{"fiscalYear":2020,"statement":"연결","revenue":163005876920,"operatingIncome":2043769174,"netIncome":-1616186782,"controllingNetIncome":-1716827326,"ebitda":6861659787,"fcff":-2521146664,"cfo":1555314328,"capex":4639538400,"totalAssets":138805991891,"totalLiabilities":61174114959,"totalEquity":77631876932,"cash":6858818498,"totalDebt":34109564215},{"fiscalYear":2021,"statement":"연결","revenue":192047433394,"operatingIncome":-629487987,"netIncome":28952315381,"controllingNetIncome":28589112999,"ebitda":4270137684,"fcff":2657955209,"cfo":4531201657,"capex":2756089261,"totalAssets":232360101597,"totalLiabilities":121898860810,"totalEquity":110461240787,"cash":6095421957,"totalDebt":78782134883},{"fiscalYear":2022,"statement":"연결","revenue":218666962658,"operatingIncome":472202217,"netIncome":91689419941,"controllingNetIncome":90086478556,"ebitda":5463647867,"fcff":-696039508,"cfo":847982384,"capex":4132676263,"totalAssets":348242920178,"totalLiabilities":143874223866,"totalEquity":204368696312,"cash":8505222357,"totalDebt":80444691017},{"fiscalYear":2023,"statement":"연결","revenue":201701546184,"operatingIncome":389601220,"netIncome":-29513780446,"controllingNetIncome":-28688041594,"ebitda":5048681090,"fcff":984998368,"cfo":3425289977,"capex":5752883181,"totalAssets":322973435415,"totalLiabilities":148301896441,"totalEquity":174671538974,"cash":13750252417,"totalDebt":5100448996},{"fiscalYear":2024,"statement":"연결","revenue":202501396859,"operatingIncome":7282953087,"netIncome":-52916727406,"controllingNetIncome":-53861637246,"ebitda":11869767591,"fcff":15314227370,"cfo":13253014751,"capex":1601409499,"totalAssets":258381709358,"totalLiabilities":130847369596,"totalEquity":127534339762,"cash":23640449930,"totalDebt":2372341541},{"fiscalYear":2025,"statement":"연결","revenue":164947822818,"operatingIncome":-2632839358,"netIncome":-32061620585,"controllingNetIncome":-31549713850,"ebitda":1390455630,"fcff":2718908187,"cfo":1128980500,"capex":1890853616,"totalAssets":216888398118,"totalLiabilities":122705307004,"totalEquity":94183091114,"cash":27608946160,"totalDebt":1741502184}],"quarterly":[{"stockCode":"042600","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":40036483238,"operatingIncome":944954353,"netIncome":-13296343309,"prevYearRevenue":54495521254,"prevYearOperatingIncome":4406557448,"prevYearNetIncome":-10413996473,"source":"11014","updatedAt":"2026-08-26T22:25:32.725Z"},{"stockCode":"042600","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":34473614544,"operatingIncome":-63005722,"netIncome":20225737258,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:25:32.729Z"},{"stockCode":"042600","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":45375589389,"operatingIncome":-584423923,"netIncome":-2238695929,"prevYearRevenue":50934498793,"prevYearOperatingIncome":-138274985,"prevYearNetIncome":-16777610198,"source":"11013","updatedAt":"2026-08-26T22:25:32.226Z"},{"stockCode":"042600","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":42727319954,"operatingIncome":-4490058704,"netIncome":14285577914,"prevYearRevenue":39503226243,"prevYearOperatingIncome":-3376513004,"prevYearNetIncome":-22213404336,"source":"11012","updatedAt":"2026-08-26T22:25:32.483Z"}]}