{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/045510","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":"045510","name":"정원엔시스","market":"KOSDAQ","sector":"기계장비 및 관련 물품 도매업","lastPrice":1121,"marketCap":35289031797,"sharesOutstanding":31479957,"asOf":"2026-09-26T15:09:35.373Z"},"valuation":{"fiscalYear":2025,"per":31.37,"perTtm":15.23,"ttmPeriod":"25Q3~26Q2","pbr":0.78,"psr":0.18,"evEbitda":9.71,"ev":24747625239,"fcff":16023269713,"fcffYield":0.6475,"roe":0.0253,"revenueGrowth":{"y1":0.0332,"y3":0.0651,"y5":0.0314},"operatingIncomeGrowth":{"y1":0.2426,"y3":0.4208,"y5":0.1113},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.492Z"},"price":{"high52w":1686,"low52w":675,"fromHigh":-0.3351,"returns":[{"label":"1개월","value":0.0108},{"label":"3개월","value":0.6607},{"label":"6개월","value":-0.021},{"label":"1년","value":0.1221},{"label":"3년","value":-0.0443},{"label":"5년","value":-0.548}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":147806241643,"operatingIncome":2496738306,"netIncome":4215266002,"controllingNetIncome":4213767916,"ebitda":2941939060,"fcff":8274940095,"cfo":8275944662,"capex":316167236,"totalAssets":77907893223,"totalLiabilities":39330378967,"totalEquity":38577514256,"cash":7461697538,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":169191422989,"operatingIncome":1766491830,"netIncome":797402759,"controllingNetIncome":803096437,"ebitda":1946955616,"fcff":-6837727636,"cfo":-6959195475,"capex":129860602,"totalAssets":91101661724,"totalLiabilities":52348538334,"totalEquity":38753123390,"cash":1866332186,"totalDebt":null},{"fiscalYear":2020,"statement":"연결","revenue":172164588581,"operatingIncome":1145098900,"netIncome":727533419,"controllingNetIncome":746914262,"ebitda":null,"fcff":6233593554,"cfo":6045654839,"capex":33726944,"totalAssets":81686019829,"totalLiabilities":41708540491,"totalEquity":39977479338,"cash":2893529149,"totalDebt":null},{"fiscalYear":2021,"statement":"연결","revenue":166333184772,"operatingIncome":1063706989,"netIncome":833403805,"controllingNetIncome":812338326,"ebitda":1192278039,"fcff":408147139,"cfo":187279428,"capex":39353598,"totalAssets":89402796267,"totalLiabilities":48591913124,"totalEquity":40810883143,"cash":3776942582,"totalDebt":null},{"fiscalYear":2022,"statement":"연결","revenue":166266658017,"operatingIncome":676742328,"netIncome":1201037812,"controllingNetIncome":1198192688,"ebitda":null,"fcff":-2562230883,"cfo":-2857833304,"capex":35163608,"totalAssets":95480840846,"totalLiabilities":54155518330,"totalEquity":41325322516,"cash":4341445287,"totalDebt":null},{"fiscalYear":2023,"statement":"연결","revenue":179751794283,"operatingIncome":2845827453,"netIncome":1700753038,"controllingNetIncome":1700753038,"ebitda":2879653646,"fcff":7465092365,"cfo":7279468479,"capex":304923261,"totalAssets":91859530664,"totalLiabilities":48833455110,"totalEquity":43026075554,"cash":8779400874,"totalDebt":null},{"fiscalYear":2024,"statement":"연결","revenue":194450099685,"operatingIncome":1561853299,"netIncome":946162596,"controllingNetIncome":946162596,"ebitda":2004734352,"fcff":-12336455952,"cfo":-11599708377,"capex":1285284716,"totalAssets":93518248171,"totalLiabilities":49546010021,"totalEquity":43972238150,"cash":1227555452,"totalDebt":null},{"fiscalYear":2025,"statement":"연결","revenue":200903241754,"operatingIncome":1940787939,"netIncome":1124813659,"controllingNetIncome":1124813659,"ebitda":2547860358,"fcff":16023269713,"cfo":16107501894,"capex":461620848,"totalAssets":91003587789,"totalLiabilities":45906535980,"totalEquity":45097051809,"cash":10541406558,"totalDebt":null}],"quarterly":[{"stockCode":"045510","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":50849683723,"operatingIncome":-6114188,"netIncome":-142060564,"prevYearRevenue":41117511932,"prevYearOperatingIncome":-514853839,"prevYearNetIncome":-440006508,"source":"11014","updatedAt":"2026-08-26T22:32:30.891Z"},{"stockCode":"045510","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":65843463305,"operatingIncome":1589073436,"netIncome":605154267,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:32:30.892Z"},{"stockCode":"045510","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":75263884388,"operatingIncome":1283066994,"netIncome":729138508,"prevYearRevenue":40102311074,"prevYearOperatingIncome":-207785311,"prevYearNetIncome":2230028,"source":"11013","updatedAt":"2026-08-26T22:32:30.425Z"},{"stockCode":"045510","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":58340836690,"operatingIncome":1866705844,"netIncome":1124329631,"prevYearRevenue":44107783652,"prevYearOperatingIncome":565614002,"prevYearNetIncome":659489928,"source":"11012","updatedAt":"2026-08-26T22:32:30.663Z"}]}