{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/046390","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":"046390","name":"삼화네트웍스","market":"KOSDAQ","sector":"영화, 비디오물, 방송프로그램 제작 및 배급업","lastPrice":2100,"marketCap":36265263300,"sharesOutstanding":17269173,"asOf":"2026-09-26T15:09:35.374Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.62,"psr":0.97,"evEbitda":null,"ev":35624547529,"fcff":-1334490789,"fcffYield":-0.0375,"roe":-0.0149,"revenueGrowth":{"y1":-0.2023,"y3":-0.2321,"y5":0.0493},"operatingIncomeGrowth":{"y1":-3.3069,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.019Z"},"price":{"high52w":3299.3945,"low52w":1460,"fromHigh":-0.3635,"returns":[{"label":"1개월","value":-0.0255},{"label":"3개월","value":0.2125},{"label":"6개월","value":0.003},{"label":"1년","value":-0.2972},{"label":"3년","value":-0.4768},{"label":"5년","value":-0.7173}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":12559042727,"operatingIncome":-3752501480,"netIncome":-3069686568,"controllingNetIncome":-3069241816,"ebitda":null,"fcff":-5156123652,"cfo":-5138514721,"capex":17608931,"totalAssets":54810390737,"totalLiabilities":20296407504,"totalEquity":34513983233,"cash":11827971498,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":54197930136,"operatingIncome":173531136,"netIncome":720921869,"controllingNetIncome":721037212,"ebitda":null,"fcff":6273303508,"cfo":6551700516,"capex":278397008,"totalAssets":43303787276,"totalLiabilities":8391494313,"totalEquity":34912292963,"cash":8603340515,"totalDebt":205119106},{"fiscalYear":2020,"statement":"연결","revenue":29296600231,"operatingIncome":-206716896,"netIncome":-959546106,"controllingNetIncome":-959532335,"ebitda":9746185043,"fcff":1436232214,"cfo":1680388197,"capex":244155983,"totalAssets":37985059200,"totalLiabilities":5768572653,"totalEquity":32216486547,"cash":5333063159,"totalDebt":398208969},{"fiscalYear":2021,"statement":"연결","revenue":32924849512,"operatingIncome":6750170051,"netIncome":6408964000,"controllingNetIncome":6409043373,"ebitda":6943540534,"fcff":-18849016520,"cfo":-3454101876,"capex":15472505657,"totalAssets":80786121395,"totalLiabilities":36685614367,"totalEquity":44100507028,"cash":7005368650,"totalDebt":7498586856},{"fiscalYear":2022,"statement":"연결","revenue":82311425331,"operatingIncome":10766774371,"netIncome":13848283220,"controllingNetIncome":13848388873,"ebitda":null,"fcff":5469802100,"cfo":8023723147,"capex":2555027040,"totalAssets":83269191267,"totalLiabilities":25393695700,"totalEquity":57875495567,"cash":5017209872,"totalDebt":769422312},{"fiscalYear":2023,"statement":"연결","revenue":62368852039,"operatingIncome":-1822762592,"netIncome":-1241295451,"controllingNetIncome":-1241174205,"ebitda":-1811775752,"fcff":8658882717,"cfo":15449306957,"capex":6836795376,"totalAssets":83504079945,"totalLiabilities":27208931846,"totalEquity":56295148099,"cash":5067861402,"totalDebt":417093464},{"fiscalYear":2024,"statement":"연결","revenue":46719353180,"operatingIncome":671031251,"netIncome":1864664671,"controllingNetIncome":1864765037,"ebitda":859776233,"fcff":-268041878,"cfo":6646437506,"capex":6919163191,"totalAssets":68092560200,"totalLiabilities":9640994792,"totalEquity":58451565408,"cash":3990308415,"totalDebt":493670150},{"fiscalYear":2025,"statement":"연결","revenue":37266321862,"operatingIncome":-1547996543,"netIncome":-872142430,"controllingNetIncome":-872120915,"ebitda":-589508674,"fcff":-1334490789,"cfo":-1185746283,"capex":156653702,"totalAssets":68136791825,"totalLiabilities":9192035048,"totalEquity":58944756777,"cash":740799903,"totalDebt":100084132}],"quarterly":[{"stockCode":"046390","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":375243101,"operatingIncome":-1693448228,"netIncome":-1612286624,"prevYearRevenue":12100763779,"prevYearOperatingIncome":320029192,"prevYearNetIncome":535407664,"source":"11014","updatedAt":"2026-08-26T22:32:19.831Z"},{"stockCode":"046390","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":35614567281,"operatingIncome":2823707379,"netIncome":3163039998,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:32:19.840Z"},{"stockCode":"046390","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":353297013,"operatingIncome":-1354877693,"netIncome":-1270521113,"prevYearRevenue":654242612,"prevYearOperatingIncome":-1393545566,"prevYearNetIncome":-1256645594,"source":"11013","updatedAt":"2026-08-26T22:32:19.307Z"},{"stockCode":"046390","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":391237984,"operatingIncome":-1377101182,"netIncome":-1227062218,"prevYearRevenue":622268868,"prevYearOperatingIncome":-1284710128,"prevYearNetIncome":-1166250210,"source":"11012","updatedAt":"2026-08-26T22:32:19.548Z"}]}