{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/048870","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":"048870","name":"시너지이노베이션","market":"KOSDAQ","sector":"의료용 기기 제조업","lastPrice":1470,"marketCap":129517235610,"sharesOutstanding":88106963,"asOf":"2026-09-26T15:09:35.377Z"},"valuation":{"fiscalYear":2025,"per":43.01,"perTtm":6.99,"ttmPeriod":"25Q3~26Q2","pbr":0.61,"psr":1.15,"evEbitda":4.23,"ev":97833489311,"fcff":8453461199,"fcffYield":0.0864,"roe":0.0153,"revenueGrowth":{"y1":0.2477,"y3":0.5507,"y5":0.104},"operatingIncomeGrowth":{"y1":0.1896,"y3":1.5155,"y5":0.1093},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.820Z"},"price":{"high52w":2635,"low52w":1445,"fromHigh":-0.4421,"returns":[{"label":"1개월","value":-0.1139},{"label":"3개월","value":-0.0937},{"label":"6개월","value":-0.3378},{"label":"1년","value":-0.4346},{"label":"3년","value":-0.5304},{"label":"5년","value":-0.6379}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":44445903376,"operatingIncome":4168498889,"netIncome":-2177598174,"controllingNetIncome":null,"ebitda":7246497849,"fcff":-3650607241,"cfo":2814266013,"capex":6464873254,"totalAssets":122005091528,"totalLiabilities":51411579505,"totalEquity":70593512023,"cash":13317266850,"totalDebt":30045793127},{"fiscalYear":2019,"statement":"연결","revenue":54585276130,"operatingIncome":1181751808,"netIncome":4221716122,"controllingNetIncome":3347295758,"ebitda":5932802169,"fcff":-1785053243,"cfo":5330402542,"capex":7115455785,"totalAssets":147294985842,"totalLiabilities":54619770662,"totalEquity":92675215180,"cash":11269089436,"totalDebt":33782054302},{"fiscalYear":2020,"statement":"연결","revenue":68947306406,"operatingIncome":11407821910,"netIncome":-19484821300,"controllingNetIncome":-21412052654,"ebitda":17796309270,"fcff":5787996685,"cfo":10204322059,"capex":4416325374,"totalAssets":158312888429,"totalLiabilities":57886211820,"totalEquity":100426676609,"cash":18901955331,"totalDebt":22880500298},{"fiscalYear":2021,"statement":"연결","revenue":80964297298,"operatingIncome":13417959565,"netIncome":9668366398,"controllingNetIncome":5719033396,"ebitda":18235419039,"fcff":18150053119,"cfo":20422567643,"capex":2272514524,"totalAssets":202699275807,"totalLiabilities":64424745511,"totalEquity":138274530296,"cash":18998744610,"totalDebt":29104036825},{"fiscalYear":2022,"statement":"연결","revenue":30318933142,"operatingIncome":1203893696,"netIncome":22815646806,"controllingNetIncome":16127599569,"ebitda":23745423732,"fcff":11749143831,"cfo":12870014585,"capex":1120870754,"totalAssets":227375841938,"totalLiabilities":55711716159,"totalEquity":171664125779,"cash":2638429628,"totalDebt":34410436388},{"fiscalYear":2023,"statement":"연결","revenue":83214793566,"operatingIncome":14984595606,"netIncome":7546245742,"controllingNetIncome":2304761750,"ebitda":19074938151,"fcff":33402296112,"cfo":35366544936,"capex":1964248824,"totalAssets":285901063800,"totalLiabilities":63313773458,"totalEquity":222587290342,"cash":61874112327,"totalDebt":25660382133},{"fiscalYear":2024,"statement":"연결","revenue":90605209448,"operatingIncome":16109545847,"netIncome":18144059936,"controllingNetIncome":10370684403,"ebitda":null,"fcff":24415977552,"cfo":26474525193,"capex":2207666526,"totalAssets":314061064693,"totalLiabilities":78956909614,"totalEquity":235104155079,"cash":71476139800,"totalDebt":40131497443},{"fiscalYear":2025,"statement":"연결","revenue":113050025181,"operatingIncome":19163813549,"netIncome":11184715337,"controllingNetIncome":3011341243,"ebitda":23119257954,"fcff":8453461199,"cfo":14777578741,"capex":6975955722,"totalAssets":336885342158,"totalLiabilities":64491719673,"totalEquity":272393622485,"cash":65684895707,"totalDebt":34001149408}],"quarterly":[{"stockCode":"048870","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":30365866883,"operatingIncome":6373629282,"netIncome":6218599394,"prevYearRevenue":24217474762,"prevYearOperatingIncome":4074302036,"prevYearNetIncome":-7920447736,"source":"11014","updatedAt":"2026-08-26T22:25:38.577Z"},{"stockCode":"048870","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":27756925379,"operatingIncome":3307887470,"netIncome":-1028559215,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:25:38.580Z"},{"stockCode":"048870","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":27031055648,"operatingIncome":3820518808,"netIncome":5642289404,"prevYearRevenue":27242106360,"prevYearOperatingIncome":4788466775,"prevYearNetIncome":2550893926,"source":"11013","updatedAt":"2026-08-26T22:25:38.067Z"},{"stockCode":"048870","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":31407849783,"operatingIncome":5378199709,"netIncome":7708060023,"prevYearRevenue":27685126559,"prevYearOperatingIncome":4693830022,"prevYearNetIncome":3443781232,"source":"11012","updatedAt":"2026-08-26T22:25:38.316Z"}]}