{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/052020","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":"052020","name":"에스티큐브","market":"KOSDAQ","sector":"기계장비 및 관련 물품 도매업","lastPrice":7700,"marketCap":523471340700,"sharesOutstanding":67983291,"asOf":"2026-09-26T15:09:35.382Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":7.26,"psr":74.95,"evEbitda":null,"ev":516051892288,"fcff":-20439667483,"fcffYield":-0.0396,"roe":-0.262,"revenueGrowth":{"y1":-0.3818,"y3":0.0348,"y5":-0.0715},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.977Z"},"price":{"high52w":22100,"low52w":6490,"fromHigh":-0.6516,"returns":[{"label":"1개월","value":-0.0423},{"label":"3개월","value":-0.125},{"label":"6개월","value":-0.6053},{"label":"1년","value":0.0784},{"label":"3년","value":-0.3605},{"label":"5년","value":-0.1937}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":11073434408,"operatingIncome":-10637876091,"netIncome":-10706791947,"controllingNetIncome":-10706791947,"ebitda":-9178795523,"fcff":-5970934538,"cfo":-5960227823,"capex":11681715,"totalAssets":58615483452,"totalLiabilities":19913684089,"totalEquity":38701799363,"cash":23114814245,"totalDebt":11726025268},{"fiscalYear":2019,"statement":"연결","revenue":17388631318,"operatingIncome":-3084161336,"netIncome":-12047484082,"controllingNetIncome":-12047484082,"ebitda":-875637173,"fcff":-175468689,"cfo":-192990683,"capex":40937067,"totalAssets":52377928087,"totalLiabilities":23562403304,"totalEquity":28815524783,"cash":18423266966,"totalDebt":14708040885},{"fiscalYear":2020,"statement":"연결","revenue":10121806036,"operatingIncome":-12732185357,"netIncome":-15950423364,"controllingNetIncome":-15950423364,"ebitda":-11323505077,"fcff":-10247331896,"cfo":-10292297264,"capex":44780026,"totalAssets":50453117675,"totalLiabilities":14427493383,"totalEquity":36025624292,"cash":28237469556,"totalDebt":5208902771},{"fiscalYear":2021,"statement":"연결","revenue":7926018248,"operatingIncome":-18950232263,"netIncome":-21529904686,"controllingNetIncome":-21529904686,"ebitda":-17823291825,"fcff":-17448771951,"cfo":-17148432225,"capex":373373988,"totalAssets":25860868897,"totalLiabilities":9696432069,"totalEquity":16164436828,"cash":14125233319,"totalDebt":3805461104},{"fiscalYear":2022,"statement":"연결","revenue":6302336682,"operatingIncome":-18910659422,"netIncome":-18891877945,"controllingNetIncome":-18891877945,"ebitda":-17725713534,"fcff":-16171063887,"cfo":-16084610114,"capex":195271348,"totalAssets":61069438991,"totalLiabilities":9849767657,"totalEquity":51219671334,"cash":21862313422,"totalDebt":1920440432},{"fiscalYear":2023,"statement":"연결","revenue":5827090761,"operatingIncome":-26040976824,"netIncome":-24499001254,"controllingNetIncome":-24499001254,"ebitda":-24981870479,"fcff":-24699508653,"cfo":-24738000129,"capex":31315876,"totalAssets":45957202335,"totalLiabilities":10649014880,"totalEquity":35308187455,"cash":19762267851,"totalDebt":1763048906},{"fiscalYear":2024,"statement":"연결","revenue":11297657663,"operatingIncome":-22615554990,"netIncome":-21436613481,"controllingNetIncome":-21436613481,"ebitda":-21404070465,"fcff":-23762377557,"cfo":-23896720409,"capex":20699137,"totalAssets":111904280105,"totalLiabilities":17628385814,"totalEquity":94275894291,"cash":34668032153,"totalDebt":10117795423},{"fiscalYear":2025,"statement":"연결","revenue":6984004773,"operatingIncome":-23472593414,"netIncome":-21799678281,"controllingNetIncome":-21799678281,"ebitda":-21560576562,"fcff":-20439667483,"cfo":-19775092435,"capex":929217807,"totalAssets":90233534998,"totalLiabilities":18111976406,"totalEquity":72121558592,"cash":16928779248,"totalDebt":9509330836}],"quarterly":[{"stockCode":"052020","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":1504038463,"operatingIncome":-5831078271,"netIncome":-5235065199,"prevYearRevenue":3208495764,"prevYearOperatingIncome":-6347117985,"prevYearNetIncome":-6295524467,"source":"11014","updatedAt":"2026-08-26T22:21:33.417Z"},{"stockCode":"052020","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":2737005277,"operatingIncome":-6977306921,"netIncome":-6560544195,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:21:33.419Z"},{"stockCode":"052020","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":1362832131,"operatingIncome":-7305470425,"netIncome":-6748363944,"prevYearRevenue":1808116793,"prevYearOperatingIncome":-5165561879,"prevYearNetIncome":-4570042422,"source":"11013","updatedAt":"2026-08-26T22:21:32.884Z"},{"stockCode":"052020","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":1502008589,"operatingIncome":-6057902318,"netIncome":-5525384663,"prevYearRevenue":934844240,"prevYearOperatingIncome":-5498646343,"prevYearNetIncome":-5434026465,"source":"11012","updatedAt":"2026-08-26T22:21:33.139Z"}]}