{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/053610","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":"053610","name":"프로텍","market":"KOSDAQ","sector":"특수 목적용 기계 제조업","lastPrice":73200,"marketCap":658800000000,"sharesOutstanding":9000000,"asOf":"2026-09-26T15:09:35.385Z"},"valuation":{"fiscalYear":2025,"per":13.83,"perTtm":8.17,"ttmPeriod":"25Q3~26Q2","pbr":1.89,"psr":2.86,"evEbitda":11.27,"ev":619588031149,"fcff":-6109687268,"fcffYield":-0.0099,"roe":0.1459,"revenueGrowth":{"y1":0.3538,"y3":0.0507,"y5":0.2166},"operatingIncomeGrowth":{"y1":2.4446,"y3":-0.0831,"y5":0.2464},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.984Z"},"price":{"high52w":96400,"low52w":30600,"fromHigh":-0.2407,"returns":[{"label":"1개월","value":0.1638},{"label":"3개월","value":-0.0161},{"label":"6개월","value":0.3333},{"label":"1년","value":1.4359},{"label":"3년","value":0.658},{"label":"5년","value":1.7111}]},"dividends":[{"fiscalYear":2025,"dps":400,"yieldPct":1.2,"payoutPct":7.56},{"fiscalYear":2024,"dps":400,"yieldPct":1.8,"payoutPct":16.61},{"fiscalYear":2023,"dps":400,"yieldPct":0.9,"payoutPct":17.46},{"fiscalYear":2022,"dps":500,"yieldPct":2.3,"payoutPct":8.45},{"fiscalYear":2021,"dps":400,"yieldPct":1.5,"payoutPct":8.28},{"fiscalYear":2020,"dps":300,"yieldPct":1.2,"payoutPct":25.62},{"fiscalYear":2019,"dps":400,"yieldPct":2.5,"payoutPct":11.15},{"fiscalYear":2018,"dps":300,"yieldPct":2.3,"payoutPct":10.19}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":153993869645,"operatingIncome":32129193695,"netIncome":25418954887,"controllingNetIncome":25933930931,"ebitda":34440583523,"fcff":7336576320,"cfo":8955336121,"capex":1768969607,"totalAssets":198746311150,"totalLiabilities":32674793661,"totalEquity":166071517489,"cash":25517406099,"totalDebt":7552720000},{"fiscalYear":2019,"statement":"연결","revenue":179775053145,"operatingIncome":46006680376,"netIncome":37400833784,"controllingNetIncome":37116108867,"ebitda":48395128846,"fcff":74061035530,"cfo":76216560543,"capex":2287235992,"totalAssets":232522656200,"totalLiabilities":24931538205,"totalEquity":207591117995,"cash":71317717232,"totalDebt":5266688711},{"fiscalYear":2020,"statement":"연결","revenue":86503551330,"operatingIncome":15395009805,"netIncome":11127633694,"controllingNetIncome":11435139457,"ebitda":17799315685,"fcff":10639619636,"cfo":11029272345,"capex":543542316,"totalAssets":227452169198,"totalLiabilities":20728756659,"totalEquity":206723412539,"cash":54529883567,"totalDebt":5020689245},{"fiscalYear":2021,"statement":"연결","revenue":173996810089,"operatingIncome":50332600007,"netIncome":47074768147,"controllingNetIncome":47167102523,"ebitda":52676132560,"fcff":15779252203,"cfo":19814934159,"capex":4137771375,"totalAssets":285629155448,"totalLiabilities":34564151711,"totalEquity":251065003737,"cash":44884054273,"totalDebt":4851741931},{"fiscalYear":2022,"statement":"연결","revenue":198772415105,"operatingIncome":60067389685,"netIncome":43628824796,"controllingNetIncome":43513105457,"ebitda":62455531825,"fcff":42420298437,"cfo":46846584183,"capex":4490515586,"totalAssets":347498429839,"totalLiabilities":42957403204,"totalEquity":304541026635,"cash":60569876502,"totalDebt":9787972343},{"fiscalYear":2023,"statement":"연결","revenue":156071199156,"operatingIncome":17432961864,"netIncome":17091144488,"controllingNetIncome":20614324565,"ebitda":25028833301,"fcff":18054962049,"cfo":25923735944,"capex":8241410192,"totalAssets":362325689771,"totalLiabilities":47924003839,"totalEquity":314401685932,"cash":81854834916,"totalDebt":20981887912},{"fiscalYear":2024,"statement":"연결","revenue":170289499168,"operatingIncome":13443340756,"netIncome":12748104615,"controllingNetIncome":21678998727,"ebitda":22075196523,"fcff":13532901971,"cfo":19066041089,"capex":6058679069,"totalAssets":376765603603,"totalLiabilities":53957967475,"totalEquity":322807636128,"cash":28371482756,"totalDebt":25243150275},{"fiscalYear":2025,"statement":"연결","revenue":230542705719,"operatingIncome":46306851990,"netIncome":35376620336,"controllingNetIncome":47636504129,"ebitda":54979598949,"fcff":-6109687268,"cfo":29622029288,"capex":36407760524,"totalAssets":442823095798,"totalLiabilities":88723394171,"totalEquity":354099701627,"cash":58109886205,"totalDebt":18897917354}],"quarterly":[{"stockCode":"053610","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":51043854828,"operatingIncome":15552015645,"netIncome":11872684077,"prevYearRevenue":43120433050,"prevYearOperatingIncome":4025278909,"prevYearNetIncome":683580236,"source":"11014","updatedAt":"2026-08-26T22:21:35.010Z"},{"stockCode":"053610","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":84640759640,"operatingIncome":18008273289,"netIncome":14884194836,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:21:35.012Z"},{"stockCode":"053610","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":62411826814,"operatingIncome":15418809938,"netIncome":18976866834,"prevYearRevenue":30403196116,"prevYearOperatingIncome":2918324517,"prevYearNetIncome":2416482101,"source":"11013","updatedAt":"2026-08-26T22:21:34.490Z"},{"stockCode":"053610","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":77314344467,"operatingIncome":23097012503,"netIncome":34943233828,"prevYearRevenue":64454895135,"prevYearOperatingIncome":9828238539,"prevYearNetIncome":6203259322,"source":"11012","updatedAt":"2026-08-26T22:21:34.756Z"}]}