{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/054090","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":"054090","name":"삼진엘앤디","market":"KOSDAQ","sector":"그외 기타 제품 제조업","lastPrice":1023,"marketCap":25533294336,"sharesOutstanding":24959232,"asOf":"2026-09-26T15:09:35.386Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":7.46,"ttmPeriod":"25Q3~26Q2","pbr":0.68,"psr":0.19,"evEbitda":1.31,"ev":8885669284,"fcff":9058336660,"fcffYield":1.0194,"roe":-0.2027,"revenueGrowth":{"y1":-0.2129,"y3":-0.1899,"y5":-0.0549},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.823Z"},"price":{"high52w":1330,"low52w":628,"fromHigh":-0.2308,"returns":[{"label":"1개월","value":0.0503},{"label":"3개월","value":0.1354},{"label":"6개월","value":0.0449},{"label":"1년","value":0.2266},{"label":"3년","value":-0.4455},{"label":"5년","value":-0.6973}]},"dividends":[{"fiscalYear":2021,"dps":50,"yieldPct":1.5,"payoutPct":125.4},{"fiscalYear":2020,"dps":75,"yieldPct":2.2,"payoutPct":-119.1},{"fiscalYear":2018,"dps":75,"yieldPct":3.6,"payoutPct":104}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":215217526238,"operatingIncome":7568077794,"netIncome":1739206594,"controllingNetIncome":2676294658,"ebitda":19198245125,"fcff":7226200,"cfo":14328117423,"capex":15286071204,"totalAssets":171051336490,"totalLiabilities":78904308317,"totalEquity":92147028173,"cash":25454629365,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":230790590349,"operatingIncome":3849652981,"netIncome":459780903,"controllingNetIncome":2391843554,"ebitda":7760167331,"fcff":12248070748,"cfo":18013063755,"capex":6976072917,"totalAssets":170409135959,"totalLiabilities":77800416760,"totalEquity":92608719199,"cash":27839554324,"totalDebt":null},{"fiscalYear":2020,"statement":"연결","revenue":180806491643,"operatingIncome":2158416587,"netIncome":-1466929811,"controllingNetIncome":-3022048574,"ebitda":9057622612,"fcff":-4803103902,"cfo":-2019637873,"capex":3790273031,"totalAssets":158976436229,"totalLiabilities":72838238241,"totalEquity":86138197988,"cash":21628351628,"totalDebt":null},{"fiscalYear":2021,"statement":"연결","revenue":221951009681,"operatingIncome":-791075670,"netIncome":987949590,"controllingNetIncome":5530567684,"ebitda":1435148265,"fcff":974476663,"cfo":5739649289,"capex":5936640743,"totalAssets":197172740046,"totalLiabilities":101945231350,"totalEquity":95227508696,"cash":30424923796,"totalDebt":null},{"fiscalYear":2022,"statement":"연결","revenue":256482274502,"operatingIncome":-1520787922,"netIncome":-1612685986,"controllingNetIncome":-1060580796,"ebitda":4996409398,"fcff":-11843303440,"cfo":-4806158027,"capex":8693605908,"totalAssets":203606079851,"totalLiabilities":110665430533,"totalEquity":92940649318,"cash":21400935904,"totalDebt":null},{"fiscalYear":2023,"statement":"연결","revenue":212735144757,"operatingIncome":-14446647071,"netIncome":-22942983065,"controllingNetIncome":-22498482969,"ebitda":-2292618120,"fcff":-3149957205,"cfo":3866474118,"capex":10045113754,"totalAssets":181406979960,"totalLiabilities":110423934149,"totalEquity":70983045811,"cash":19386900195,"totalDebt":null},{"fiscalYear":2024,"statement":"연결","revenue":173217410933,"operatingIncome":-8939281749,"netIncome":-21700083425,"controllingNetIncome":-20842796679,"ebitda":6219554726,"fcff":-3313369188,"cfo":883598757,"capex":7672790640,"totalAssets":147277264729,"totalLiabilities":99996839683,"totalEquity":47280425046,"cash":16677604673,"totalDebt":null},{"fiscalYear":2025,"statement":"연결","revenue":136342510480,"operatingIncome":-1973808837,"netIncome":-10554485745,"controllingNetIncome":-8486674324,"ebitda":6758803725,"fcff":9058336660,"cfo":11664064932,"capex":5217215556,"totalAssets":120117444684,"totalLiabilities":82262024129,"totalEquity":37855420555,"cash":16647625052,"totalDebt":null}],"quarterly":[{"stockCode":"054090","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":36411832172,"operatingIncome":933082606,"netIncome":2709195723,"prevYearRevenue":51623960323,"prevYearOperatingIncome":-349305354,"prevYearNetIncome":-4664351920,"source":"11014","updatedAt":"2026-08-26T22:34:12.262Z"},{"stockCode":"054090","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":28912139640,"operatingIncome":-818114266,"netIncome":-2466794249,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:34:12.265Z"},{"stockCode":"054090","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":35888754655,"operatingIncome":678559350,"netIncome":3845893460,"prevYearRevenue":39773005474,"prevYearOperatingIncome":-3018554763,"prevYearNetIncome":-4141377291,"source":"11013","updatedAt":"2026-08-26T22:34:11.743Z"},{"stockCode":"054090","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":40383530751,"operatingIncome":1368472027,"netIncome":-667336031,"prevYearRevenue":31337682619,"prevYearOperatingIncome":880387005,"prevYearNetIncome":-6655509928,"source":"11012","updatedAt":"2026-08-26T22:34:12.027Z"}]}