{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/054540","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":"054540","name":"삼영엠텍","market":"KOSDAQ","sector":"구조용 금속제품, 탱크 및 증기발생기 제조업","lastPrice":6720,"marketCap":87360000000,"sharesOutstanding":13000000,"asOf":"2026-09-26T15:09:35.387Z"},"valuation":{"fiscalYear":2025,"per":6.77,"perTtm":6.28,"ttmPeriod":"25Q3~26Q2","pbr":1.03,"psr":0.74,"evEbitda":null,"ev":82800707840,"fcff":9883302201,"fcffYield":0.1194,"roe":0.1635,"revenueGrowth":{"y1":0.0037,"y3":0.0932,"y5":0.1173},"operatingIncomeGrowth":{"y1":-0.0076,"y3":null,"y5":0.6245},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.943Z"},"price":{"high52w":20200,"low52w":5290,"fromHigh":-0.6673,"returns":[{"label":"1개월","value":0.0244},{"label":"3개월","value":-0.0331},{"label":"6개월","value":-0.3995},{"label":"1년","value":-0.4058},{"label":"3년","value":0.6948},{"label":"5년","value":0.2923}]},"dividends":[{"fiscalYear":2025,"dps":165,"yieldPct":1.12,"payoutPct":16.63},{"fiscalYear":2024,"dps":150,"yieldPct":3.3,"payoutPct":30.44},{"fiscalYear":2023,"dps":100,"yieldPct":2.34,"payoutPct":20.11},{"fiscalYear":2022,"dps":50,"yieldPct":1.31,"payoutPct":null},{"fiscalYear":2021,"dps":70,"yieldPct":1.58,"payoutPct":-12.52},{"fiscalYear":2020,"dps":150,"yieldPct":2.73,"payoutPct":23.92},{"fiscalYear":2019,"dps":100,"yieldPct":2.7,"payoutPct":33.73},{"fiscalYear":2018,"dps":60,"yieldPct":1.8,"payoutPct":54.92}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":69070991840,"operatingIncome":847280908,"netIncome":1273570367,"controllingNetIncome":1403902222,"ebitda":4947110045,"fcff":3219531242,"cfo":2774922278,"capex":477138811,"totalAssets":111608121208,"totalLiabilities":33897439810,"totalEquity":77710681398,"cash":14708909420,"totalDebt":24318004944},{"fiscalYear":2019,"statement":"연결","revenue":69805770389,"operatingIncome":3137052826,"netIncome":3509245369,"controllingNetIncome":3493934867,"ebitda":4889038947,"fcff":10116902466,"cfo":9910806264,"capex":586420286,"totalAssets":119976286743,"totalLiabilities":40097818491,"totalEquity":79878468252,"cash":15470297027,"totalDebt":27686320485},{"fiscalYear":2020,"statement":"연결","revenue":68020419205,"operatingIncome":903299411,"netIncome":6976303832,"controllingNetIncome":7023580886,"ebitda":2680151240,"fcff":8025731707,"cfo":8208315432,"capex":599812793,"totalAssets":111607904598,"totalLiabilities":33204762233,"totalEquity":78403142365,"cash":8108416088,"totalDebt":19174794376},{"fiscalYear":2021,"statement":"연결","revenue":69812139404,"operatingIncome":821438396,"netIncome":-7734487117,"controllingNetIncome":-6779594369,"ebitda":10938002826,"fcff":-4182598840,"cfo":-3947242574,"capex":520159749,"totalAssets":110382024792,"totalLiabilities":37348556277,"totalEquity":73033468515,"cash":8344326926,"totalDebt":27055255039},{"fiscalYear":2022,"statement":"연결","revenue":90676947922,"operatingIncome":-3181086714,"netIncome":-8723170466,"controllingNetIncome":-8233702193,"ebitda":95485862,"fcff":2385241837,"cfo":2564005829,"capex":680325021,"totalAssets":101301618974,"totalLiabilities":37873184476,"totalEquity":63428434498,"cash":8768123079,"totalDebt":26121981941},{"fiscalYear":2023,"statement":"연결","revenue":95749467252,"operatingIncome":5993640463,"netIncome":6211629419,"controllingNetIncome":6031129689,"ebitda":null,"fcff":4122306235,"cfo":3413451587,"capex":544820883,"totalAssets":111581334485,"totalLiabilities":43217179669,"totalEquity":68364154816,"cash":4307409800,"totalDebt":561248715},{"fiscalYear":2024,"statement":"연결","revenue":118020767105,"operatingIncome":10296876318,"netIncome":6041985878,"controllingNetIncome":5977002248,"ebitda":11240052208,"fcff":10008181336,"cfo":10912514379,"capex":1764633843,"totalAssets":115885553311,"totalLiabilities":41663916063,"totalEquity":74221637248,"cash":4712283044,"totalDebt":133500156},{"fiscalYear":2025,"statement":"연결","revenue":118462119821,"operatingIncome":10218600402,"netIncome":13124842847,"controllingNetIncome":12896036475,"ebitda":null,"fcff":9883302201,"cfo":9797760951,"capex":895758325,"totalAssets":544114871207,"totalLiabilities":301285812697,"totalEquity":242829058510,"cash":46662017110,"totalDebt":42102724950}],"quarterly":[{"stockCode":"054540","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":29469166036,"operatingIncome":3410536446,"netIncome":2645944374,"prevYearRevenue":28580757496,"prevYearOperatingIncome":2750164328,"prevYearNetIncome":2923268596,"source":"11014","updatedAt":"2026-08-26T22:28:08.979Z"},{"stockCode":"054540","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":33020733888,"operatingIncome":1501874955,"netIncome":5584187636,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:28:08.983Z"},{"stockCode":"054540","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":130909798559,"operatingIncome":5608632547,"netIncome":4222555714,"prevYearRevenue":26340525952,"prevYearOperatingIncome":2867787956,"prevYearNetIncome":2660347702,"source":"11013","updatedAt":"2026-08-26T22:28:08.430Z"},{"stockCode":"054540","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":131393130946,"operatingIncome":3176195376,"netIncome":1459936444,"prevYearRevenue":29631693945,"prevYearOperatingIncome":2438401045,"prevYearNetIncome":2234363135,"source":"11012","updatedAt":"2026-08-26T22:28:08.720Z"}]}