{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/054940","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":"054940","name":"엑사이엔씨","market":"KOSDAQ","sector":"실내건축 및 건축마무리 공사업","lastPrice":3685,"marketCap":24448902665,"sharesOutstanding":6634709,"asOf":"2026-09-26T15:09:35.388Z"},"valuation":{"fiscalYear":2025,"per":38.67,"perTtm":4.77,"ttmPeriod":"25Q3~26Q2","pbr":0.35,"psr":0.14,"evEbitda":1.88,"ev":27941334208,"fcff":2304406696,"fcffYield":0.0825,"roe":0.0092,"revenueGrowth":{"y1":-0.1284,"y3":-0.081,"y5":-0.0545},"operatingIncomeGrowth":{"y1":-0.7057,"y3":-0.3546,"y5":0.2095},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.946Z"},"price":{"high52w":4352.112,"low52w":2886.3486,"fromHigh":-0.1533,"returns":[{"label":"1개월","value":0.1016},{"label":"3개월","value":0.2235},{"label":"6개월","value":0.0686},{"label":"1년","value":-0.0159},{"label":"3년","value":-0.2329},{"label":"5년","value":-0.5496}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":224054109961,"operatingIncome":4576512257,"netIncome":-5430500374,"controllingNetIncome":-4218159446,"ebitda":8386003567,"fcff":5109247871,"cfo":5795039051,"capex":1557812850,"totalAssets":125384298545,"totalLiabilities":64642167057,"totalEquity":60742131488,"cash":11176206124,"totalDebt":18409570691},{"fiscalYear":2019,"statement":"연결","revenue":247113216261,"operatingIncome":3029417204,"netIncome":291059237,"controllingNetIncome":-364676586,"ebitda":null,"fcff":-6410407954,"cfo":-5244528692,"capex":1668501106,"totalAssets":143107905745,"totalLiabilities":81828514657,"totalEquity":61279391088,"cash":7274822023,"totalDebt":21357544578},{"fiscalYear":2020,"statement":"연결","revenue":234282452986,"operatingIncome":967781697,"netIncome":-254865090,"controllingNetIncome":-766428036,"ebitda":null,"fcff":-6289012398,"cfo":-5622906724,"capex":1665632386,"totalAssets":162311075415,"totalLiabilities":92464270811,"totalEquity":69846804604,"cash":10504066943,"totalDebt":36640532537},{"fiscalYear":2021,"statement":"연결","revenue":220812568353,"operatingIncome":-4012627481,"netIncome":-3699012265,"controllingNetIncome":-4671643235,"ebitda":-2485330351,"fcff":-12831824868,"cfo":-12442469990,"capex":1382628866,"totalAssets":178816736559,"totalLiabilities":112117536658,"totalEquity":66699199901,"cash":10639376203,"totalDebt":49004213458},{"fiscalYear":2022,"statement":"연결","revenue":228061552193,"operatingIncome":9320487016,"netIncome":7924188182,"controllingNetIncome":7542923591,"ebitda":12016617833,"fcff":25345524122,"cfo":25783577262,"capex":2546791167,"totalAssets":151277696297,"totalLiabilities":77851174067,"totalEquity":73426522230,"cash":22864244247,"totalDebt":33203019553},{"fiscalYear":2023,"statement":"연결","revenue":179914719863,"operatingIncome":3684850794,"netIncome":-892219336,"controllingNetIncome":-757105267,"ebitda":8438128681,"fcff":-19864821,"cfo":2432749286,"capex":3676170039,"totalAssets":137961562185,"totalLiabilities":65186005718,"totalEquity":72775556467,"cash":16703245805,"totalDebt":30924895489},{"fiscalYear":2024,"statement":"연결","revenue":203087664310,"operatingIncome":8512659131,"netIncome":7717020616,"controllingNetIncome":6745675024,"ebitda":null,"fcff":4258376977,"cfo":5734206549,"capex":2661833812,"totalAssets":169367256567,"totalLiabilities":85701986760,"totalEquity":83665269807,"cash":13633734821,"totalDebt":27708965149},{"fiscalYear":2025,"statement":"연결","revenue":177002828337,"operatingIncome":2505252969,"netIncome":1157004125,"controllingNetIncome":632180105,"ebitda":14853947341,"fcff":2304406696,"cfo":7539858807,"capex":6940442752,"totalAssets":158296864390,"totalLiabilities":74434997650,"totalEquity":83861866740,"cash":24749354485,"totalDebt":28241786028}],"quarterly":[{"stockCode":"054940","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":47084434411,"operatingIncome":-144925051,"netIncome":-131457391,"prevYearRevenue":51301712163,"prevYearOperatingIncome":1563334436,"prevYearNetIncome":565374111,"source":"11014","updatedAt":"2026-08-26T22:34:37.959Z"},{"stockCode":"054940","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":51952173373,"operatingIncome":2347936146,"netIncome":3289199523,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:34:37.966Z"},{"stockCode":"054940","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":56052951951,"operatingIncome":1035755959,"netIncome":2186440621,"prevYearRevenue":40405087527,"prevYearOperatingIncome":-1016330310,"prevYearNetIncome":-1205894666,"source":"11013","updatedAt":"2026-08-26T22:34:37.465Z"},{"stockCode":"054940","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":50108438370,"operatingIncome":672980793,"netIncome":-213266111,"prevYearRevenue":37561133026,"prevYearOperatingIncome":1318572184,"prevYearNetIncome":-794843341,"source":"11012","updatedAt":"2026-08-26T22:34:37.717Z"}]}