{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/058610","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":"058610","name":"에스피지","market":"KOSDAQ","sector":"전동기, 발전기 및 전기 변환 · 공급 · 제어 장치 제조업","lastPrice":98800,"marketCap":2191123168000,"sharesOutstanding":22177360,"asOf":"2026-09-26T15:09:35.390Z"},"valuation":{"fiscalYear":2025,"per":239.9,"perTtm":230.48,"ttmPeriod":"25Q3~26Q2","pbr":8.49,"psr":6.41,"evEbitda":87.5,"ev":2216225605029,"fcff":24820319222,"fcffYield":0.0112,"roe":0.0357,"revenueGrowth":{"y1":-0.1205,"y3":-0.0812,"y5":-0.0075},"operatingIncomeGrowth":{"y1":0.4543,"y3":-0.1104,"y5":-0.0016},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.318Z"},"price":{"high52w":158100,"low52w":26500,"fromHigh":-0.3751,"returns":[{"label":"1개월","value":0.0658},{"label":"3개월","value":0.3646},{"label":"6개월","value":-0.1123},{"label":"1년","value":2.7567},{"label":"3년","value":1.4216},{"label":"5년","value":8.0642}]},"dividends":[{"fiscalYear":2025,"dps":150,"yieldPct":0.4,"payoutPct":60.7},{"fiscalYear":2024,"dps":150,"yieldPct":0.7,"payoutPct":25.36},{"fiscalYear":2023,"dps":200,"yieldPct":0.6,"payoutPct":40.34},{"fiscalYear":2022,"dps":200,"yieldPct":1.2,"payoutPct":22.53},{"fiscalYear":2021,"dps":250,"yieldPct":2.2,"payoutPct":23.7},{"fiscalYear":2020,"dps":150,"yieldPct":1.9,"payoutPct":22.39},{"fiscalYear":2019,"dps":100,"yieldPct":1.4,"payoutPct":27.02},{"fiscalYear":2018,"dps":100,"yieldPct":1.6,"payoutPct":25.83}],"annual":[{"fiscalYear":2015,"statement":"연결","revenue":138807894016,"operatingIncome":7950080182,"netIncome":4933465081,"controllingNetIncome":4933465081,"ebitda":11576006904,"fcff":3196695041,"cfo":6061761512,"capex":4198960356,"totalAssets":157240106875,"totalLiabilities":81701698017,"totalEquity":75538408858,"cash":16821705845,"totalDebt":53189397351},{"fiscalYear":2016,"statement":"연결","revenue":152272421512,"operatingIncome":6136801793,"netIncome":15536047433,"controllingNetIncome":15451681438,"ebitda":9710001023,"fcff":8639210788,"cfo":18748914005,"capex":11303934894,"totalAssets":246130814201,"totalLiabilities":145230480836,"totalEquity":100900333365,"cash":29961831639,"totalDebt":85457684340},{"fiscalYear":2017,"statement":"연결","revenue":295751093253,"operatingIncome":6373328047,"netIncome":-4125610855,"controllingNetIncome":-3241708309,"ebitda":11731201585,"fcff":-27942306694,"cfo":-15885890065,"capex":14024186735,"totalAssets":246662317765,"totalLiabilities":149998455633,"totalEquity":96663862132,"cash":15491410209,"totalDebt":94150165005},{"fiscalYear":2018,"statement":"연결","revenue":305413293865,"operatingIncome":12100531461,"netIncome":8025965681,"controllingNetIncome":7770759214,"ebitda":17507428047,"fcff":4895718119,"cfo":9184026404,"capex":6197617230,"totalAssets":275225378822,"totalLiabilities":149867903995,"totalEquity":125357474827,"cash":15211350672,"totalDebt":83467839159},{"fiscalYear":2019,"statement":"연결","revenue":315161067249,"operatingIncome":10295030321,"netIncome":6802471400,"controllingNetIncome":7429900885,"ebitda":16748543916,"fcff":5865501138,"cfo":8248699148,"capex":4658145388,"totalAssets":275739191231,"totalLiabilities":144510273365,"totalEquity":131228917866,"cash":15229101949,"totalDebt":83551976160},{"fiscalYear":2020,"statement":"연결","revenue":354832505759,"operatingIncome":18080435171,"netIncome":14080552105,"controllingNetIncome":13450378875,"ebitda":24248899162,"fcff":11092481152,"cfo":14763425788,"capex":5163645156,"totalAssets":288389865293,"totalLiabilities":143601025132,"totalEquity":144788840161,"cash":12577595689,"totalDebt":76876952810},{"fiscalYear":2021,"statement":"연결","revenue":416334206457,"operatingIncome":23536436082,"netIncome":22918185562,"controllingNetIncome":22918185562,"ebitda":29589721919,"fcff":-19082233001,"cfo":-15628773967,"capex":5090805607,"totalAssets":365091020584,"totalLiabilities":171999762039,"totalEquity":193091258545,"cash":18182417175,"totalDebt":99434256214},{"fiscalYear":2022,"statement":"연결","revenue":440476416653,"operatingIncome":25478930710,"netIncome":19682611034,"controllingNetIncome":19682611034,"ebitda":32710783339,"fcff":19148117600,"cfo":22297351939,"capex":5956096040,"totalAssets":354343809612,"totalLiabilities":140851045915,"totalEquity":213492763697,"cash":21692717154,"totalDebt":85199907054},{"fiscalYear":2023,"statement":"연결","revenue":393785730793,"operatingIncome":15969877847,"netIncome":10995238460,"controllingNetIncome":10995238460,"ebitda":22787782184,"fcff":32754269277,"cfo":34926408559,"capex":5270209637,"totalAssets":346986705154,"totalLiabilities":128084871753,"totalEquity":218901833401,"cash":32206836747,"totalDebt":1924885124},{"fiscalYear":2024,"statement":"연결","revenue":388476767485,"operatingIncome":12335226942,"netIncome":13113747075,"controllingNetIncome":13113747075,"ebitda":19178565788,"fcff":6813321809,"cfo":11302814082,"capex":7146859916,"totalAssets":397514155964,"totalLiabilities":143378467479,"totalEquity":254135688485,"cash":27975197832,"totalDebt":14417851759},{"fiscalYear":2025,"statement":"연결","revenue":341670161923,"operatingIncome":17939051891,"netIncome":9133325305,"controllingNetIncome":9133325305,"ebitda":25327894086,"fcff":24820319222,"cfo":28370862455,"capex":5037590836,"totalAssets":428472044456,"totalLiabilities":170487845915,"totalEquity":257984198541,"cash":42023986997,"totalDebt":67126424026}],"quarterly":[{"stockCode":"058610","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":84082160608,"operatingIncome":4932927705,"netIncome":3645966105,"prevYearRevenue":92205717131,"prevYearOperatingIncome":3310515327,"prevYearNetIncome":2485421607,"source":"11014","updatedAt":"2026-08-26T22:19:59.557Z"},{"stockCode":"058610","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":83825530736,"operatingIncome":4996455998,"netIncome":-38593126,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:19:59.560Z"},{"stockCode":"058610","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":80831733473,"operatingIncome":4485708061,"netIncome":3463975295,"prevYearRevenue":93295288620,"prevYearOperatingIncome":4089414047,"prevYearNetIncome":3117701392,"source":"11013","updatedAt":"2026-08-26T22:19:59.029Z"},{"stockCode":"058610","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":88770106736,"operatingIncome":3996957638,"netIncome":2435275070,"prevYearRevenue":80467181959,"prevYearOperatingIncome":3920254141,"prevYearNetIncome":2408250934,"source":"11012","updatedAt":"2026-08-26T22:19:59.269Z"}]}