{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/063440","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":"063440","name":"SM Life Design","market":"KOSDAQ","sector":"기록매체 복제업","lastPrice":1079,"marketCap":48899593756,"sharesOutstanding":45319364,"asOf":"2026-09-26T15:09:35.396Z"},"valuation":{"fiscalYear":2025,"per":8.9,"perTtm":9.37,"ttmPeriod":"25Q3~26Q2","pbr":0.73,"psr":0.92,"evEbitda":null,"ev":42939022943,"fcff":4155133653,"fcffYield":0.0968,"roe":0.0852,"revenueGrowth":{"y1":0.1908,"y3":0.0196,"y5":0.1283},"operatingIncomeGrowth":{"y1":0.2976,"y3":0.2189,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.916Z"},"price":{"high52w":2080,"low52w":998,"fromHigh":-0.4812,"returns":[{"label":"1개월","value":0.0198},{"label":"3개월","value":0.0506},{"label":"6개월","value":-0.3074},{"label":"1년","value":-0.3465},{"label":"3년","value":-0.438},{"label":"5년","value":-0.6607}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":20031354198,"operatingIncome":-885955601,"netIncome":-2016464895,"controllingNetIncome":-1958489010,"ebitda":316736944,"fcff":1875726491,"cfo":2703219830,"capex":829606818,"totalAssets":56362573791,"totalLiabilities":6076439763,"totalEquity":50286134028,"cash":3180270817,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":36981225222,"operatingIncome":423828739,"netIncome":-3025656762,"controllingNetIncome":-3006681418,"ebitda":null,"fcff":2867745302,"cfo":3945927058,"capex":1106821431,"totalAssets":60354836630,"totalLiabilities":11545493759,"totalEquity":48809342871,"cash":7696322070,"totalDebt":4892197303},{"fiscalYear":2020,"statement":"연결","revenue":29166372655,"operatingIncome":-474165994,"netIncome":-3047390638,"controllingNetIncome":-3047390638,"ebitda":1916518957,"fcff":-2634450141,"cfo":-2237844849,"capex":451846266,"totalAssets":57189580501,"totalLiabilities":11001073047,"totalEquity":46188507454,"cash":3511712951,"totalDebt":4546804574},{"fiscalYear":2021,"statement":"연결","revenue":45194027693,"operatingIncome":163728718,"netIncome":1784406318,"controllingNetIncome":1784406318,"ebitda":923357114,"fcff":3112346449,"cfo":3996973472,"capex":998553021,"totalAssets":60085336784,"totalLiabilities":11568115465,"totalEquity":48517221319,"cash":7049567340,"totalDebt":2373567193},{"fiscalYear":2022,"statement":"연결","revenue":50307368054,"operatingIncome":2526964547,"netIncome":2487730793,"controllingNetIncome":2487730793,"ebitda":3379059495,"fcff":-9890087506,"cfo":3009978947,"capex":13046963294,"totalAssets":67671660855,"totalLiabilities":15402903839,"totalEquity":52268757016,"cash":9614937527,"totalDebt":2650240687},{"fiscalYear":2023,"statement":"연결","revenue":47318501515,"operatingIncome":2685360549,"netIncome":4738244746,"controllingNetIncome":4738244746,"ebitda":3946958965,"fcff":4529459151,"cfo":7672097567,"capex":3232327232,"totalAssets":63485548325,"totalLiabilities":6477943192,"totalEquity":57007605133,"cash":7394013210,"totalDebt":901700987},{"fiscalYear":2024,"statement":"연결","revenue":44780387467,"operatingIncome":3526292536,"netIncome":4870454585,"controllingNetIncome":4870454585,"ebitda":19459223428,"fcff":7276110826,"cfo":7322945606,"capex":55910733,"totalAssets":69502056550,"totalLiabilities":7706707879,"totalEquity":61795348671,"cash":6006093807,"totalDebt":916351958},{"fiscalYear":2025,"statement":"연결","revenue":53324973138,"operatingIncome":4575636524,"netIncome":5496856845,"controllingNetIncome":5496856845,"ebitda":null,"fcff":4155133653,"cfo":6759321262,"capex":2720290327,"totalAssets":73466958918,"totalLiabilities":6211416337,"totalEquity":67255542581,"cash":6681765870,"totalDebt":721195057}],"quarterly":[{"stockCode":"063440","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":18481017508,"operatingIncome":2469466031,"netIncome":2483943637,"prevYearRevenue":10041610654,"prevYearOperatingIncome":1349453340,"prevYearNetIncome":1493287528,"source":"11014","updatedAt":"2026-08-26T22:31:07.475Z"},{"stockCode":"063440","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":10759848876,"operatingIncome":-935901597,"netIncome":-604112096,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:31:07.479Z"},{"stockCode":"063440","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":9690642328,"operatingIncome":702947569,"netIncome":842582902,"prevYearRevenue":7205887659,"prevYearOperatingIncome":684989178,"prevYearNetIncome":797666252,"source":"11013","updatedAt":"2026-08-26T22:31:06.952Z"},{"stockCode":"063440","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":14340583394,"operatingIncome":2285301779,"netIncome":2494288073,"prevYearRevenue":16878219095,"prevYearOperatingIncome":2357082912,"prevYearNetIncome":2819359052,"source":"11012","updatedAt":"2026-08-26T22:31:07.188Z"}]}