{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/065420","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":"065420","name":"에스아이리소스","market":"KOSDAQ","sector":"기타 화학제품 제조업","lastPrice":940,"marketCap":7283384140,"sharesOutstanding":7748281,"asOf":"2026-09-26T15:09:35.399Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.7,"psr":0.35,"evEbitda":null,"ev":8670277370,"fcff":-2855873916,"fcffYield":-0.3294,"roe":-0.2165,"revenueGrowth":{"y1":0.9787,"y3":0.6412,"y5":0.092},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.758Z"},"price":{"high52w":3450,"low52w":940,"fromHigh":-0.7275,"returns":[{"label":"1개월","value":0},{"label":"3개월","value":-0.4719},{"label":"6개월","value":-0.621},{"label":"1년","value":-0.6519},{"label":"3년","value":-0.7108},{"label":"5년","value":-0.9316}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":28204423002,"operatingIncome":-64210334,"netIncome":-1929240922,"controllingNetIncome":-2931622433,"ebitda":1587866402,"fcff":-761911004,"cfo":-472522963,"capex":336188041,"totalAssets":28831411388,"totalLiabilities":10471405830,"totalEquity":18360005558,"cash":2129758491,"totalDebt":2449977583},{"fiscalYear":2019,"statement":"별도","revenue":12830793523,"operatingIncome":549255301,"netIncome":-11015441412,"controllingNetIncome":null,"ebitda":5036381402,"fcff":-955176292,"cfo":-1341292307,"capex":73509552,"totalAssets":13041167831,"totalLiabilities":1530967771,"totalEquity":11510200060,"cash":6328557672,"totalDebt":27354323},{"fiscalYear":2020,"statement":"별도","revenue":13425932666,"operatingIncome":364930582,"netIncome":1175593826,"controllingNetIncome":1175593826,"ebitda":505086606,"fcff":-6769499379,"cfo":-4432959129,"capex":2347810857,"totalAssets":15361563346,"totalLiabilities":1902707665,"totalEquity":13458855681,"cash":1960667201,"totalDebt":167613028},{"fiscalYear":2021,"statement":"별도","revenue":21003250973,"operatingIncome":2002251727,"netIncome":3903137993,"controllingNetIncome":null,"ebitda":2023908961,"fcff":30210817,"cfo":613473199,"capex":592401241,"totalAssets":20188022388,"totalLiabilities":1720828366,"totalEquity":18467194022,"cash":2687220456,"totalDebt":667613028},{"fiscalYear":2022,"statement":"별도","revenue":4717220355,"operatingIncome":-2274037825,"netIncome":-963295258,"controllingNetIncome":null,"ebitda":-2269985610,"fcff":-5004648789,"cfo":-4453227852,"capex":555169387,"totalAssets":20049909299,"totalLiabilities":2390729600,"totalEquity":17659179699,"cash":885408618,"totalDebt":1696289761},{"fiscalYear":2023,"statement":"별도","revenue":7041912337,"operatingIncome":-8594306168,"netIncome":-9274263535,"controllingNetIncome":null,"ebitda":-8551123087,"fcff":-2145326845,"cfo":-1629290385,"capex":583014076,"totalAssets":13402796881,"totalLiabilities":3612351764,"totalEquity":9790445117,"cash":1374218929,"totalDebt":1812233935},{"fiscalYear":2024,"statement":"별도","revenue":10538164218,"operatingIncome":-3692024753,"netIncome":-2098858043,"controllingNetIncome":null,"ebitda":-3482499326,"fcff":-826025491,"cfo":-587360735,"capex":324185801,"totalAssets":14882121796,"totalLiabilities":7258880771,"totalEquity":7623241025,"cash":554037588,"totalDebt":1050740046},{"fiscalYear":2025,"statement":"별도","revenue":20851578595,"operatingIncome":-2895413186,"netIncome":-1958381187,"controllingNetIncome":null,"ebitda":-2723513721,"fcff":-2855873916,"cfo":-2922915267,"capex":13581716,"totalAssets":17189453891,"totalLiabilities":6721432275,"totalEquity":10468021616,"cash":2337086667,"totalDebt":3723979897}],"quarterly":[{"stockCode":"065420","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":8845430382,"operatingIncome":-1042585687,"netIncome":-1007812216,"prevYearRevenue":689594998,"prevYearOperatingIncome":-908190379,"prevYearNetIncome":-619933054,"source":"11014","updatedAt":"2026-08-26T22:36:08.016Z"},{"stockCode":"065420","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":4154436153,"operatingIncome":-820262379,"netIncome":-601534036,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:36:08.021Z"},{"stockCode":"065420","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":9544504609,"operatingIncome":-1218755245,"netIncome":-1122278055,"prevYearRevenue":1117952045,"prevYearOperatingIncome":-931681720,"prevYearNetIncome":-418677761,"source":"11013","updatedAt":"2026-08-26T22:36:07.401Z"},{"stockCode":"065420","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":3762917610,"operatingIncome":-358219352,"netIncome":-1223799694,"prevYearRevenue":6733760015,"prevYearOperatingIncome":-100883400,"prevYearNetIncome":69642826,"source":"11012","updatedAt":"2026-08-26T22:36:07.759Z"}]}