{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/073110","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":"073110","name":"엘엠에스","market":"KOSDAQ","sector":"전자부품 제조업","lastPrice":5150,"marketCap":45813138250,"sharesOutstanding":8895755,"asOf":"2026-09-26T15:09:35.411Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":14.75,"ttmPeriod":"25Q3~26Q2","pbr":0.63,"psr":0.66,"evEbitda":null,"ev":54891134025,"fcff":-27066626862,"fcffYield":-0.4931,"roe":-0.162,"revenueGrowth":{"y1":0.0275,"y3":-0.1106,"y5":-0.1028},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.723Z"},"price":{"high52w":6910,"low52w":4505,"fromHigh":-0.2547,"returns":[{"label":"1개월","value":0.0564},{"label":"3개월","value":0.0039},{"label":"6개월","value":-0.0077},{"label":"1년","value":-0.1359},{"label":"3년","value":-0.1571},{"label":"5년","value":-0.4544}]},"dividends":[{"fiscalYear":2025,"dps":220,"yieldPct":4.41,"payoutPct":-13.19},{"fiscalYear":2024,"dps":200,"yieldPct":3.2,"payoutPct":-25.06},{"fiscalYear":2023,"dps":200,"yieldPct":2.24,"payoutPct":-8.86},{"fiscalYear":2022,"dps":200,"yieldPct":2.88,"payoutPct":432.92},{"fiscalYear":2021,"dps":200,"yieldPct":2.23,"payoutPct":62.6},{"fiscalYear":2020,"dps":200,"yieldPct":1.46,"payoutPct":-6.96},{"fiscalYear":2019,"dps":250,"yieldPct":null,"payoutPct":15.36},{"fiscalYear":2018,"dps":150,"yieldPct":null,"payoutPct":16.68}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":109393200148,"operatingIncome":11274141288,"netIncome":6648313123,"controllingNetIncome":6648313123,"ebitda":26314319760,"fcff":14560118419,"cfo":23493222602,"capex":10383379406,"totalAssets":196484604574,"totalLiabilities":78467036849,"totalEquity":118017567725,"cash":45811282926,"totalDebt":62062500000},{"fiscalYear":2019,"statement":"연결","revenue":163181109681,"operatingIncome":9450743765,"netIncome":11109925034,"controllingNetIncome":11109925034,"ebitda":20992061628,"fcff":-13693130644,"cfo":-5799423614,"capex":9365720629,"totalAssets":246427622095,"totalLiabilities":122012876941,"totalEquity":124414745154,"cash":32465955780,"totalDebt":52122680000},{"fiscalYear":2020,"statement":"연결","revenue":119663053394,"operatingIncome":-12457919273,"netIncome":-18465415686,"controllingNetIncome":-18465415686,"ebitda":-3227275588,"fcff":1146663627,"cfo":11088416268,"capex":11393289190,"totalAssets":213658596685,"totalLiabilities":113490817580,"totalEquity":100167779105,"cash":47515469932,"totalDebt":82827206500},{"fiscalYear":2021,"statement":"연결","revenue":95727571590,"operatingIncome":-6446806132,"netIncome":2051742165,"controllingNetIncome":2051742165,"ebitda":-34966944,"fcff":-14819862600,"cfo":6616047804,"capex":23221877881,"totalAssets":227024404142,"totalLiabilities":123416051944,"totalEquity":103608352198,"cash":42583756281,"totalDebt":98252306500},{"fiscalYear":2022,"statement":"연결","revenue":98900190650,"operatingIncome":1464924001,"netIncome":267235615,"controllingNetIncome":267235615,"ebitda":10756838919,"fcff":5982126983,"cfo":10248296496,"capex":6134461198,"totalAssets":228949678922,"totalLiabilities":132322986342,"totalEquity":96626692580,"cash":43106528865,"totalDebt":24995000000},{"fiscalYear":2023,"statement":"연결","revenue":75763936341,"operatingIncome":-8603018728,"netIncome":-13058262669,"controllingNetIncome":-13058262669,"ebitda":2226853157,"fcff":12585337297,"cfo":13853575719,"capex":1923676261,"totalAssets":157063019762,"totalLiabilities":74478676352,"totalEquity":82584343410,"cash":17926781132,"totalDebt":14128833334},{"fiscalYear":2024,"statement":"연결","revenue":67710083550,"operatingIncome":-3669989407,"netIncome":-4615725822,"controllingNetIncome":-4615725822,"ebitda":2337303420,"fcff":5836302786,"cfo":6014348104,"capex":1815794667,"totalAssets":155849233855,"totalLiabilities":78958609319,"totalEquity":76890624536,"cash":24014984885,"totalDebt":169520000},{"fiscalYear":2025,"statement":"연결","revenue":69574137851,"operatingIncome":-9620928001,"netIncome":-12129886806,"controllingNetIncome":-12129886806,"ebitda":-872112807,"fcff":-27066626862,"cfo":-23096979714,"capex":5469933463,"totalAssets":150301289639,"totalLiabilities":77459151590,"totalEquity":72842138049,"cash":12643044225,"totalDebt":21721040000}],"quarterly":[{"stockCode":"073110","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":17845652675,"operatingIncome":-2656484182,"netIncome":-111902839,"prevYearRevenue":14686378881,"prevYearOperatingIncome":-2728576585,"prevYearNetIncome":-3844370953,"source":"11014","updatedAt":"2026-08-26T22:31:41.281Z"},{"stockCode":"073110","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":18946479240,"operatingIncome":-2036928349,"netIncome":-4231053052,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:31:41.285Z"},{"stockCode":"073110","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":22349510645,"operatingIncome":-836352414,"netIncome":3689819840,"prevYearRevenue":14733016793,"prevYearOperatingIncome":-1449540395,"prevYearNetIncome":-1589547359,"source":"11013","updatedAt":"2026-08-26T22:31:40.762Z"},{"stockCode":"073110","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":26680853894,"operatingIncome":1673679655,"netIncome":3759627132,"prevYearRevenue":18048989143,"prevYearOperatingIncome":-3477975075,"prevYearNetIncome":-6197383556,"source":"11012","updatedAt":"2026-08-26T22:31:41.040Z"}]}