{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/083470","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":"083470","name":"이엠앤아이","market":"KOSDAQ","sector":"기초 화학물질 제조업","lastPrice":898,"marketCap":19163615442,"sharesOutstanding":21340329,"asOf":"2026-09-26T15:09:35.420Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":null,"pbr":1.85,"psr":1.04,"evEbitda":null,"ev":15976901351,"fcff":null,"fcffYield":null,"roe":-0.3656,"revenueGrowth":{"y1":-0.3811,"y3":-0.1891,"y5":0.1255},"operatingIncomeGrowth":{"y1":-6.6741,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.695Z"},"price":{"high52w":1434,"low52w":648,"fromHigh":-0.3738,"returns":[{"label":"1개월","value":-0.0022},{"label":"3개월","value":-0.0121},{"label":"6개월","value":-0.0827},{"label":"1년","value":-0.1153},{"label":"3년","value":-0.5852},{"label":"5년","value":-0.8269}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":18464633885,"operatingIncome":-721623298,"netIncome":-48766767317,"controllingNetIncome":-48751135333,"ebitda":null,"fcff":null,"cfo":-4537373010,"capex":null,"totalAssets":32297395108,"totalLiabilities":63836062612,"totalEquity":-31538667504,"cash":2117662999,"totalDebt":32888700984},{"fiscalYear":2019,"statement":"연결","revenue":7377847723,"operatingIncome":-3235269519,"netIncome":27249811005,"controllingNetIncome":27249811005,"ebitda":null,"fcff":null,"cfo":-2462706290,"capex":null,"totalAssets":9942298354,"totalLiabilities":5395147991,"totalEquity":4547150363,"cash":939347831,"totalDebt":330477445},{"fiscalYear":2020,"statement":"연결","revenue":10176204938,"operatingIncome":-2512133246,"netIncome":-3648744703,"controllingNetIncome":-3648744703,"ebitda":null,"fcff":-3935074805,"cfo":-3816991045,"capex":140759000,"totalAssets":17736893744,"totalLiabilities":12245040392,"totalEquity":5491853352,"cash":1646369673,"totalDebt":164017336},{"fiscalYear":2021,"statement":"연결","revenue":24904595015,"operatingIncome":-1054654651,"netIncome":-1690899307,"controllingNetIncome":null,"ebitda":1238042955,"fcff":2287722251,"cfo":2411937690,"capex":126750000,"totalAssets":17481556272,"totalLiabilities":10572756324,"totalEquity":6908799948,"cash":4173426067,"totalDebt":141821236},{"fiscalYear":2022,"statement":"연결","revenue":34472979660,"operatingIncome":688619290,"netIncome":-122437316,"controllingNetIncome":-122437316,"ebitda":895413984,"fcff":1748639350,"cfo":2054794421,"capex":311492809,"totalAssets":19598113800,"totalLiabilities":7113488072,"totalEquity":12484625728,"cash":5840564201,"totalDebt":385609065},{"fiscalYear":2023,"statement":"연결","revenue":26311911772,"operatingIncome":-1290663885,"netIncome":-386667305,"controllingNetIncome":-726188520,"ebitda":-828113330,"fcff":-1789290019,"cfo":-1392898524,"capex":415870820,"totalAssets":21673889457,"totalLiabilities":7959007585,"totalEquity":13714881872,"cash":7190247828,"totalDebt":444584097},{"fiscalYear":2024,"statement":"별도","revenue":29699055105,"operatingIncome":339606971,"netIncome":1487148638,"controllingNetIncome":null,"ebitda":null,"fcff":612004004,"cfo":944564566,"capex":427986927,"totalAssets":23551729353,"totalLiabilities":8640911229,"totalEquity":14910818124,"cash":7712485910,"totalDebt":240382258},{"fiscalYear":2025,"statement":"연결","revenue":18380261067,"operatingIncome":-1926977563,"netIncome":-4838402395,"controllingNetIncome":-4616724260,"ebitda":null,"fcff":null,"cfo":-470133211,"capex":null,"totalAssets":13398607856,"totalLiabilities":3224639360,"totalEquity":10173968496,"cash":3649365160,"totalDebt":462651069}],"quarterly":[{"stockCode":"083470","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":2998973890,"operatingIncome":-480618120,"netIncome":-1068263870,"prevYearRevenue":7172696065,"prevYearOperatingIncome":179935740,"prevYearNetIncome":117300751,"source":"11014","updatedAt":"2026-08-26T22:34:49.847Z"},{"stockCode":"083470","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":1732450820,"operatingIncome":-1269147451,"netIncome":-1224555909,"prevYearRevenue":6018305918,"prevYearOperatingIncome":-487178127,"prevYearNetIncome":-647264042,"source":"11013","updatedAt":"2026-08-26T22:34:49.257Z"},{"stockCode":"083470","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":4414242504,"operatingIncome":-273929855,"netIncome":-591284427,"prevYearRevenue":6286471978,"prevYearOperatingIncome":212090217,"prevYearNetIncome":175683345,"source":"11012","updatedAt":"2026-08-26T22:34:49.489Z"}]}