{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/083500","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":"083500","name":"에프엔에스테크","market":"KOSDAQ","sector":"특수 목적용 기계 제조업","lastPrice":11840,"marketCap":98347503680,"sharesOutstanding":8306377,"asOf":"2026-09-26T15:09:35.421Z"},"valuation":{"fiscalYear":2025,"per":11.31,"perTtm":9.02,"ttmPeriod":"25Q3~26Q2","pbr":1.17,"psr":1.34,"evEbitda":null,"ev":89253730868,"fcff":4804305459,"fcffYield":0.0538,"roe":0.1083,"revenueGrowth":{"y1":-0.1675,"y3":0.0288,"y5":-0.0433},"operatingIncomeGrowth":{"y1":0.1754,"y3":0.2118,"y5":-0.0147},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.350Z"},"price":{"high52w":23200,"low52w":9800,"fromHigh":-0.4897,"returns":[{"label":"1개월","value":-0.0125},{"label":"3개월","value":-0.172},{"label":"6개월","value":-0.3052},{"label":"1년","value":0.0216},{"label":"3년","value":0.3288},{"label":"5년","value":-0.142}]},"dividends":[{"fiscalYear":2025,"dps":340,"yieldPct":2.4,"payoutPct":30.22},{"fiscalYear":2024,"dps":200,"yieldPct":2.5,"payoutPct":11.06},{"fiscalYear":2023,"dps":80,"yieldPct":0.7,"payoutPct":36},{"fiscalYear":2022,"dps":100,"yieldPct":1.4,"payoutPct":16.7},{"fiscalYear":2021,"dps":50,"yieldPct":0.4,"payoutPct":25.7},{"fiscalYear":2020,"dps":200,"yieldPct":1.7,"payoutPct":19.5}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":46350227854,"operatingIncome":2687292289,"netIncome":3207393356,"controllingNetIncome":null,"ebitda":5082031861,"fcff":-2752470797,"cfo":2939137863,"capex":5999037397,"totalAssets":68708846430,"totalLiabilities":26285950904,"totalEquity":42422895526,"cash":15917274450,"totalDebt":18622091907},{"fiscalYear":2019,"statement":"별도","revenue":34096407724,"operatingIncome":2159346092,"netIncome":1442503499,"controllingNetIncome":null,"ebitda":3556728693,"fcff":3048359530,"cfo":3942092301,"capex":1223825731,"totalAssets":78080139427,"totalLiabilities":32191988260,"totalEquity":45888151167,"cash":22173445568,"totalDebt":19435689598},{"fiscalYear":2020,"statement":"연결","revenue":91909698686,"operatingIncome":11147839402,"netIncome":8214449219,"controllingNetIncome":8185578739,"ebitda":null,"fcff":18066720858,"cfo":21419473829,"capex":3671433430,"totalAssets":112602336531,"totalLiabilities":52537799334,"totalEquity":60064537197,"cash":33641224452,"totalDebt":13911371360},{"fiscalYear":2021,"statement":"연결","revenue":66085795000,"operatingIncome":2356433619,"netIncome":930878486,"controllingNetIncome":1552771110,"ebitda":5587664970,"fcff":-26949813880,"cfo":-9357607571,"capex":17806530975,"totalAssets":99793225276,"totalLiabilities":39303546931,"totalEquity":60489678345,"cash":14634973751,"totalDebt":23613838178},{"fiscalYear":2022,"statement":"연결","revenue":67642003556,"operatingIncome":5815829219,"netIncome":4049584294,"controllingNetIncome":4801932728,"ebitda":9141933225,"fcff":13454043750,"cfo":14628693774,"capex":1515102915,"totalAssets":92366386030,"totalLiabilities":28379947419,"totalEquity":63986438611,"cash":22210186259,"totalDebt":17611199476},{"fiscalYear":2023,"statement":"연결","revenue":38883827391,"operatingIncome":2282069656,"netIncome":1439084726,"controllingNetIncome":1757233787,"ebitda":5100937894,"fcff":9210358306,"cfo":12085195432,"capex":3405277682,"totalAssets":108597629047,"totalLiabilities":43447030049,"totalEquity":65150598998,"cash":25620615021,"totalDebt":17218537229},{"fiscalYear":2024,"statement":"연결","revenue":88482201894,"operatingIncome":8805382808,"netIncome":14567811473,"controllingNetIncome":13994241936,"ebitda":25603496233,"fcff":950930800,"cfo":10197881483,"capex":9763655333,"totalAssets":128914258277,"totalLiabilities":51435801712,"totalEquity":77478456565,"cash":39081894632,"totalDebt":20524240657},{"fiscalYear":2025,"statement":"연결","revenue":73657803682,"operatingIncome":10349896551,"netIncome":9159013551,"controllingNetIncome":8691875828,"ebitda":null,"fcff":4804305459,"cfo":7151438390,"capex":2677755732,"totalAssets":121876000647,"totalLiabilities":34374295778,"totalEquity":87501704869,"cash":29688088348,"totalDebt":20594315536}],"quarterly":[{"stockCode":"083500","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":17209437853,"operatingIncome":3156574871,"netIncome":3263851574,"prevYearRevenue":32417331494,"prevYearOperatingIncome":3820058379,"prevYearNetIncome":3551247028,"source":"11014","updatedAt":"2026-08-26T22:27:26.255Z"},{"stockCode":"083500","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":13515260159,"operatingIncome":1476268913,"netIncome":933902030,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:27:26.261Z"},{"stockCode":"083500","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":12946067787,"operatingIncome":3499572029,"netIncome":3203810525,"prevYearRevenue":13057011023,"prevYearOperatingIncome":1177446313,"prevYearNetIncome":1387517485,"source":"11013","updatedAt":"2026-08-26T22:27:25.728Z"},{"stockCode":"083500","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":14043472515,"operatingIncome":3759177219,"netIncome":3496455509,"prevYearRevenue":29876094647,"prevYearOperatingIncome":4539606454,"prevYearNetIncome":3573742462,"source":"11012","updatedAt":"2026-08-26T22:27:25.963Z"}]}