{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/086670","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":"086670","name":"비엠티","market":"KOSDAQ","sector":"일반 목적용 기계 제조업","lastPrice":18750,"marketCap":186110343750,"sharesOutstanding":9925885,"asOf":"2026-09-26T15:09:35.425Z"},"valuation":{"fiscalYear":2025,"per":9.79,"perTtm":8.17,"ttmPeriod":"25Q3~26Q2","pbr":1.25,"psr":1.27,"evEbitda":6.98,"ev":156406885192,"fcff":1663664109,"fcffYield":0.0106,"roe":0.1396,"revenueGrowth":{"y1":0.1068,"y3":0.0114,"y5":0.104},"operatingIncomeGrowth":{"y1":1.3684,"y3":-0.1272,"y5":0.1783},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.696Z"},"price":{"high52w":18750,"low52w":10900,"fromHigh":0,"returns":[{"label":"1개월","value":0.0908},{"label":"3개월","value":0.2677},{"label":"6개월","value":0.2105},{"label":"1년","value":0.5876},{"label":"3년","value":0.3706},{"label":"5년","value":0.5823}]},"dividends":[{"fiscalYear":2025,"dps":600,"yieldPct":5.15,"payoutPct":29.08},{"fiscalYear":2024,"dps":250,"yieldPct":3.42,"payoutPct":55.43},{"fiscalYear":2023,"dps":250,"yieldPct":1.86,"payoutPct":13.37},{"fiscalYear":2022,"dps":200,"yieldPct":1.34,"payoutPct":10.65},{"fiscalYear":2021,"dps":150,"yieldPct":1.29,"payoutPct":27.93},{"fiscalYear":2020,"dps":150,"yieldPct":1.32,"payoutPct":30.55},{"fiscalYear":2019,"dps":150,"yieldPct":2.21,"payoutPct":22.69},{"fiscalYear":2018,"dps":150,"yieldPct":2.04,"payoutPct":17.42}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":76878608639,"operatingIncome":8207253288,"netIncome":6931938869,"controllingNetIncome":6973972268,"ebitda":11550105875,"fcff":-9342677388,"cfo":-5303077890,"capex":4721317679,"totalAssets":110016675241,"totalLiabilities":43805987516,"totalEquity":66210687725,"cash":4481884902,"totalDebt":33900000000},{"fiscalYear":2019,"statement":"연결","revenue":74362153244,"operatingIncome":6376364297,"netIncome":5385385129,"controllingNetIncome":5381029447,"ebitda":9162562914,"fcff":7316071556,"cfo":10455424283,"capex":3915584016,"totalAssets":117489333545,"totalLiabilities":47115240041,"totalEquity":70374093504,"cash":1983642005,"totalDebt":36180000000},{"fiscalYear":2020,"statement":"연결","revenue":89620822090,"operatingIncome":6743344849,"netIncome":4005082001,"controllingNetIncome":4005030373,"ebitda":9470431092,"fcff":-18087676711,"cfo":2919444949,"capex":21816415662,"totalAssets":147938631173,"totalLiabilities":74781435018,"totalEquity":73157196155,"cash":6722077940,"totalDebt":61680000000},{"fiscalYear":2021,"statement":"연결","revenue":107948865273,"operatingIncome":4618606421,"netIncome":5728829234,"controllingNetIncome":5755888210,"ebitda":10786787916,"fcff":-19729215990,"cfo":-800095927,"capex":19961974248,"totalAssets":186310419223,"totalLiabilities":105293393379,"totalEquity":81017025844,"cash":20472675518,"totalDebt":20000000000},{"fiscalYear":2022,"statement":"연결","revenue":142089682435,"operatingIncome":23031433331,"netIncome":14916198532,"controllingNetIncome":14997554756,"ebitda":25678273671,"fcff":-32279028403,"cfo":-2185469367,"capex":31678911088,"totalAssets":237902341566,"totalLiabilities":131538860414,"totalEquity":106363481152,"cash":2852081184,"totalDebt":7286984970},{"fiscalYear":2023,"statement":"연결","revenue":149605878145,"operatingIncome":17432433899,"netIncome":16724890339,"controllingNetIncome":16847145091,"ebitda":35858499604,"fcff":-15781719959,"cfo":14483319226,"capex":34103360454,"totalAssets":249332426555,"totalLiabilities":128065256246,"totalEquity":121267170309,"cash":8554498005,"totalDebt":39603980000},{"fiscalYear":2024,"statement":"연결","revenue":132809349767,"operatingIncome":6465786455,"netIncome":4045184063,"controllingNetIncome":4118333958,"ebitda":23414447351,"fcff":11249139050,"cfo":11864993813,"capex":3809071389,"totalAssets":249671398943,"totalLiabilities":126640338071,"totalEquity":123031060872,"cash":1931262602,"totalDebt":0},{"fiscalYear":2025,"statement":"연결","revenue":146991337484,"operatingIncome":15313601466,"netIncome":18937581864,"controllingNetIncome":19009675623,"ebitda":22417165664,"fcff":1663664109,"cfo":10149638624,"capex":10984225210,"totalAssets":262640351911,"totalLiabilities":113201167855,"totalEquity":149439184056,"cash":29703458558,"totalDebt":null}],"quarterly":[{"stockCode":"086670","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":37463591230,"operatingIncome":5812584667,"netIncome":12541139540,"prevYearRevenue":32655135560,"prevYearOperatingIncome":-6669667,"prevYearNetIncome":-1517885817,"source":"11014","updatedAt":"2026-08-26T22:25:12.284Z"},{"stockCode":"086670","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":33661058740,"operatingIncome":3307213008,"netIncome":1713444154,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:25:12.286Z"},{"stockCode":"086670","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":35569216432,"operatingIncome":1771664657,"netIncome":3642838882,"prevYearRevenue":36597570765,"prevYearOperatingIncome":2776806768,"prevYearNetIncome":3588020744,"source":"11013","updatedAt":"2026-08-26T22:25:11.769Z"},{"stockCode":"086670","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":48647105456,"operatingIncome":6295774407,"netIncome":4882986636,"prevYearRevenue":39269116749,"prevYearOperatingIncome":3416997023,"prevYearNetIncome":1094977426,"source":"11012","updatedAt":"2026-08-26T22:25:12.049Z"}]}