{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/092870","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":"092870","name":"엑시콘","market":"KOSDAQ","sector":"특수 목적용 기계 제조업","lastPrice":38000,"marketCap":495930286000,"sharesOutstanding":13050797,"asOf":"2026-09-26T15:09:35.434Z"},"valuation":{"fiscalYear":2025,"per":55.33,"perTtm":23.88,"ttmPeriod":"25Q3~26Q2","pbr":2.53,"psr":7.51,"evEbitda":271.88,"ev":450106956196,"fcff":-7246974389,"fcffYield":-0.0161,"roe":0.0481,"revenueGrowth":{"y1":1.0887,"y3":-0.1019,"y5":-0.0042},"operatingIncomeGrowth":{"y1":null,"y3":-0.8015,"y5":-0.6043},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.421Z"},"price":{"high52w":40750,"low52w":10960,"fromHigh":-0.0675,"returns":[{"label":"1개월","value":0.4532},{"label":"3개월","value":1.0375},{"label":"6개월","value":0.3475},{"label":"1년","value":1.6931},{"label":"3년","value":1.7516},{"label":"5년","value":1.7737}]},"dividends":[{"fiscalYear":2025,"dps":100,"yieldPct":0.32,"payoutPct":14.45},{"fiscalYear":2024,"dps":100,"yieldPct":0.73,"payoutPct":-91.98},{"fiscalYear":2023,"dps":100,"yieldPct":0.56,"payoutPct":21.08},{"fiscalYear":2022,"dps":100,"yieldPct":1.14,"payoutPct":6.84},{"fiscalYear":2021,"dps":100,"yieldPct":0.72,"payoutPct":3.1},{"fiscalYear":2020,"dps":50,"yieldPct":0.32,"payoutPct":4.19},{"fiscalYear":2019,"dps":65,"yieldPct":1.02,"payoutPct":null},{"fiscalYear":2018,"dps":100,"yieldPct":1.65,"payoutPct":27.87}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":56474117120,"operatingIncome":3674548478,"netIncome":3711679736,"controllingNetIncome":3662795881,"ebitda":7570751605,"fcff":4787819128,"cfo":6903137139,"capex":2184041336,"totalAssets":107801498133,"totalLiabilities":27230297822,"totalEquity":80571200311,"cash":12604643632,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":38230244203,"operatingIncome":-5194103446,"netIncome":-5313676622,"controllingNetIncome":-5288515968,"ebitda":-1121730275,"fcff":-1181993842,"cfo":1388708284,"capex":2714906630,"totalAssets":103959649859,"totalLiabilities":29071238119,"totalEquity":74888411740,"cash":7395881569,"totalDebt":null},{"fiscalYear":2020,"statement":"연결","revenue":67418497400,"operatingIncome":8254965351,"netIncome":12150142715,"controllingNetIncome":12151108495,"ebitda":null,"fcff":15686857069,"cfo":17714848297,"capex":2145219481,"totalAssets":117616275342,"totalLiabilities":19471282679,"totalEquity":98144992663,"cash":19011646615,"totalDebt":null},{"fiscalYear":2021,"statement":"연결","revenue":66186071338,"operatingIncome":6280543174,"netIncome":34025754657,"controllingNetIncome":34025747297,"ebitda":7062794825,"fcff":-31613588784,"cfo":-6849817458,"capex":24880973950,"totalAssets":153479515100,"totalLiabilities":20942704410,"totalEquity":132536810690,"cash":10536838816,"totalDebt":null},{"fiscalYear":2022,"statement":"연결","revenue":91157419461,"operatingIncome":10251794199,"netIncome":15211386618,"controllingNetIncome":15211386618,"ebitda":11471042180,"fcff":-6141212183,"cfo":-2544967007,"capex":3819580649,"totalAssets":169618133174,"totalLiabilities":24832895770,"totalEquity":144785237404,"cash":4946637106,"totalDebt":null},{"fiscalYear":2023,"statement":"연결","revenue":82296331600,"operatingIncome":1464663636,"netIncome":4886128432,"controllingNetIncome":4886128432,"ebitda":3062677370,"fcff":17141148819,"cfo":21192317741,"capex":4275222509,"totalAssets":165985171232,"totalLiabilities":20027338600,"totalEquity":145957832632,"cash":29559735584,"totalDebt":null},{"fiscalYear":2024,"statement":"연결","revenue":31611346967,"operatingIncome":-15897333370,"netIncome":-1358809270,"controllingNetIncome":-1358809270,"ebitda":null,"fcff":-17195810451,"cfo":-14879746767,"capex":2524172984,"totalAssets":190783856743,"totalLiabilities":13966536356,"totalEquity":176817320387,"cash":8665990570,"totalDebt":null},{"fiscalYear":2025,"statement":"연결","revenue":66026746277,"operatingIncome":80123746,"netIncome":8963596191,"controllingNetIncome":8963596191,"ebitda":1655564504,"fcff":-7246974389,"cfo":-4034653160,"capex":3428573575,"totalAssets":224506215710,"totalLiabilities":28807510855,"totalEquity":195698704855,"cash":45823329804,"totalDebt":null}],"quarterly":[{"stockCode":"092870","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":11411426883,"operatingIncome":-2033023458,"netIncome":-760429731,"prevYearRevenue":3888620050,"prevYearOperatingIncome":-6781657462,"prevYearNetIncome":-5236235854,"source":"11014","updatedAt":"2026-08-26T22:22:36.563Z"},{"stockCode":"092870","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":45132399399,"operatingIncome":10699984906,"netIncome":13008347649,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:22:36.567Z"},{"stockCode":"092870","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":9805532653,"operatingIncome":-1965878026,"netIncome":934806483,"prevYearRevenue":1915509550,"prevYearOperatingIncome":-5706704076,"prevYearNetIncome":-1560573360,"source":"11013","updatedAt":"2026-08-26T22:22:36.035Z"},{"stockCode":"092870","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":31468619657,"operatingIncome":4134899033,"netIncome":7586545463,"prevYearRevenue":7567410445,"prevYearOperatingIncome":-2880133626,"prevYearNetIncome":-1723748367,"source":"11012","updatedAt":"2026-08-26T22:22:36.320Z"}]}