{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/093520","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":"093520","name":"매커스","market":"KOSDAQ","sector":"기계장비 및 관련 물품 도매업","lastPrice":28350,"marketCap":337417078950,"sharesOutstanding":11901837,"asOf":"2026-09-26T15:09:35.435Z"},"valuation":{"fiscalYear":2025,"per":14.64,"perTtm":11.54,"ttmPeriod":"25Q3~26Q2","pbr":2.69,"psr":1.48,"evEbitda":8.24,"ev":242672837626,"fcff":67738600352,"fcffYield":0.2791,"roe":0.193,"revenueGrowth":{"y1":0.1386,"y3":0.0546,"y5":0.2119},"operatingIncomeGrowth":{"y1":0.0821,"y3":-0.0256,"y5":0.2519},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.744Z"},"price":{"high52w":33300,"low52w":16300,"fromHigh":-0.1486,"returns":[{"label":"1개월","value":0.0698},{"label":"3개월","value":0.7224},{"label":"6개월","value":0.2167},{"label":"1년","value":0.3729},{"label":"3년","value":1.8636},{"label":"5년","value":3.0042}]},"dividends":[{"fiscalYear":2025,"dps":1200,"yieldPct":5.4,"payoutPct":45.1},{"fiscalYear":2024,"dps":200,"yieldPct":2.4,"payoutPct":9.4},{"fiscalYear":2023,"dps":150,"yieldPct":1.2,"payoutPct":7.6},{"fiscalYear":2022,"dps":120,"yieldPct":1.5,"payoutPct":6.1},{"fiscalYear":2021,"dps":120,"yieldPct":1.5,"payoutPct":5.8},{"fiscalYear":2020,"dps":100,"yieldPct":2,"payoutPct":14.9},{"fiscalYear":2019,"dps":100,"yieldPct":2.7,"payoutPct":26.8},{"fiscalYear":2018,"dps":120,"yieldPct":2.9,"payoutPct":17.2}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":89614542859,"operatingIncome":12947920509,"netIncome":9306837905,"controllingNetIncome":9313747422,"ebitda":13079184649,"fcff":null,"cfo":6878105583,"capex":null,"totalAssets":87116653717,"totalLiabilities":35314312416,"totalEquity":51802341301,"cash":20728334071,"totalDebt":3475004295},{"fiscalYear":2019,"statement":"연결","revenue":57482392326,"operatingIncome":5948929687,"netIncome":4801713776,"controllingNetIncome":4784172794,"ebitda":6236339608,"fcff":null,"cfo":1995631110,"capex":null,"totalAssets":101122964286,"totalLiabilities":48709947694,"totalEquity":52413016592,"cash":18096889989,"totalDebt":1677524887},{"fiscalYear":2020,"statement":"연결","revenue":86913046600,"operatingIncome":9461969124,"netIncome":8085709302,"controllingNetIncome":7966209528,"ebitda":9730663857,"fcff":null,"cfo":-792140527,"capex":null,"totalAssets":95488530618,"totalLiabilities":39251650921,"totalEquity":56236879697,"cash":9409376050,"totalDebt":1548000000},{"fiscalYear":2021,"statement":"연결","revenue":140726734643,"operatingIncome":26018645884,"netIncome":25010097168,"controllingNetIncome":24964640437,"ebitda":26275259802,"fcff":null,"cfo":14195974369,"capex":null,"totalAssets":144971115200,"totalLiabilities":65538278116,"totalEquity":79432837084,"cash":25043807307,"totalDebt":null},{"fiscalYear":2022,"statement":"연결","revenue":193763490633,"operatingIncome":31451798059,"netIncome":22236241725,"controllingNetIncome":22132988491,"ebitda":31745117485,"fcff":null,"cfo":26531443776,"capex":null,"totalAssets":286558825773,"totalLiabilities":193200234710,"totalEquity":93358591063,"cash":39589926889,"totalDebt":null},{"fiscalYear":2023,"statement":"연결","revenue":175414376276,"operatingIncome":26349934797,"netIncome":20350760929,"controllingNetIncome":20243156685,"ebitda":26709665493,"fcff":null,"cfo":-51915175850,"capex":null,"totalAssets":293692253534,"totalLiabilities":191307910572,"totalEquity":102384342962,"cash":21279447959,"totalDebt":4000000000},{"fiscalYear":2024,"statement":"연결","revenue":199579464477,"operatingIncome":26887736693,"netIncome":20239993651,"controllingNetIncome":20042470932,"ebitda":27215640001,"fcff":null,"cfo":49364469465,"capex":null,"totalAssets":409214585201,"totalLiabilities":295828374411,"totalEquity":113386210790,"cash":47404586980,"totalDebt":null},{"fiscalYear":2025,"statement":"연결","revenue":227242162080,"operatingIncome":29095487131,"netIncome":23115557867,"controllingNetIncome":23051286818,"ebitda":29458797510,"fcff":67738600352,"cfo":70965118234,"capex":4124398418,"totalAssets":235046173943,"totalLiabilities":108924856520,"totalEquity":126121317423,"cash":94744241324,"totalDebt":null}],"quarterly":[{"stockCode":"093520","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":49326349663,"operatingIncome":3852942117,"netIncome":2919876358,"prevYearRevenue":41919764800,"prevYearOperatingIncome":5584535445,"prevYearNetIncome":3614789368,"source":"11014","updatedAt":"2026-08-26T22:22:54.189Z"},{"stockCode":"093520","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":45997446980,"operatingIncome":6235687882,"netIncome":4881821956,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:22:54.193Z"},{"stockCode":"093520","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":55268787607,"operatingIncome":9085735902,"netIncome":7256698393,"prevYearRevenue":66234722569,"prevYearOperatingIncome":9677702500,"prevYearNetIncome":7634912139,"source":"11013","updatedAt":"2026-08-26T22:22:53.692Z"},{"stockCode":"093520","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":66835794644,"operatingIncome":13035437850,"netIncome":14185810913,"prevYearRevenue":65683642868,"prevYearOperatingIncome":9329154632,"prevYearNetIncome":7678947414,"source":"11012","updatedAt":"2026-08-26T22:22:53.953Z"}]}