{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/094840","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":"094840","name":"슈프리마에이치큐","market":"KOSDAQ","sector":"통신 및 방송 장비 제조업","lastPrice":12100,"marketCap":118653918900,"sharesOutstanding":9806109,"asOf":"2026-09-26T15:09:35.437Z"},"valuation":{"fiscalYear":2025,"per":8.86,"perTtm":7.63,"ttmPeriod":"25Q3~26Q2","pbr":0.49,"psr":5.59,"evEbitda":null,"ev":66252969345,"fcff":3580591834,"fcffYield":0.054,"roe":0.0578,"revenueGrowth":{"y1":0.0558,"y3":-0.1316,"y5":-0.0416},"operatingIncomeGrowth":{"y1":0.5664,"y3":-0.164,"y5":-0.0221},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.703Z"},"price":{"high52w":15300,"low52w":5930,"fromHigh":-0.2092,"returns":[{"label":"1개월","value":-0.0784},{"label":"3개월","value":0.0377},{"label":"6개월","value":0.4631},{"label":"1년","value":0.8361},{"label":"3년","value":0.8333},{"label":"5년","value":0.3535}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":32101829984,"operatingIncome":7256728419,"netIncome":7337600810,"controllingNetIncome":6996356765,"ebitda":10644951125,"fcff":9264200853,"cfo":9566710936,"capex":302518458,"totalAssets":143580725983,"totalLiabilities":8819154953,"totalEquity":134761571030,"cash":12761790979,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":26159584711,"operatingIncome":2017917823,"netIncome":8238775290,"controllingNetIncome":7991562753,"ebitda":2205768616,"fcff":3182177927,"cfo":4216570503,"capex":1034392576,"totalAssets":174441141184,"totalLiabilities":10698256487,"totalEquity":163742884697,"cash":11638847179,"totalDebt":682708961},{"fiscalYear":2020,"statement":"연결","revenue":26252208011,"operatingIncome":4315134424,"netIncome":6856071106,"controllingNetIncome":6684460081,"ebitda":5544614057,"fcff":6089595667,"cfo":7282435494,"capex":1192842193,"totalAssets":181596082736,"totalLiabilities":11119931137,"totalEquity":170476151599,"cash":17206328967,"totalDebt":573994518},{"fiscalYear":2021,"statement":"연결","revenue":30866937590,"operatingIncome":6667813176,"netIncome":12086697440,"controllingNetIncome":10614839988,"ebitda":7417667690,"fcff":2375259945,"cfo":6152132230,"capex":3776876386,"totalAssets":194848611595,"totalLiabilities":12658646883,"totalEquity":182189964712,"cash":17980107960,"totalDebt":416278391},{"fiscalYear":2022,"statement":"연결","revenue":32403093199,"operatingIncome":6605573967,"netIncome":13715785467,"controllingNetIncome":12563350720,"ebitda":7344601463,"fcff":4898064840,"cfo":6664725310,"capex":1773894029,"totalAssets":204537263406,"totalLiabilities":9427251404,"totalEquity":195110012002,"cash":20284277001,"totalDebt":171256710},{"fiscalYear":2023,"statement":"연결","revenue":20386641334,"operatingIncome":-2677599728,"netIncome":37469896066,"controllingNetIncome":37261283058,"ebitda":1633373327,"fcff":615263538,"cfo":917513878,"capex":302255262,"totalAssets":229097898557,"totalLiabilities":19960281430,"totalEquity":209137617127,"cash":20128662883,"totalDebt":36769649},{"fiscalYear":2024,"statement":"연결","revenue":20101969494,"operatingIncome":2463666865,"netIncome":15213947469,"controllingNetIncome":15213947469,"ebitda":2737027316,"fcff":-4485019264,"cfo":-4301836471,"capex":184206465,"totalAssets":232865061420,"totalLiabilities":11078437353,"totalEquity":221786624067,"cash":15888860259,"totalDebt":null},{"fiscalYear":2025,"statement":"연결","revenue":21223018606,"operatingIncome":3859090083,"netIncome":13386976675,"controllingNetIncome":13386976675,"ebitda":null,"fcff":3580591834,"cfo":4390424623,"capex":811399290,"totalAssets":250231969152,"totalLiabilities":8467424429,"totalEquity":241764544723,"cash":52401949555,"totalDebt":1000000}],"quarterly":[{"stockCode":"094840","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":4640794506,"operatingIncome":692245932,"netIncome":5289890058,"prevYearRevenue":5053050831,"prevYearOperatingIncome":495669582,"prevYearNetIncome":2415972233,"source":"11014","updatedAt":"2026-08-26T22:26:13.614Z"},{"stockCode":"094840","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":5414029651,"operatingIncome":1050390656,"netIncome":2902924380,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:26:13.618Z"},{"stockCode":"094840","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":7331364121,"operatingIncome":991149111,"netIncome":2531732206,"prevYearRevenue":5868949696,"prevYearOperatingIncome":1285863056,"prevYearNetIncome":4837505670,"source":"11013","updatedAt":"2026-08-26T22:26:13.119Z"},{"stockCode":"094840","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":4241492013,"operatingIncome":136209581,"netIncome":4824398670,"prevYearRevenue":5299244753,"prevYearOperatingIncome":830590439,"prevYearNetIncome":356656567,"source":"11012","updatedAt":"2026-08-26T22:26:13.378Z"}]}