{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/095190","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":"095190","name":"신화프리텍","market":"KOSDAQ","sector":"기타 금속 가공제품 제조업","lastPrice":1846,"marketCap":120470812852,"sharesOutstanding":65260462,"asOf":"2026-09-26T15:09:35.437Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":1.11,"psr":1.3,"evEbitda":4.5,"ev":106054896058,"fcff":5680533102,"fcffYield":0.0536,"roe":-0.069,"revenueGrowth":{"y1":-0.2339,"y3":-0.0107,"y5":0.038},"operatingIncomeGrowth":{"y1":-3.1876,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.704Z"},"price":{"high52w":2700,"low52w":1700,"fromHigh":-0.3163,"returns":[{"label":"1개월","value":-0.0144},{"label":"3개월","value":0.0859},{"label":"6개월","value":-0.1832},{"label":"1년","value":-0.1722},{"label":"3년","value":-0.2526},{"label":"5년","value":-0.6209}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":107484471848,"operatingIncome":-1343758538,"netIncome":-2725062345,"controllingNetIncome":-2353590142,"ebitda":null,"fcff":-341285850,"cfo":6844642781,"capex":8782225853,"totalAssets":181940514252,"totalLiabilities":94879160563,"totalEquity":87061353689,"cash":3472809408,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":84821800245,"operatingIncome":-11516786267,"netIncome":-15952100809,"controllingNetIncome":-15952100809,"ebitda":5702195589,"fcff":-3927131740,"cfo":-3056963681,"capex":2275283455,"totalAssets":185095105173,"totalLiabilities":109683022625,"totalEquity":75412082548,"cash":16794948904,"totalDebt":null},{"fiscalYear":2020,"statement":"연결","revenue":76777094606,"operatingIncome":-3210365333,"netIncome":-2413618076,"controllingNetIncome":-2413618076,"ebitda":3345671524,"fcff":-7493484015,"cfo":7156132327,"capex":15750040849,"totalAssets":185761197199,"totalLiabilities":102645302651,"totalEquity":83115894548,"cash":11929181735,"totalDebt":null},{"fiscalYear":2021,"statement":"연결","revenue":98025956106,"operatingIncome":-951125572,"netIncome":-2990768715,"controllingNetIncome":-2990768715,"ebitda":9644180077,"fcff":1099299968,"cfo":9085395867,"capex":8883617449,"totalAssets":182045009659,"totalLiabilities":93204942447,"totalEquity":88840067212,"cash":15671023732,"totalDebt":null},{"fiscalYear":2022,"statement":"연결","revenue":95528614343,"operatingIncome":-2285191824,"netIncome":-9456104743,"controllingNetIncome":-9456104743,"ebitda":10231059122,"fcff":-6222646086,"cfo":-5876921159,"capex":1729252154,"totalAssets":173290560868,"totalLiabilities":92849491436,"totalEquity":80441069432,"cash":11523761002,"totalDebt":null},{"fiscalYear":2023,"statement":"연결","revenue":102239443703,"operatingIncome":882373796,"netIncome":-2249013074,"controllingNetIncome":-2249013074,"ebitda":6298008360,"fcff":-20977060288,"cfo":1867392939,"capex":25175610946,"totalAssets":219351522494,"totalLiabilities":142811916915,"totalEquity":76539605579,"cash":18215969529,"totalDebt":null},{"fiscalYear":2024,"statement":"별도","revenue":120753572794,"operatingIncome":2183464844,"netIncome":-4573326575,"controllingNetIncome":null,"ebitda":15934859726,"fcff":-18511840087,"cfo":-69190794,"capex":20604350428,"totalAssets":236762069886,"totalLiabilities":143990196419,"totalEquity":92771873467,"cash":24909618648,"totalDebt":null},{"fiscalYear":2025,"statement":"별도","revenue":92505989386,"operatingIncome":-4776540963,"netIncome":-6941945613,"controllingNetIncome":null,"ebitda":23591284231,"fcff":5680533102,"cfo":15129000942,"capex":11240147573,"totalAssets":233775888973,"totalLiabilities":125365607573,"totalEquity":108410281400,"cash":20222000163,"totalDebt":5806083369}],"quarterly":[{"stockCode":"095190","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":22600644598,"operatingIncome":322618195,"netIncome":-2088135152,"prevYearRevenue":16199240476,"prevYearOperatingIncome":-1430881256,"prevYearNetIncome":-1831487234,"source":"11014","updatedAt":"2026-08-26T22:26:26.757Z"},{"stockCode":"095190","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":24843175787,"operatingIncome":-3325622729,"netIncome":-1280599475,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:26:26.760Z"},{"stockCode":"095190","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":24405358635,"operatingIncome":1742301391,"netIncome":1124080205,"prevYearRevenue":19896746648,"prevYearOperatingIncome":-790639855,"prevYearNetIncome":-1960400427,"source":"11013","updatedAt":"2026-08-26T22:26:26.241Z"},{"stockCode":"095190","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":25091615810,"operatingIncome":1528348211,"netIncome":212651197,"prevYearRevenue":25165422353,"prevYearOperatingIncome":-982896574,"prevYearNetIncome":-1607843754,"source":"11012","updatedAt":"2026-08-26T22:26:26.499Z"}]}