{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/095910","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":"095910","name":"에스에너지","market":"KOSDAQ","sector":"전동기, 발전기 및 전기 변환 · 공급 · 제어 장치 제조업","lastPrice":575,"marketCap":20951064550,"sharesOutstanding":36436634,"asOf":"2026-09-26T15:09:35.439Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.6,"psr":0.2,"evEbitda":null,"ev":94914726667,"fcff":-8739768625,"fcffYield":-0.0921,"roe":-0.381,"revenueGrowth":{"y1":-0.3071,"y3":-0.2112,"y5":-0.1666},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.531Z"},"price":{"high52w":2670,"low52w":571,"fromHigh":-0.7846,"returns":[{"label":"1개월","value":-0.0945},{"label":"3개월","value":-0.4097},{"label":"6개월","value":-0.6088},{"label":"1년","value":-0.6618},{"label":"3년","value":-0.6875},{"label":"5년","value":-0.8561}]},"dividends":[{"fiscalYear":2020,"dps":50,"yieldPct":0.65,"payoutPct":-3},{"fiscalYear":2019,"dps":50,"yieldPct":1.3,"payoutPct":-9},{"fiscalYear":2018,"dps":50,"yieldPct":0.85,"payoutPct":-5},{"fiscalYear":2017,"dps":50,"yieldPct":0.6,"payoutPct":-22}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":165548045725,"operatingIncome":-1541793614,"netIncome":-12377710738,"controllingNetIncome":-12806492833,"ebitda":35486875725,"fcff":1475433114,"cfo":3912404761,"capex":5403361746,"totalAssets":320447393043,"totalLiabilities":197420455755,"totalEquity":123026937288,"cash":31013920212,"totalDebt":98996500054},{"fiscalYear":2019,"statement":"연결","revenue":216932736837,"operatingIncome":1381968162,"netIncome":-7226106761,"controllingNetIncome":-8098106607,"ebitda":7285041588,"fcff":-19514405260,"cfo":-9989157447,"capex":11365648019,"totalAssets":327670044585,"totalLiabilities":208855239076,"totalEquity":118814805509,"cash":30036859681,"totalDebt":101911836952},{"fiscalYear":2020,"statement":"연결","revenue":254800079745,"operatingIncome":-5887960544,"netIncome":-19345813969,"controllingNetIncome":-19984058839,"ebitda":null,"fcff":1208384767,"cfo":5175639897,"capex":6785631464,"totalAssets":327949745086,"totalLiabilities":187694544599,"totalEquity":140255200487,"cash":50029875566,"totalDebt":93639765582},{"fiscalYear":2021,"statement":"연결","revenue":250473846447,"operatingIncome":-20062479696,"netIncome":-21746506577,"controllingNetIncome":-24950225867,"ebitda":-15166443971,"fcff":3143726187,"cfo":9323302924,"capex":8223724930,"totalAssets":344555307862,"totalLiabilities":208893113057,"totalEquity":135662194805,"cash":25689322513,"totalDebt":85740402145},{"fiscalYear":2022,"statement":"연결","revenue":208744895034,"operatingIncome":-8907502025,"netIncome":-22168877602,"controllingNetIncome":-23383328254,"ebitda":-1319456982,"fcff":-37331145012,"cfo":-25843022001,"capex":14228150171,"totalAssets":349563689932,"totalLiabilities":235314827766,"totalEquity":114248862166,"cash":18285006211,"totalDebt":132173359009},{"fiscalYear":2023,"statement":"연결","revenue":169855953418,"operatingIncome":3138342766,"netIncome":-6988297829,"controllingNetIncome":-5358305726,"ebitda":24866042400,"fcff":213618645,"cfo":-2378767290,"capex":2427632175,"totalAssets":328815126963,"totalLiabilities":219666779426,"totalEquity":109148347537,"cash":16186879375,"totalDebt":127778616039},{"fiscalYear":2024,"statement":"연결","revenue":147848120709,"operatingIncome":-14406360350,"netIncome":-25420749315,"controllingNetIncome":-24643879919,"ebitda":-6292632448,"fcff":20304848467,"cfo":16622801354,"capex":702156307,"totalAssets":287832745719,"totalLiabilities":203404692723,"totalEquity":84428052996,"cash":25337699339,"totalDebt":104646016005},{"fiscalYear":2025,"statement":"연결","revenue":102439706002,"operatingIncome":-18667879172,"netIncome":-28693082703,"controllingNetIncome":-13509871979,"ebitda":null,"fcff":-8739768625,"cfo":-11219766252,"capex":868751424,"totalAssets":227855411673,"totalLiabilities":161543052705,"totalEquity":66312358968,"cash":13938302513,"totalDebt":87901964630}],"quarterly":[{"stockCode":"095910","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":22029863391,"operatingIncome":-4534050114,"netIncome":-7841781769,"prevYearRevenue":31977167490,"prevYearOperatingIncome":-2025179932,"prevYearNetIncome":-455193782,"source":"11014","updatedAt":"2026-08-26T22:34:14.135Z"},{"stockCode":"095910","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":28158627402,"operatingIncome":-8365955662,"netIncome":-15044490103,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:34:14.140Z"},{"stockCode":"095910","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":26419328037,"operatingIncome":-6003561753,"netIncome":-7507023055,"prevYearRevenue":22620694430,"prevYearOperatingIncome":-6873596583,"prevYearNetIncome":-6917273066,"source":"11013","updatedAt":"2026-08-26T22:34:13.601Z"},{"stockCode":"095910","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":24225461396,"operatingIncome":-4336444494,"netIncome":-4039977202,"prevYearRevenue":29630520779,"prevYearOperatingIncome":1105723187,"prevYearNetIncome":1110462235,"source":"11012","updatedAt":"2026-08-26T22:34:13.843Z"}]}