{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/097520","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":"097520","name":"엠씨넥스","market":"KOSPI","sector":"영상 및 음향기기 제조업","lastPrice":18160,"marketCap":316011240000,"sharesOutstanding":17401500,"asOf":"2026-09-26T15:09:35.440Z"},"valuation":{"fiscalYear":2025,"per":6.13,"perTtm":9.34,"ttmPeriod":"25Q3~26Q2","pbr":0.82,"psr":0.25,"evEbitda":2.93,"ev":294250997315,"fcff":29788072596,"fcffYield":0.1012,"roe":0.1361,"revenueGrowth":{"y1":0.2102,"y3":0.0489,"y5":-0.0049},"operatingIncomeGrowth":{"y1":0.1719,"y3":0.6939,"y5":-0.0254},"isFinancial":false,"updatedAt":"2026-09-26T15:10:40.800Z"},"price":{"high52w":32100,"low52w":16480,"fromHigh":-0.4343,"returns":[{"label":"1개월","value":-0.092},{"label":"3개월","value":-0.0157},{"label":"6개월","value":-0.1783},{"label":"1년","value":-0.3514},{"label":"3년","value":-0.3095},{"label":"5년","value":-0.5598}]},"dividends":[{"fiscalYear":2025,"dps":1000,"yieldPct":3.5,"payoutPct":31.4},{"fiscalYear":2024,"dps":800,"yieldPct":4,"payoutPct":21.2},{"fiscalYear":2023,"dps":600,"yieldPct":2,"payoutPct":37.9},{"fiscalYear":2022,"dps":500,"yieldPct":1.8,"payoutPct":38.5},{"fiscalYear":2021,"dps":500,"yieldPct":0.9,"payoutPct":22.6},{"fiscalYear":2020,"dps":500,"yieldPct":1.3,"payoutPct":23.9},{"fiscalYear":2019,"dps":500,"yieldPct":1.7,"payoutPct":10.4},{"fiscalYear":2018,"dps":300,"yieldPct":2.4,"payoutPct":17.1}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":696954048288,"operatingIncome":41111698751,"netIncome":29818005521,"controllingNetIncome":29818005521,"ebitda":81461413160,"fcff":83112932358,"cfo":125537618787,"capex":47942451595,"totalAssets":391053609043,"totalLiabilities":261344619517,"totalEquity":129708989526,"cash":65210690443,"totalDebt":98206216808},{"fiscalYear":2019,"statement":"연결","revenue":1267712135419,"operatingIncome":113067104268,"netIncome":84507307910,"controllingNetIncome":84507307910,"ebitda":161594795797,"fcff":13152314978,"cfo":116042107900,"capex":106523339326,"totalAssets":476580873535,"totalLiabilities":252013791555,"totalEquity":224567081980,"cash":48419308399,"totalDebt":81771335949},{"fiscalYear":2020,"statement":"연결","revenue":1311342738149,"operatingIncome":59167161589,"netIncome":38443583445,"controllingNetIncome":38443583445,"ebitda":118010132342,"fcff":-22825452736,"cfo":19545971313,"capex":44583453663,"totalAssets":453396247933,"totalLiabilities":200461504514,"totalEquity":252934743419,"cash":17790028077,"totalDebt":81953361493},{"fiscalYear":2021,"statement":"연결","revenue":1009273639991,"operatingIncome":23878951946,"netIncome":39505208461,"controllingNetIncome":39505208461,"ebitda":78698956372,"fcff":54470850698,"cfo":92801540274,"capex":39502134957,"totalAssets":525527588292,"totalLiabilities":226561392084,"totalEquity":298966196208,"cash":20290014104,"totalDebt":65730179625},{"fiscalYear":2022,"statement":"연결","revenue":1108637950325,"operatingIncome":10702196295,"netIncome":22973446783,"controllingNetIncome":22973446783,"ebitda":64594236309,"fcff":6589402547,"cfo":122250130435,"capex":118865135177,"totalAssets":538890010550,"totalLiabilities":229823432579,"totalEquity":309066577971,"cash":43530586830,"totalDebt":77638767958},{"fiscalYear":2023,"statement":"연결","revenue":932490110758,"operatingIncome":18224255538,"netIncome":27923690827,"controllingNetIncome":27923690827,"ebitda":70647217644,"fcff":10843474431,"cfo":46683492435,"capex":38323902613,"totalAssets":535697470080,"totalLiabilities":212084767581,"totalEquity":323612702499,"cash":9217698108,"totalDebt":48326614000},{"fiscalYear":2024,"statement":"연결","revenue":1057058423929,"operatingIncome":44384671816,"netIncome":63604930146,"controllingNetIncome":63604930146,"ebitda":90843969925,"fcff":46920687219,"cfo":82470298068,"capex":38197253563,"totalAssets":574103551032,"totalLiabilities":201879404879,"totalEquity":372224146153,"cash":35881602429,"totalDebt":44402388000},{"fiscalYear":2025,"statement":"연결","revenue":1279236953303,"operatingIncome":52015262942,"netIncome":51554637396,"controllingNetIncome":51554637396,"ebitda":100565715688,"fcff":29788072596,"cfo":69708663502,"capex":41226228899,"totalAssets":556394117660,"totalLiabilities":170874943093,"totalEquity":385519174567,"cash":21760242685,"totalDebt":null}],"quarterly":[{"stockCode":"097520","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":303536615079,"operatingIncome":6708131602,"netIncome":9536779444,"prevYearRevenue":245070688152,"prevYearOperatingIncome":3077406264,"prevYearNetIncome":2504912286,"source":"11014","updatedAt":"2026-08-26T22:22:34.243Z"},{"stockCode":"097520","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":301360080024,"operatingIncome":8218758332,"netIncome":8899074793,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:22:34.247Z"},{"stockCode":"097520","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":303489301031,"operatingIncome":11412506366,"netIncome":14601330649,"prevYearRevenue":347916704658,"prevYearOperatingIncome":20917576916,"prevYearNetIncome":20068495388,"source":"11013","updatedAt":"2026-08-26T22:22:33.749Z"},{"stockCode":"097520","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":294668492134,"operatingIncome":2187694726,"netIncome":792768016,"prevYearRevenue":326423553542,"prevYearOperatingIncome":16170796092,"prevYearNetIncome":13050287771,"source":"11012","updatedAt":"2026-08-26T22:22:34.001Z"}]}