{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/098120","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":"098120","name":"마이크로컨텍솔","market":"KOSDAQ","sector":"전자부품 제조업","lastPrice":56900,"marketCap":472996385400,"sharesOutstanding":8312766,"asOf":"2026-09-26T15:09:35.441Z"},"valuation":{"fiscalYear":2025,"per":28.01,"perTtm":17.35,"ttmPeriod":"25Q3~26Q2","pbr":5.82,"psr":4.72,"evEbitda":24.3,"ev":471074749206,"fcff":8219114804,"fcffYield":0.0174,"roe":0.2308,"revenueGrowth":{"y1":0.44,"y3":0.18,"y5":0.2063},"operatingIncomeGrowth":{"y1":0.739,"y3":0.3099,"y5":0.6073},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.711Z"},"price":{"high52w":57600,"low52w":15910,"fromHigh":-0.0122,"returns":[{"label":"1개월","value":0.3596},{"label":"3개월","value":1.5011},{"label":"6개월","value":1.0881},{"label":"1년","value":1.6776},{"label":"3년","value":5.5103},{"label":"5년","value":5.9221}]},"dividends":[{"fiscalYear":2025,"dps":100,"yieldPct":0.6,"payoutPct":4.9},{"fiscalYear":2024,"dps":80,"yieldPct":1.6,"payoutPct":6.2},{"fiscalYear":2023,"dps":80,"yieldPct":0.6,"payoutPct":9},{"fiscalYear":2022,"dps":80,"yieldPct":1.5,"payoutPct":9.4},{"fiscalYear":2021,"dps":30,"yieldPct":0.2,"payoutPct":3.3},{"fiscalYear":2020,"dps":25,"yieldPct":0.4,"payoutPct":18.5}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":25683997231,"operatingIncome":-3535072900,"netIncome":-4497585286,"controllingNetIncome":-4398530702,"ebitda":-1500131441,"fcff":-3352852125,"cfo":-1798581064,"capex":1601624011,"totalAssets":35818677452,"totalLiabilities":3870441467,"totalEquity":31948235985,"cash":2707874313,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":34428726931,"operatingIncome":671642074,"netIncome":831946921,"controllingNetIncome":878276498,"ebitda":2084885175,"fcff":-341613668,"cfo":249578130,"capex":601281196,"totalAssets":37413849712,"totalLiabilities":4671856681,"totalEquity":32741993031,"cash":3523688591,"totalDebt":229851735},{"fiscalYear":2020,"statement":"연결","revenue":39274889541,"operatingIncome":1654132531,"netIncome":1120573601,"controllingNetIncome":1119465054,"ebitda":3169476477,"fcff":1530200611,"cfo":2367042777,"capex":853694212,"totalAssets":42743113508,"totalLiabilities":8240253778,"totalEquity":34502859730,"cash":4754074224,"totalDebt":107904853},{"fiscalYear":2021,"statement":"연결","revenue":61382432205,"operatingIncome":7933450389,"netIncome":7572126967,"controllingNetIncome":7517278774,"ebitda":8778228778,"fcff":2289439552,"cfo":8953404540,"capex":6671822662,"totalAssets":51602974173,"totalLiabilities":9746631952,"totalEquity":41856342221,"cash":6183380605,"totalDebt":327229689},{"fiscalYear":2022,"statement":"연결","revenue":61054715702,"operatingIncome":7894186276,"netIncome":7046162834,"controllingNetIncome":7049092359,"ebitda":9728029192,"fcff":7038008336,"cfo":10451076702,"capex":3425522126,"totalAssets":57348104473,"totalLiabilities":8314920669,"totalEquity":49033183804,"cash":7724389898,"totalDebt":255581733},{"fiscalYear":2023,"statement":"연결","revenue":64817181265,"operatingIncome":7428799024,"netIncome":7387998878,"controllingNetIncome":7402343996,"ebitda":9427074366,"fcff":5744725281,"cfo":9249347848,"capex":3531013024,"totalAssets":62984189398,"totalLiabilities":7855863058,"totalEquity":55128326340,"cash":3889716565,"totalDebt":237128519},{"fiscalYear":2024,"statement":"연결","revenue":69664082922,"operatingIncome":10204007443,"netIncome":10680949268,"controllingNetIncome":10681136333,"ebitda":12100373616,"fcff":-1210221870,"cfo":4659473577,"capex":5883586629,"totalAssets":76917403910,"totalLiabilities":11858903848,"totalEquity":65058500062,"cash":2639153175,"totalDebt":330521806},{"fiscalYear":2025,"statement":"연결","revenue":100314289873,"operatingIncome":17744519813,"netIncome":16969339636,"controllingNetIncome":16885913358,"ebitda":19384411057,"fcff":8219114804,"cfo":18636932711,"capex":10465414054,"totalAssets":96886216703,"totalLiabilities":15471250228,"totalEquity":81414966475,"cash":2387775488,"totalDebt":466139294}],"quarterly":[{"stockCode":"098120","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":25391969862,"operatingIncome":3901587384,"netIncome":4001717325,"prevYearRevenue":18455903450,"prevYearOperatingIncome":2632132438,"prevYearNetIncome":1962894724,"source":"11014","updatedAt":"2026-08-26T22:22:35.786Z"},{"stockCode":"098120","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":27235273392,"operatingIncome":5167220827,"netIncome":6350058894,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:22:35.789Z"},{"stockCode":"098120","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":27572871879,"operatingIncome":5381128604,"netIncome":5444802628,"prevYearRevenue":25319907339,"prevYearOperatingIncome":4982792319,"prevYearNetIncome":4454649480,"source":"11013","updatedAt":"2026-08-26T22:22:35.290Z"},{"stockCode":"098120","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":41896605609,"operatingIncome":13904493272,"netIncome":11471038717,"prevYearRevenue":22367139280,"prevYearOperatingIncome":3692919283,"prevYearNetIncome":2162913937,"source":"11012","updatedAt":"2026-08-26T22:22:35.526Z"}]}