{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/099220","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":"099220","name":"SDN","market":"KOSDAQ","sector":"기계장비 및 관련 물품 도매업","lastPrice":5130,"marketCap":32290451550,"sharesOutstanding":6294435,"asOf":"2026-09-26T15:09:35.441Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.42,"psr":0.37,"evEbitda":2.89,"ev":40279493919,"fcff":5919027584,"fcffYield":0.1469,"roe":-0.0243,"revenueGrowth":{"y1":0.0367,"y3":-0.0575,"y5":0.018},"operatingIncomeGrowth":{"y1":null,"y3":0.1812,"y5":0.1536},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.659Z"},"price":{"high52w":15425.753,"low52w":5130,"fromHigh":-0.6674,"returns":[{"label":"1개월","value":-0.057},{"label":"3개월","value":-0.4145},{"label":"6개월","value":-0.6179},{"label":"1년","value":-0.6148},{"label":"3년","value":-0.6264},{"label":"5년","value":-0.7971}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":60887354159,"operatingIncome":2901648750,"netIncome":1952721839,"controllingNetIncome":1952704407,"ebitda":4738373684,"fcff":2809025045,"cfo":622755652,"capex":768742490,"totalAssets":117637069927,"totalLiabilities":50703483508,"totalEquity":66933586419,"cash":6064354822,"totalDebt":8188979958},{"fiscalYear":2019,"statement":"연결","revenue":65023507027,"operatingIncome":2958981230,"netIncome":3993872384,"controllingNetIncome":3993852012,"ebitda":null,"fcff":7487594819,"cfo":7713749782,"capex":2000287070,"totalAssets":135452089502,"totalLiabilities":59426831304,"totalEquity":76025258198,"cash":1331024626,"totalDebt":10110426986},{"fiscalYear":2020,"statement":"연결","revenue":80000728317,"operatingIncome":227279385,"netIncome":8358655566,"controllingNetIncome":8358656227,"ebitda":null,"fcff":14774634868,"cfo":17508938505,"capex":4360847199,"totalAssets":194648774252,"totalLiabilities":103943906500,"totalEquity":90704867752,"cash":23792255076,"totalDebt":39200436855},{"fiscalYear":2021,"statement":"연결","revenue":92816027115,"operatingIncome":5311272216,"netIncome":-2699279211,"controllingNetIncome":-3395431141,"ebitda":45926768585,"fcff":-17954729365,"cfo":-12371077267,"capex":7398811830,"totalAssets":168277674260,"totalLiabilities":70912287853,"totalEquity":97365386407,"cash":15480568891,"totalDebt":13789754409},{"fiscalYear":2022,"statement":"연결","revenue":104471108041,"operatingIncome":281747384,"netIncome":760743530,"controllingNetIncome":760642314,"ebitda":null,"fcff":-8368389448,"cfo":-9272402342,"capex":326401692,"totalAssets":177621900335,"totalLiabilities":75457894880,"totalEquity":102164005455,"cash":7708822887,"totalDebt":15138685539},{"fiscalYear":2023,"statement":"연결","revenue":75692041591,"operatingIncome":-7646386868,"netIncome":-8692189897,"controllingNetIncome":-8692287936,"ebitda":null,"fcff":-5173367550,"cfo":-6945174008,"capex":535652136,"totalAssets":186363961731,"totalLiabilities":93161943289,"totalEquity":93202018442,"cash":12191727046,"totalDebt":21101222534},{"fiscalYear":2024,"statement":"연결","revenue":84360674220,"operatingIncome":-6504940998,"netIncome":-28472977351,"controllingNetIncome":-27576137069,"ebitda":3693960351,"fcff":8570516297,"cfo":7077729971,"capex":1256348618,"totalAssets":155594294579,"totalLiabilities":93151501807,"totalEquity":62442792772,"cash":7702365239,"totalDebt":18447445422},{"fiscalYear":2025,"statement":"연결","revenue":87454044091,"operatingIncome":464354660,"netIncome":-2002458152,"controllingNetIncome":-1701918100,"ebitda":13939511922,"fcff":5919027584,"cfo":4516403803,"capex":1305645303,"totalAssets":153435549991,"totalLiabilities":78074646406,"totalEquity":75360903585,"cash":6940105941,"totalDebt":14929148310}],"quarterly":[{"stockCode":"099220","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":26124456121,"operatingIncome":1757591808,"netIncome":3573160357,"prevYearRevenue":21094474794,"prevYearOperatingIncome":-418146764,"prevYearNetIncome":-867334697,"source":"11014","updatedAt":"2026-08-26T22:32:50.486Z"},{"stockCode":"099220","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":22020503773,"operatingIncome":-1531464997,"netIncome":-4338058852,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:32:50.490Z"},{"stockCode":"099220","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":17216808906,"operatingIncome":183949829,"netIncome":-941181042,"prevYearRevenue":14858995436,"prevYearOperatingIncome":-1211513422,"prevYearNetIncome":-524624184,"source":"11013","updatedAt":"2026-08-26T22:32:49.978Z"},{"stockCode":"099220","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":30027014864,"operatingIncome":154674107,"netIncome":756841112,"prevYearRevenue":24450088761,"prevYearOperatingIncome":1449741271,"prevYearNetIncome":-712935473,"source":"11012","updatedAt":"2026-08-26T22:32:50.246Z"}]}