{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/099320","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":"099320","name":"쎄트렉아이","market":"KOSDAQ","sector":"항공기,우주선 및 부품 제조업","lastPrice":77600,"marketCap":849819172800,"sharesOutstanding":10951278,"asOf":"2026-09-26T15:09:35.442Z"},"valuation":{"fiscalYear":2025,"per":55.58,"perTtm":117.01,"ttmPeriod":"25Q3~26Q2","pbr":3.41,"psr":4.11,"evEbitda":46.38,"ev":789396796527,"fcff":-98936351047,"fcffYield":-0.1253,"roe":0.0631,"revenueGrowth":{"y1":0.2081,"y3":0.3133,"y5":0.1832},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":-0.0571},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.346Z"},"price":{"high52w":214000,"low52w":47400,"fromHigh":-0.6374,"returns":[{"label":"1개월","value":0.0458},{"label":"3개월","value":-0.0276},{"label":"6개월","value":-0.5875},{"label":"1년","value":0.1102},{"label":"3년","value":1.5443},{"label":"5년","value":0.1975}]},"dividends":[{"fiscalYear":2025,"dps":100,"yieldPct":0.16,"payoutPct":null},{"fiscalYear":2024,"dps":190,"yieldPct":0.5,"payoutPct":20.77},{"fiscalYear":2023,"dps":150,"yieldPct":0.5,"payoutPct":3.74},{"fiscalYear":2022,"dps":80,"yieldPct":0.3,"payoutPct":-31.97},{"fiscalYear":2021,"dps":140,"yieldPct":0.3,"payoutPct":-10.85},{"fiscalYear":2020,"dps":340,"yieldPct":1.2,"payoutPct":20.49},{"fiscalYear":2019,"dps":210,"yieldPct":1.1,"payoutPct":21.13},{"fiscalYear":2018,"dps":210,"yieldPct":0.9,"payoutPct":16.32}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":46132147074,"operatingIncome":5600183314,"netIncome":5065625453,"controllingNetIncome":4644682189,"ebitda":9889270639,"fcff":-3484622587,"cfo":246998979,"capex":3853345215,"totalAssets":77675670199,"totalLiabilities":19190740537,"totalEquity":58484929662,"cash":5090227014,"totalDebt":3200000000},{"fiscalYear":2019,"statement":"연결","revenue":70228243004,"operatingIncome":9248317039,"netIncome":7360266789,"controllingNetIncome":7151078191,"ebitda":19120208466,"fcff":27579812884,"cfo":32422739378,"capex":4871731283,"totalAssets":96315121101,"totalLiabilities":31846856922,"totalEquity":64468264179,"cash":19832042815,"totalDebt":76267719},{"fiscalYear":2020,"statement":"연결","revenue":89227431153,"operatingIncome":13659101910,"netIncome":11860857234,"controllingNetIncome":11856304995,"ebitda":24659576696,"fcff":7497453084,"cfo":13518393829,"capex":6023845519,"totalAssets":107499549254,"totalLiabilities":33709818432,"totalEquity":73789730822,"cash":21186692215,"totalDebt":43613048},{"fiscalYear":2021,"statement":"연결","revenue":73449328696,"operatingIncome":1269234022,"netIncome":-12646852205,"controllingNetIncome":-11562401388,"ebitda":12948346467,"fcff":-11626443460,"cfo":-3745222113,"capex":7889054811,"totalAssets":230110834867,"totalLiabilities":112054528510,"totalEquity":118056306357,"cash":114632908133,"totalDebt":48139052189},{"fiscalYear":2022,"statement":"연결","revenue":91357563655,"operatingIncome":-7728225536,"netIncome":-2809411045,"controllingNetIncome":-2273485170,"ebitda":-1764972870,"fcff":-2652047839,"cfo":24143605932,"capex":26802343369,"totalAssets":258780306615,"totalLiabilities":137614754857,"totalEquity":121165551758,"cash":90394761075,"totalDebt":50032832406},{"fiscalYear":2023,"statement":"연결","revenue":125433494958,"operatingIncome":-4353750903,"netIncome":41465966732,"controllingNetIncome":43882152318,"ebitda":2521197913,"fcff":-22681036523,"cfo":28555034060,"capex":51280037167,"totalAssets":313827961191,"totalLiabilities":95572165701,"totalEquity":218255795490,"cash":102776984967,"totalDebt":245015632},{"fiscalYear":2024,"statement":"연결","revenue":171279451654,"operatingIncome":-3072159411,"netIncome":6249303506,"controllingNetIncome":7910250635,"ebitda":5136265978,"fcff":45566689177,"cfo":68326063940,"capex":22961031449,"totalAssets":446984592737,"totalLiabilities":222962870782,"totalEquity":224021721955,"cash":125267445540,"totalDebt":7520381102},{"fiscalYear":2025,"statement":"연결","revenue":206916796302,"operatingIncome":10179660644,"netIncome":14085784411,"controllingNetIncome":15289758229,"ebitda":17018410565,"fcff":-98936351047,"cfo":-74017199715,"capex":25103117397,"totalAssets":411001934412,"totalLiabilities":173998992301,"totalEquity":237002942111,"cash":75946476542,"totalDebt":15524100269}],"quarterly":[{"stockCode":"099320","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":50438282568,"operatingIncome":2455306362,"netIncome":1898154564,"prevYearRevenue":43683623614,"prevYearOperatingIncome":784048236,"prevYearNetIncome":615968623,"source":"11014","updatedAt":"2026-08-26T22:20:55.132Z"},{"stockCode":"099320","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":71953593455,"operatingIncome":3955889770,"netIncome":7575483146,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:20:55.135Z"},{"stockCode":"099320","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":37185131934,"operatingIncome":-2004163801,"netIncome":-1995794533,"prevYearRevenue":40040708142,"prevYearOperatingIncome":1742403005,"prevYearNetIncome":1271699810,"source":"11013","updatedAt":"2026-08-26T22:20:54.613Z"},{"stockCode":"099320","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":51141250848,"operatingIncome":1367100774,"netIncome":-215161165,"prevYearRevenue":44484212137,"prevYearOperatingIncome":2026061507,"prevYearNetIncome":3340446891,"source":"11012","updatedAt":"2026-08-26T22:20:54.858Z"}]}