{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/099440","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":"099440","name":"스맥","market":"KOSDAQ","sector":"특수 목적용 기계 제조업","lastPrice":4180,"marketCap":285257386920,"sharesOutstanding":68243394,"asOf":"2026-09-26T15:09:35.442Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":2.92,"psr":1.86,"evEbitda":null,"ev":326684365295,"fcff":2416852294,"fcffYield":0.0074,"roe":-0.1893,"revenueGrowth":{"y1":-0.237,"y3":-0.0125,"y5":0.0621},"operatingIncomeGrowth":{"y1":-1.7017,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.661Z"},"price":{"high52w":7860,"low52w":2535,"fromHigh":-0.4682,"returns":[{"label":"1개월","value":0.0308},{"label":"3개월","value":0.6108},{"label":"6개월","value":-0.1573},{"label":"1년","value":-0.0024},{"label":"3년","value":-0.1755},{"label":"5년","value":1.2175}]},"dividends":[{"fiscalYear":2018,"dps":50,"yieldPct":1.71,"payoutPct":-74},{"fiscalYear":2017,"dps":50,"yieldPct":1.31,"payoutPct":356.8}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":133718535152,"operatingIncome":-641807553,"netIncome":-1674939950,"controllingNetIncome":-1674939950,"ebitda":3834960898,"fcff":-13060393168,"cfo":-10467005027,"capex":4292021919,"totalAssets":220685720055,"totalLiabilities":124325621587,"totalEquity":96360098468,"cash":10724434990,"totalDebt":76869086882},{"fiscalYear":2019,"statement":"연결","revenue":136977992187,"operatingIncome":-14763286480,"netIncome":-16987126051,"controllingNetIncome":-16987126051,"ebitda":-10312212959,"fcff":-13689294473,"cfo":-14280307288,"capex":1549062281,"totalAssets":225041494518,"totalLiabilities":128452983560,"totalEquity":96588510958,"cash":5709113009,"totalDebt":85193192860},{"fiscalYear":2020,"statement":"연결","revenue":113659461855,"operatingIncome":-18060789874,"netIncome":-29888419716,"controllingNetIncome":-29888419716,"ebitda":-14338107638,"fcff":10642056343,"cfo":9540721973,"capex":989115612,"totalAssets":188125410821,"totalLiabilities":113514519523,"totalEquity":74610891298,"cash":7111439914,"totalDebt":85299733594},{"fiscalYear":2021,"statement":"연결","revenue":128499940215,"operatingIncome":-10990413438,"netIncome":-16397975866,"controllingNetIncome":-16397975866,"ebitda":-7476309288,"fcff":1198545832,"cfo":584713795,"capex":1342216012,"totalAssets":190252321766,"totalLiabilities":131796007647,"totalEquity":58456314119,"cash":10166470914,"totalDebt":83932722063},{"fiscalYear":2022,"statement":"연결","revenue":159473204075,"operatingIncome":11745651889,"netIncome":9682109800,"controllingNetIncome":null,"ebitda":14456695231,"fcff":10658701145,"cfo":9633346215,"capex":1855747845,"totalAssets":193578829580,"totalLiabilities":118764258538,"totalEquity":74814571042,"cash":8167977780,"totalDebt":72368248846},{"fiscalYear":2023,"statement":"연결","revenue":176628631520,"operatingIncome":22035848534,"netIncome":16680552004,"controllingNetIncome":null,"ebitda":25061053390,"fcff":4898646024,"cfo":2378461864,"capex":1438130112,"totalAssets":207350367361,"totalLiabilities":100542856032,"totalEquity":106807511329,"cash":14329158435,"totalDebt":70415692842},{"fiscalYear":2024,"statement":"연결","revenue":201298944290,"operatingIncome":23955100228,"netIncome":22133889833,"controllingNetIncome":null,"ebitda":25729581456,"fcff":-16142680096,"cfo":-17752763917,"capex":1270661019,"totalAssets":301090392237,"totalLiabilities":171545296849,"totalEquity":129545095388,"cash":31672193299,"totalDebt":130898488973},{"fiscalYear":2025,"statement":"연결","revenue":153589636057,"operatingIncome":-16809504557,"netIncome":-21494427733,"controllingNetIncome":-21494427733,"ebitda":-13638454943,"fcff":2416852294,"cfo":-1430720418,"capex":1280599585,"totalAssets":301515657631,"totalLiabilities":203958179318,"totalEquity":97557478313,"cash":23806156178,"totalDebt":65233134553}],"quarterly":[{"stockCode":"099440","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":36238676796,"operatingIncome":-350968298,"netIncome":1017094144,"prevYearRevenue":55485605556,"prevYearOperatingIncome":8431401328,"prevYearNetIncome":4584794775,"source":"11014","updatedAt":"2026-08-26T22:23:14.604Z"},{"stockCode":"099440","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":40213392562,"operatingIncome":-19701728421,"netIncome":-22708361170,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:23:14.608Z"},{"stockCode":"099440","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":29210004386,"operatingIncome":-4841679902,"netIncome":-5064632623,"prevYearRevenue":42378527319,"prevYearOperatingIncome":4287847766,"prevYearNetIncome":3964695898,"source":"11013","updatedAt":"2026-08-26T22:23:14.065Z"},{"stockCode":"099440","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":47760971382,"operatingIncome":1608784223,"netIncome":2864123593,"prevYearRevenue":34759039380,"prevYearOperatingIncome":-1044655604,"prevYearNetIncome":-3767856605,"source":"11012","updatedAt":"2026-08-26T22:23:14.299Z"}]}