{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/100590","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":"100590","name":"머큐리","market":"KOSDAQ","sector":"통신 및 방송 장비 제조업","lastPrice":4890,"marketCap":83812375050,"sharesOutstanding":17139545,"asOf":"2026-09-26T15:09:35.443Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.6,"psr":0.68,"evEbitda":null,"ev":74973365798,"fcff":10194370404,"fcffYield":0.136,"roe":-0.0207,"revenueGrowth":{"y1":-0.0777,"y3":-0.0876,"y5":0.0101},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.220Z"},"price":{"high52w":11320,"low52w":2530,"fromHigh":-0.568,"returns":[{"label":"1개월","value":0.3508},{"label":"3개월","value":0.3342},{"label":"6개월","value":-0.0978},{"label":"1년","value":0.5573},{"label":"3년","value":-0.3794},{"label":"5년","value":-0.4347}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":133892277694,"operatingIncome":10153711158,"netIncome":13576765592,"controllingNetIncome":null,"ebitda":11444109738,"fcff":16702989993,"cfo":17273881579,"capex":883962678,"totalAssets":92783500183,"totalLiabilities":24864121917,"totalEquity":67919378266,"cash":16788007691,"totalDebt":4457545606},{"fiscalYear":2019,"statement":"별도","revenue":111047785194,"operatingIncome":2103746198,"netIncome":2332192514,"controllingNetIncome":null,"ebitda":3415747897,"fcff":-2769802156,"cfo":-1887032163,"capex":960554236,"totalAssets":105086803563,"totalLiabilities":34115339003,"totalEquity":70971464560,"cash":30221915000,"totalDebt":15654591426},{"fiscalYear":2020,"statement":"별도","revenue":117810009273,"operatingIncome":3356756107,"netIncome":8210371983,"controllingNetIncome":null,"ebitda":4825633445,"fcff":2569959851,"cfo":3502479253,"capex":962289217,"totalAssets":126096463650,"totalLiabilities":45919691842,"totalEquity":80176771808,"cash":22067473816,"totalDebt":20559543992},{"fiscalYear":2021,"statement":"별도","revenue":121604103517,"operatingIncome":5643021782,"netIncome":5657066478,"controllingNetIncome":null,"ebitda":7138407288,"fcff":-10899359355,"cfo":-9551131680,"capex":1370579492,"totalAssets":149700635703,"totalLiabilities":62995719934,"totalEquity":86704915769,"cash":24139817762,"totalDebt":39203518806},{"fiscalYear":2022,"statement":"별도","revenue":163074227992,"operatingIncome":4883867876,"netIncome":535476094,"controllingNetIncome":null,"ebitda":5898281975,"fcff":-17571791308,"cfo":-15695420226,"capex":2072868978,"totalAssets":136553965911,"totalLiabilities":46299253730,"totalEquity":90254712181,"cash":6730144809,"totalDebt":26552329894},{"fiscalYear":2023,"statement":"연결","revenue":153627118426,"operatingIncome":4941134141,"netIncome":3306709387,"controllingNetIncome":3996291532,"ebitda":null,"fcff":16445652192,"cfo":17221539303,"capex":1131196189,"totalAssets":138149850474,"totalLiabilities":37447678379,"totalEquity":100702172095,"cash":12877917731,"totalDebt":20090296022},{"fiscalYear":2024,"statement":"연결","revenue":134308402060,"operatingIncome":-886508422,"netIncome":-1505529043,"controllingNetIncome":-1096527050,"ebitda":258363849,"fcff":5043013219,"cfo":5755024863,"capex":1097068499,"totalAssets":126927884461,"totalLiabilities":27997947412,"totalEquity":98929937049,"cash":10007392715,"totalDebt":9313000240},{"fiscalYear":2025,"statement":"연결","revenue":123866036266,"operatingIncome":-734399940,"netIncome":-2350058754,"controllingNetIncome":-2468993535,"ebitda":null,"fcff":10194370404,"cfo":11021875098,"capex":1022535447,"totalAssets":176342963244,"totalLiabilities":34217686322,"totalEquity":142125276922,"cash":18667638333,"totalDebt":9828629081}],"quarterly":[{"stockCode":"100590","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":29613270829,"operatingIncome":-302818685,"netIncome":-685771968,"prevYearRevenue":30161343490,"prevYearOperatingIncome":-380040648,"prevYearNetIncome":-876902002,"source":"11014","updatedAt":"2026-08-26T22:30:05.126Z"},{"stockCode":"100590","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":40544830689,"operatingIncome":2052823281,"netIncome":-230988259,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:30:05.129Z"},{"stockCode":"100590","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":26015545805,"operatingIncome":-1165466978,"netIncome":1335237358,"prevYearRevenue":21518236747,"prevYearOperatingIncome":-2290483889,"prevYearNetIncome":-2174980545,"source":"11013","updatedAt":"2026-08-26T22:30:04.573Z"},{"stockCode":"100590","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":30144492627,"operatingIncome":1327221239,"netIncome":-5937312542,"prevYearRevenue":32189698001,"prevYearOperatingIncome":-194120249,"prevYearNetIncome":741822401,"source":"11012","updatedAt":"2026-08-26T22:30:04.817Z"}]}