{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/100660","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":"100660","name":"서암기계공업","market":"KOSDAQ","sector":"일반 목적용 기계 제조업","lastPrice":3080,"marketCap":38808000000,"sharesOutstanding":12600000,"asOf":"2026-09-26T15:09:35.443Z"},"valuation":{"fiscalYear":2025,"per":32.59,"perTtm":17.03,"ttmPeriod":"25Q3~26Q2","pbr":0.58,"psr":0.83,"evEbitda":null,"ev":30819956658,"fcff":653838873,"fcffYield":0.0212,"roe":0.018,"revenueGrowth":{"y1":0.0975,"y3":-0.0266,"y5":0.0789},"operatingIncomeGrowth":{"y1":null,"y3":-0.6982,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.558Z"},"price":{"high52w":5670,"low52w":2505,"fromHigh":-0.4568,"returns":[{"label":"1개월","value":0.0098},{"label":"3개월","value":-0.0806},{"label":"6개월","value":-0.2895},{"label":"1년","value":-0.1819},{"label":"3년","value":-0.3913},{"label":"5년","value":-0.5594}]},"dividends":[{"fiscalYear":2025,"dps":10,"yieldPct":0.22,"payoutPct":10.46},{"fiscalYear":2024,"dps":10,"yieldPct":0.28,"payoutPct":31.82},{"fiscalYear":2023,"dps":35,"yieldPct":0.77,"payoutPct":22.89},{"fiscalYear":2022,"dps":35,"yieldPct":0.57,"payoutPct":20.26},{"fiscalYear":2021,"dps":35,"yieldPct":0.7,"payoutPct":34.64},{"fiscalYear":2020,"dps":35,"yieldPct":0.65,"payoutPct":84.81},{"fiscalYear":2019,"dps":50,"yieldPct":0.89,"payoutPct":28.85},{"fiscalYear":2018,"dps":50,"yieldPct":0.72,"payoutPct":18.33}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":42459109178,"operatingIncome":3071249201,"netIncome":3437041634,"controllingNetIncome":null,"ebitda":5146203985,"fcff":869517730,"cfo":1839756995,"capex":970239265,"totalAssets":68407348456,"totalLiabilities":8427991903,"totalEquity":59979356553,"cash":3081753098,"totalDebt":null},{"fiscalYear":2019,"statement":"별도","revenue":38451030376,"operatingIncome":1505005034,"netIncome":2184254934,"controllingNetIncome":null,"ebitda":3325383688,"fcff":-521779289,"cfo":2266669630,"capex":2788448919,"totalAssets":69554367134,"totalLiabilities":7923973247,"totalEquity":61630393887,"cash":2649686734,"totalDebt":76883145},{"fiscalYear":2020,"statement":"별도","revenue":31803725779,"operatingIncome":-451562027,"netIncome":520315158,"controllingNetIncome":null,"ebitda":1139522547,"fcff":195162107,"cfo":2425297113,"capex":2230135006,"totalAssets":68746562110,"totalLiabilities":7238723065,"totalEquity":61507839045,"cash":3445301404,"totalDebt":39798355},{"fiscalYear":2021,"statement":"별도","revenue":44874160526,"operatingIncome":565876509,"netIncome":1273084279,"controllingNetIncome":null,"ebitda":3496974495,"fcff":-1753223303,"cfo":2183737577,"capex":3936960880,"totalAssets":72991174412,"totalLiabilities":10648162288,"totalEquity":62343012124,"cash":1833716854,"totalDebt":65562027},{"fiscalYear":2022,"statement":"별도","revenue":50418205177,"operatingIncome":1610872010,"netIncome":2177351739,"controllingNetIncome":null,"ebitda":3659419802,"fcff":274425659,"cfo":2938858712,"capex":2664433053,"totalAssets":75646629085,"totalLiabilities":11513724482,"totalEquity":64132904603,"cash":3622733902,"totalDebt":25331221},{"fiscalYear":2023,"statement":"별도","revenue":45836974166,"operatingIncome":613607689,"netIncome":1926790260,"controllingNetIncome":null,"ebitda":2872582121,"fcff":-2532188051,"cfo":927652789,"capex":3459840840,"totalAssets":75802841107,"totalLiabilities":10108969604,"totalEquity":65693871503,"cash":3377896191,"totalDebt":15434327},{"fiscalYear":2024,"statement":"별도","revenue":42371013550,"operatingIncome":-1293990084,"netIncome":395705556,"controllingNetIncome":null,"ebitda":1045065794,"fcff":2437919291,"cfo":2690902298,"capex":252983007,"totalAssets":73861719421,"totalLiabilities":8345745602,"totalEquity":65515973819,"cash":4307215044,"totalDebt":81275360},{"fiscalYear":2025,"statement":"연결","revenue":46501236360,"operatingIncome":44269957,"netIncome":1204628626,"controllingNetIncome":1190909755,"ebitda":null,"fcff":653838873,"cfo":1507516051,"capex":869166475,"totalAssets":82779614547,"totalLiabilities":14796067035,"totalEquity":67983547512,"cash":9134455464,"totalDebt":1146412122}],"quarterly":[{"stockCode":"100660","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":12432516937,"operatingIncome":152503514,"netIncome":373467538,"prevYearRevenue":11049547097,"prevYearOperatingIncome":-413617034,"prevYearNetIncome":-58626459,"source":"11014","updatedAt":"2026-08-26T22:32:05.688Z"},{"stockCode":"100660","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":12851797221,"operatingIncome":290289376,"netIncome":935702782,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:32:05.692Z"},{"stockCode":"100660","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":11043790422,"operatingIncome":-368930142,"netIncome":19862850,"prevYearRevenue":9777003175,"prevYearOperatingIncome":-766066694,"prevYearNetIncome":-420338934,"source":"11013","updatedAt":"2026-08-26T22:32:05.195Z"},{"stockCode":"100660","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":13465120326,"operatingIncome":963309866,"netIncome":949511140,"prevYearRevenue":11439919027,"prevYearOperatingIncome":367543761,"prevYearNetIncome":315797240,"source":"11012","updatedAt":"2026-08-26T22:32:05.432Z"}]}