{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/100840","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":"100840","name":"SNT에너지","market":"KOSPI","sector":"일반 목적용 기계 제조업","lastPrice":38500,"marketCap":796210145500,"sharesOutstanding":20680783,"asOf":"2026-09-26T15:09:35.444Z"},"valuation":{"fiscalYear":2025,"per":9.44,"perTtm":7.25,"ttmPeriod":"25Q3~26Q2","pbr":2.18,"psr":1.31,"evEbitda":6.07,"ev":706438919613,"fcff":96372956076,"fcffYield":0.1364,"roe":0.2515,"revenueGrowth":{"y1":1.0598,"y3":0.4403,"y5":0.2062},"operatingIncomeGrowth":{"y1":4.0052,"y3":2.15,"y5":0.3693},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.053Z"},"price":{"high52w":64100,"low52w":21800,"fromHigh":-0.3994,"returns":[{"label":"1개월","value":0.1883},{"label":"3개월","value":0.4583},{"label":"6개월","value":-0.2012},{"label":"1년","value":-0.2639},{"label":"3년","value":4.2074},{"label":"5년","value":4.0198}]},"dividends":[{"fiscalYear":2025,"dps":1150,"yieldPct":3,"payoutPct":26.9},{"fiscalYear":2024,"dps":500,"yieldPct":2.2,"payoutPct":28.5},{"fiscalYear":2023,"dps":900,"yieldPct":4.1,"payoutPct":26.1},{"fiscalYear":2022,"dps":800,"yieldPct":4.1,"payoutPct":34.9},{"fiscalYear":2021,"dps":800,"yieldPct":4.3,"payoutPct":41.5},{"fiscalYear":2020,"dps":800,"yieldPct":5.1,"payoutPct":55.1},{"fiscalYear":2019,"dps":800,"yieldPct":4.1,"payoutPct":37.2}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":139516395746,"operatingIncome":-1892190780,"netIncome":1825479187,"controllingNetIncome":null,"ebitda":160465885,"fcff":14054494525,"cfo":14435813480,"capex":381318955,"totalAssets":280991533997,"totalLiabilities":49715044087,"totalEquity":231276489910,"cash":59575399522,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":213326726381,"operatingIncome":17473547723,"netIncome":15452272592,"controllingNetIncome":15452272592,"ebitda":null,"fcff":-42433277416,"cfo":-40064824091,"capex":2368453325,"totalAssets":333897234560,"totalLiabilities":88942324810,"totalEquity":244954909750,"cash":21039331086,"totalDebt":null},{"fiscalYear":2020,"statement":"연결","revenue":237399736036,"operatingIncome":23125971231,"netIncome":9787540652,"controllingNetIncome":9787540652,"ebitda":25874153027,"fcff":68525192130,"cfo":70341150830,"capex":1815958700,"totalAssets":335351656753,"totalLiabilities":99578946528,"totalEquity":235772710225,"cash":67800801700,"totalDebt":null},{"fiscalYear":2021,"statement":"연결","revenue":171088093279,"operatingIncome":13280960143,"netIncome":12503180650,"controllingNetIncome":12503180650,"ebitda":14921588094,"fcff":28379721541,"cfo":29859821491,"capex":1480099950,"totalAssets":332143487939,"totalLiabilities":87294231899,"totalEquity":244849256040,"cash":88663371439,"totalDebt":null},{"fiscalYear":2022,"statement":"연결","revenue":202878635272,"operatingIncome":3561445020,"netIncome":15099401751,"controllingNetIncome":15099401751,"ebitda":null,"fcff":23596054100,"cfo":28910380084,"capex":5526999062,"totalAssets":429772701838,"totalLiabilities":174341588445,"totalEquity":255431113393,"cash":97715163814,"totalDebt":50000000000},{"fiscalYear":2023,"statement":"연결","revenue":321955650203,"operatingIncome":20777120986,"netIncome":22727501737,"controllingNetIncome":22727501737,"ebitda":25677940906,"fcff":2408045820,"cfo":3280031940,"capex":2145723880,"totalAssets":423163460482,"totalLiabilities":147149187415,"totalEquity":276014273067,"cash":70430089123,"totalDebt":20000000000},{"fiscalYear":2024,"statement":"연결","revenue":294264258276,"operatingIncome":22239479490,"netIncome":34636527846,"controllingNetIncome":34636527846,"ebitda":25888746327,"fcff":6954881332,"cfo":11405846779,"capex":4861139561,"totalAssets":516608191578,"totalLiabilities":210326405293,"totalEquity":306281786285,"cash":52824998857,"totalDebt":0},{"fiscalYear":2025,"statement":"연결","revenue":606119987434,"operatingIncome":111313927765,"netIncome":84373067879,"controllingNetIncome":84373067879,"ebitda":116360175030,"fcff":96372956076,"cfo":102991073815,"capex":6618117739,"totalAssets":589839322838,"totalLiabilities":225095289535,"totalEquity":364744033303,"cash":89771225887,"totalDebt":0}],"quarterly":[{"stockCode":"100840","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":148299040553,"operatingIncome":24317080233,"netIncome":24863554241,"prevYearRevenue":69655880448,"prevYearOperatingIncome":5171725734,"prevYearNetIncome":-2327846344,"source":"11014","updatedAt":"2026-08-26T22:21:10.334Z"},{"stockCode":"100840","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":201884235798,"operatingIncome":46752685574,"netIncome":40171564441,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:21:10.337Z"},{"stockCode":"100840","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":123567021503,"operatingIncome":22804473617,"netIncome":26583514732,"prevYearRevenue":115256137787,"prevYearOperatingIncome":12879860936,"prevYearNetIncome":8369423149,"source":"11013","updatedAt":"2026-08-26T22:21:09.809Z"},{"stockCode":"100840","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":108055984076,"operatingIncome":21269561316,"netIncome":18130221353,"prevYearRevenue":140680573296,"prevYearOperatingIncome":27364301022,"prevYearNetIncome":10968526048,"source":"11012","updatedAt":"2026-08-26T22:21:10.046Z"}]}