{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/103230","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":"103230","name":"에스앤더블류","market":"KOSDAQ","sector":"일반 목적용 기계 제조업","lastPrice":2230,"marketCap":16056000000,"sharesOutstanding":7200000,"asOf":"2026-09-26T15:09:35.447Z"},"valuation":{"fiscalYear":2025,"per":4.42,"perTtm":10.01,"ttmPeriod":"25Q3~26Q2","pbr":0.3,"psr":0.33,"evEbitda":12.1,"ev":14534643770,"fcff":-11780448668,"fcffYield":-0.8105,"roe":0.0703,"revenueGrowth":{"y1":0.0355,"y3":0.1066,"y5":0.0782},"operatingIncomeGrowth":{"y1":-0.7393,"y3":-0.2883,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.670Z"},"price":{"high52w":4880,"low52w":2085,"fromHigh":-0.543,"returns":[{"label":"1개월","value":-0.0591},{"label":"3개월","value":0.0159},{"label":"6개월","value":-0.4037},{"label":"1년","value":-0.4862},{"label":"3년","value":-0.4943},{"label":"5년","value":-0.3718}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":30239760962,"operatingIncome":-8324956244,"netIncome":-10219574982,"controllingNetIncome":null,"ebitda":-7646699799,"fcff":-5149458741,"cfo":-3551809634,"capex":1597649107,"totalAssets":57861674422,"totalLiabilities":15638686515,"totalEquity":42222987907,"cash":3855138142,"totalDebt":null},{"fiscalYear":2019,"statement":"별도","revenue":36022929834,"operatingIncome":-2208122991,"netIncome":-2754369508,"controllingNetIncome":null,"ebitda":-1442530479,"fcff":-3411646651,"cfo":-2412789208,"capex":1000682170,"totalAssets":55567064017,"totalLiabilities":16616442606,"totalEquity":38950621411,"cash":523030774,"totalDebt":null},{"fiscalYear":2020,"statement":"별도","revenue":33495871526,"operatingIncome":-858248923,"netIncome":623689323,"controllingNetIncome":null,"ebitda":-834851156,"fcff":-3509083831,"cfo":-2179475165,"capex":1338136578,"totalAssets":53089640093,"totalLiabilities":13327860254,"totalEquity":39761779839,"cash":507670567,"totalDebt":1000000000},{"fiscalYear":2021,"statement":"별도","revenue":29962986771,"operatingIncome":-305878811,"netIncome":-1278559630,"controllingNetIncome":null,"ebitda":1343012580,"fcff":-1927365237,"cfo":-1040760213,"capex":932048917,"totalAssets":53251538723,"totalLiabilities":14515889727,"totalEquity":38735648996,"cash":774765459,"totalDebt":3320000000},{"fiscalYear":2022,"statement":"별도","revenue":36015871826,"operatingIncome":2499623094,"netIncome":2325140936,"controllingNetIncome":null,"ebitda":18440044687,"fcff":-1281445610,"cfo":3690618538,"capex":5029311712,"totalAssets":62034959117,"totalLiabilities":19507685682,"totalEquity":42527273435,"cash":5083145669,"totalDebt":3000000000},{"fiscalYear":2023,"statement":"별도","revenue":43633590030,"operatingIncome":3232674061,"netIncome":3466819341,"controllingNetIncome":null,"ebitda":4255106733,"fcff":2594807383,"cfo":4211897568,"capex":1632882209,"totalAssets":66768557720,"totalLiabilities":21338938914,"totalEquity":45429618806,"cash":4000147037,"totalDebt":4092442967},{"fiscalYear":2024,"statement":"별도","revenue":47130238829,"operatingIncome":3455878656,"netIncome":4763232740,"controllingNetIncome":null,"ebitda":null,"fcff":-5036160927,"cfo":4457341952,"capex":9493534806,"totalAssets":71297045144,"totalLiabilities":21475770395,"totalEquity":49821274749,"cash":2709558119,"totalDebt":0},{"fiscalYear":2025,"statement":"별도","revenue":48804282274,"operatingIncome":900988892,"netIncome":3631155594,"controllingNetIncome":null,"ebitda":1201284417,"fcff":-11780448668,"cfo":2803468471,"capex":14646166868,"totalAssets":85277595518,"totalLiabilities":31799138602,"totalEquity":53478456916,"cash":2381999729,"totalDebt":860643499}],"quarterly":[{"stockCode":"103230","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":11642369925,"operatingIncome":369779605,"netIncome":919171480,"prevYearRevenue":9710022515,"prevYearOperatingIncome":-471656755,"prevYearNetIncome":-435892393,"source":"11014","updatedAt":"2026-08-26T22:35:08.420Z"},{"stockCode":"103230","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":12589512185,"operatingIncome":-102136942,"netIncome":-216023358,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:35:08.423Z"},{"stockCode":"103230","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":11493512369,"operatingIncome":308940492,"netIncome":266150387,"prevYearRevenue":12538682849,"prevYearOperatingIncome":-76178643,"prevYearNetIncome":1845649404,"source":"11013","updatedAt":"2026-08-26T22:35:07.806Z"},{"stockCode":"103230","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":12796361385,"operatingIncome":414698428,"netIncome":635014948,"prevYearRevenue":12033717315,"prevYearOperatingIncome":709524872,"prevYearNetIncome":1082358068,"source":"11012","updatedAt":"2026-08-26T22:35:08.160Z"}]}