{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/109610","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":"109610","name":"에스와이","market":"KOSDAQ","sector":"구조용 금속제품, 탱크 및 증기발생기 제조업","lastPrice":1888,"marketCap":92337171200,"sharesOutstanding":48907400,"asOf":"2026-09-26T15:09:35.451Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.53,"psr":0.18,"evEbitda":12.1,"ev":51545212758,"fcff":-19377375411,"fcffYield":-0.3759,"roe":-0.0824,"revenueGrowth":{"y1":-0.106,"y3":-0.0226,"y5":0.101},"operatingIncomeGrowth":{"y1":-1.3021,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.422Z"},"price":{"high52w":3435,"low52w":1580,"fromHigh":-0.4504,"returns":[{"label":"1개월","value":-0.0167},{"label":"3개월","value":0.099},{"label":"6개월","value":-0.3046},{"label":"1년","value":-0.4381},{"label":"3년","value":-0.7017},{"label":"5년","value":-0.522}]},"dividends":[{"fiscalYear":2025,"dps":50,"yieldPct":1.4,"payoutPct":-16.9}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":419928752170,"operatingIncome":9131032411,"netIncome":1452784119,"controllingNetIncome":1759812657,"ebitda":17372734704,"fcff":-15779648728,"cfo":-6045933122,"capex":12606753869,"totalAssets":334983386906,"totalLiabilities":212360100624,"totalEquity":122623286282,"cash":18037024275,"totalDebt":57328031972},{"fiscalYear":2019,"statement":"연결","revenue":380109485767,"operatingIncome":-8412198856,"netIncome":-16233649476,"controllingNetIncome":-16114957272,"ebitda":null,"fcff":5739604757,"cfo":6087494882,"capex":7197639787,"totalAssets":361603998339,"totalLiabilities":239918988464,"totalEquity":121685009875,"cash":26098748756,"totalDebt":66521782749},{"fiscalYear":2020,"statement":"연결","revenue":310072568392,"operatingIncome":-12463842782,"netIncome":-29048695319,"controllingNetIncome":-24490725903,"ebitda":null,"fcff":4159997835,"cfo":3575486908,"capex":4617871991,"totalAssets":346984461029,"totalLiabilities":189893991515,"totalEquity":157090469514,"cash":38735144411,"totalDebt":46433783892},{"fiscalYear":2021,"statement":"연결","revenue":424097800251,"operatingIncome":14110179718,"netIncome":9018442236,"controllingNetIncome":8834858412,"ebitda":null,"fcff":-22231755499,"cfo":-19947843779,"capex":6584550308,"totalAssets":387417048516,"totalLiabilities":204702063885,"totalEquity":182714984631,"cash":26153319624,"totalDebt":32291515698},{"fiscalYear":2022,"statement":"연결","revenue":537202459035,"operatingIncome":14015573975,"netIncome":8047906301,"controllingNetIncome":8101317631,"ebitda":null,"fcff":14932922791,"cfo":29649425750,"capex":18235457473,"totalAssets":418424784060,"totalLiabilities":229220220205,"totalEquity":189204563855,"cash":43910397361,"totalDebt":24561807427},{"fiscalYear":2023,"statement":"연결","revenue":553670148803,"operatingIncome":13557446896,"netIncome":-9536409950,"controllingNetIncome":-9031616073,"ebitda":27810031878,"fcff":-8564809341,"cfo":6852971125,"capex":20040962768,"totalAssets":426428346480,"totalLiabilities":230686364567,"totalEquity":195741981913,"cash":51041920876,"totalDebt":43245385291},{"fiscalYear":2024,"statement":"연결","revenue":561008736665,"operatingIncome":21934910618,"netIncome":6321297109,"controllingNetIncome":3434374592,"ebitda":35774829379,"fcff":-8381523274,"cfo":7843281331,"capex":21161887554,"totalAssets":433380564425,"totalLiabilities":237505470307,"totalEquity":195875094118,"cash":37387003783,"totalDebt":3418171163},{"fiscalYear":2025,"statement":"연결","revenue":501552720795,"operatingIncome":-6626642816,"netIncome":-15865691092,"controllingNetIncome":-14130399006,"ebitda":4261339146,"fcff":-19377375411,"cfo":-15280643272,"capex":10052342446,"totalAssets":477069152693,"totalLiabilities":230080617055,"totalEquity":246988535638,"cash":63313582909,"totalDebt":22521624467}],"quarterly":[{"stockCode":"109610","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":116578937875,"operatingIncome":-954401701,"netIncome":-2376438579,"prevYearRevenue":126021845783,"prevYearOperatingIncome":4364927648,"prevYearNetIncome":2952972789,"source":"11014","updatedAt":"2026-08-26T22:27:38.023Z"},{"stockCode":"109610","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":132735565368,"operatingIncome":-3575471993,"netIncome":-6566083147,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:27:38.025Z"},{"stockCode":"109610","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":126300807064,"operatingIncome":-1207493119,"netIncome":-3914798833,"prevYearRevenue":116301933607,"prevYearOperatingIncome":-2008624366,"prevYearNetIncome":-3703283972,"source":"11013","updatedAt":"2026-08-26T22:27:37.500Z"},{"stockCode":"109610","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":152403501402,"operatingIncome":-1013344074,"netIncome":-5364618903,"prevYearRevenue":135936283945,"prevYearOperatingIncome":-88144756,"prevYearNetIncome":-3219885394,"source":"11012","updatedAt":"2026-08-26T22:27:37.790Z"}]}