{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/115530","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":"115530","name":"씨엔플러스","market":"KOSDAQ","sector":"전자부품 제조업","lastPrice":2975,"marketCap":25531613625,"sharesOutstanding":8582055,"asOf":"2026-09-26T15:09:35.455Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":21.82,"ttmPeriod":"25Q3~26Q2","pbr":3.75,"psr":0.48,"evEbitda":9.79,"ev":23241758226,"fcff":1082565514,"fcffYield":0.0466,"roe":-0.298,"revenueGrowth":{"y1":0.129,"y3":0.076,"y5":0.1547},"operatingIncomeGrowth":{"y1":null,"y3":-0.357,"y5":-0.0824},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.562Z"},"price":{"high52w":3742.4106,"low52w":1610,"fromHigh":-0.2051,"returns":[{"label":"1개월","value":-0.0034},{"label":"3개월","value":0.7624},{"label":"6개월","value":0.0924},{"label":"1년","value":-0.1973},{"label":"3년","value":-0.2416},{"label":"5년","value":-0.6068}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":24291610154,"operatingIncome":-3693009066,"netIncome":-7295162777,"controllingNetIncome":-7295162777,"ebitda":-3479905909,"fcff":-5000807430,"cfo":-3504287228,"capex":1601265429,"totalAssets":39656787543,"totalLiabilities":24386623292,"totalEquity":15270164251,"cash":400073355,"totalDebt":3123802744},{"fiscalYear":2019,"statement":"연결","revenue":19619973184,"operatingIncome":-1136648879,"netIncome":-6560205426,"controllingNetIncome":-6560205426,"ebitda":7017190708,"fcff":-4404398676,"cfo":-881165833,"capex":4374614444,"totalAssets":22339697843,"totalLiabilities":9495901412,"totalEquity":12843796431,"cash":492798106,"totalDebt":2105534133},{"fiscalYear":2020,"statement":"연결","revenue":26116269890,"operatingIncome":564922772,"netIncome":-2669669676,"controllingNetIncome":-2669669676,"ebitda":2928978764,"fcff":-1429575943,"cfo":-1007697536,"capex":520777455,"totalAssets":30066349495,"totalLiabilities":18350128937,"totalEquity":11716220558,"cash":2503143968,"totalDebt":6084817116},{"fiscalYear":2021,"statement":"연결","revenue":31621537030,"operatingIncome":-140540518,"netIncome":-1085297433,"controllingNetIncome":-1085297433,"ebitda":1091584819,"fcff":-1798810584,"cfo":-367471822,"capex":1876286461,"totalAssets":22988663634,"totalLiabilities":13090004611,"totalEquity":9898659023,"cash":2107423612,"totalDebt":5849605724},{"fiscalYear":2022,"statement":"연결","revenue":43042658055,"operatingIncome":1382532301,"netIncome":1737035104,"controllingNetIncome":1737035104,"ebitda":2041823540,"fcff":-1332299561,"cfo":15147702,"capex":1571625557,"totalAssets":34910266507,"totalLiabilities":23302078207,"totalEquity":11608188300,"cash":9171656055,"totalDebt":6103273205},{"fiscalYear":2023,"statement":"연결","revenue":36261410433,"operatingIncome":961055940,"netIncome":391812326,"controllingNetIncome":391812326,"ebitda":2380542129,"fcff":-3023305183,"cfo":-3436897088,"capex":673262926,"totalAssets":34044319988,"totalLiabilities":22752666764,"totalEquity":11291653224,"cash":3530091720,"totalDebt":2604138935},{"fiscalYear":2024,"statement":"연결","revenue":47492786638,"operatingIncome":-36854309,"netIncome":-2220448060,"controllingNetIncome":-2220448060,"ebitda":1264967161,"fcff":-1982489341,"cfo":5342691420,"capex":8448295626,"totalAssets":50509050942,"totalLiabilities":40824092926,"totalEquity":9684958016,"cash":7951608109,"totalDebt":179159486},{"fiscalYear":2025,"statement":"연결","revenue":53617316563,"operatingIncome":367552929,"netIncome":-2458413640,"controllingNetIncome":-2458413640,"ebitda":2373655496,"fcff":1082565514,"cfo":244813079,"capex":578576254,"totalAssets":48532145344,"totalLiabilities":41716656220,"totalEquity":6815489124,"cash":3749304384,"totalDebt":1459448985}],"quarterly":[{"stockCode":"115530","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":15655712765,"operatingIncome":198688644,"netIncome":-263750009,"prevYearRevenue":6997165156,"prevYearOperatingIncome":-627269461,"prevYearNetIncome":-1478046835,"source":"11014","updatedAt":"2026-08-26T22:33:58.119Z"},{"stockCode":"115530","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":8662018240,"operatingIncome":1005320307,"netIncome":1970964829,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:33:58.123Z"},{"stockCode":"115530","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":17508582761,"operatingIncome":-795739470,"netIncome":-896939209,"prevYearRevenue":10998227643,"prevYearOperatingIncome":-373585555,"prevYearNetIncome":-703047571,"source":"11013","updatedAt":"2026-08-26T22:33:57.615Z"},{"stockCode":"115530","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":21478556386,"operatingIncome":865517931,"netIncome":359574896,"prevYearRevenue":11084173287,"prevYearOperatingIncome":-462870467,"prevYearNetIncome":-3462580889,"source":"11012","updatedAt":"2026-08-26T22:33:57.882Z"}]}