{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/116100","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":"116100","name":"태양기계","market":"KONEX","sector":"자동차 신품 부품 제조업","listingDate":"2013-07-01","lastPrice":600,"marketCap":4463991600,"sharesOutstanding":7439986,"asOf":"2026-10-03T15:32:53.123Z"},"valuation":{"fiscalYear":2025,"per":1.38,"perTtm":null,"ttmPeriod":null,"pbr":0.3,"psr":0.12,"evEbitda":8.35,"ev":23553058926,"fcff":-1392072184,"fcffYield":-0.0591,"roe":0.2032,"revenueGrowth":{"y1":0.0267,"y3":0.0377,"y5":null},"operatingIncomeGrowth":{"y1":-0.0585,"y3":0.0115,"y5":null},"isFinancial":false,"updatedAt":"2026-10-03T15:32:55.219Z"},"price":{"high52w":710,"low52w":502,"fromHigh":-0.1549,"returns":[{"label":"1개월","value":0},{"label":"3개월","value":0.0345},{"label":"6개월","value":-0.0812},{"label":"1년","value":0.0256},{"label":"3년","value":-0.5578},{"label":"5년","value":-0.2771}],"tradedDays3m":50},"dividends":[{"fiscalYear":2025,"dps":0,"yieldPct":null,"payoutPct":null},{"fiscalYear":2024,"dps":0,"yieldPct":null,"payoutPct":null},{"fiscalYear":2023,"dps":0,"yieldPct":null,"payoutPct":null},{"fiscalYear":2022,"dps":0,"yieldPct":null,"payoutPct":null},{"fiscalYear":2021,"dps":0,"yieldPct":null,"payoutPct":null},{"fiscalYear":2020,"dps":0,"yieldPct":null,"payoutPct":null},{"fiscalYear":2019,"dps":0,"yieldPct":null,"payoutPct":null},{"fiscalYear":2018,"dps":0,"yieldPct":null,"payoutPct":null}],"annual":[{"fiscalYear":2022,"statement":"별도","revenue":32289217802,"operatingIncome":1890465053,"netIncome":798579179,"controllingNetIncome":null,"ebitda":3189278921,"fcff":4090391540,"cfo":3452487002,"capex":313985046,"totalAssets":39631362516,"totalLiabilities":25775328356,"totalEquity":13856034160,"cash":1785886001,"totalDebt":19241513349},{"fiscalYear":2023,"statement":"별도","revenue":31603837001,"operatingIncome":1955008772,"netIncome":337937143,"controllingNetIncome":null,"ebitda":3084703993,"fcff":3061754968,"cfo":2361953548,"capex":348992727,"totalAssets":42132764675,"totalLiabilities":24276685379,"totalEquity":17856079296,"cash":2566496534,"totalDebt":17938673361},{"fiscalYear":2024,"statement":"별도","revenue":35139145847,"operatingIncome":2077871656,"netIncome":788713757,"controllingNetIncome":null,"ebitda":3104220852,"fcff":3417514895,"cfo":2757334697,"capex":261622000,"totalAssets":45196505945,"totalLiabilities":28155449143,"totalEquity":17041056802,"cash":4743410780,"totalDebt":21414005824},{"fiscalYear":2025,"statement":"별도","revenue":36078961671,"operatingIncome":1956243901,"netIncome":3244385578,"controllingNetIncome":null,"ebitda":2822086820,"fcff":-1392072184,"cfo":2054139489,"capex":4273718862,"totalAssets":43085212488,"totalLiabilities":28187230239,"totalEquity":14897982249,"cash":4330932674,"totalDebt":23420000000}],"quarterly":[]}