{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/121890","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":"121890","name":"에스디시스템","market":"KOSDAQ","sector":"전자부품 제조업","lastPrice":2735,"marketCap":36352104810,"sharesOutstanding":13291446,"asOf":"2026-09-26T15:09:35.457Z"},"valuation":{"fiscalYear":2025,"per":28.53,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":3.04,"psr":1.26,"evEbitda":23.35,"ev":30330810118,"fcff":-1932014460,"fcffYield":-0.0637,"roe":0.1122,"revenueGrowth":{"y1":0.594,"y3":0.0857,"y5":0.0497},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.640Z"},"price":{"high52w":2940,"low52w":1329,"fromHigh":-0.0697,"returns":[{"label":"1개월","value":-0.0036},{"label":"3개월","value":0.3277},{"label":"6개월","value":0.6328},{"label":"1년","value":0.682},{"label":"3년","value":0.4237},{"label":"5년","value":0.4237}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":45562197278,"operatingIncome":-4614725017,"netIncome":-5637766017,"controllingNetIncome":null,"ebitda":-3764735424,"fcff":678814588,"cfo":784340482,"capex":305970600,"totalAssets":34753913271,"totalLiabilities":17999985543,"totalEquity":16753927728,"cash":7400247415,"totalDebt":null},{"fiscalYear":2019,"statement":"별도","revenue":38144084815,"operatingIncome":-4293481670,"netIncome":-13517163168,"controllingNetIncome":null,"ebitda":-3704309692,"fcff":-3527213744,"cfo":-3687655649,"capex":215970000,"totalAssets":24820711108,"totalLiabilities":18509739359,"totalEquity":6310971749,"cash":2060217347,"totalDebt":7750000000},{"fiscalYear":2020,"statement":"별도","revenue":22592325933,"operatingIncome":-916923771,"netIncome":-2869187843,"controllingNetIncome":null,"ebitda":-513360965,"fcff":4756969596,"cfo":4828677100,"capex":228270409,"totalAssets":12097079163,"totalLiabilities":6622359310,"totalEquity":5474719853,"cash":2605087224,"totalDebt":null},{"fiscalYear":2021,"statement":"별도","revenue":21417406015,"operatingIncome":1670521438,"netIncome":2408783097,"controllingNetIncome":null,"ebitda":1741129671,"fcff":713596560,"cfo":733188502,"capex":25090909,"totalAssets":14230200528,"totalLiabilities":6259247545,"totalEquity":7970952983,"cash":3802947440,"totalDebt":null},{"fiscalYear":2022,"statement":"별도","revenue":22496607372,"operatingIncome":-730035431,"netIncome":-602631970,"controllingNetIncome":null,"ebitda":-594611605,"fcff":-167476877,"cfo":357451362,"capex":527813585,"totalAssets":13338530392,"totalLiabilities":3961945828,"totalEquity":9376584564,"cash":5726829357,"totalDebt":null},{"fiscalYear":2023,"statement":"별도","revenue":21295259282,"operatingIncome":1026101676,"netIncome":2637243723,"controllingNetIncome":null,"ebitda":1252123779,"fcff":1435255336,"cfo":1453054316,"capex":22148899,"totalAssets":14611073392,"totalLiabilities":2592383039,"totalEquity":12018690353,"cash":5075321722,"totalDebt":null},{"fiscalYear":2024,"statement":"별도","revenue":18063667400,"operatingIncome":-2164578073,"netIncome":-1827230154,"controllingNetIncome":null,"ebitda":-1952947145,"fcff":1631588183,"cfo":2012332720,"capex":382062091,"totalAssets":17695231543,"totalLiabilities":6958317874,"totalEquity":10736913669,"cash":8973265864,"totalDebt":null},{"fiscalYear":2025,"statement":"별도","revenue":28793598189,"operatingIncome":1101090892,"netIncome":1274391507,"controllingNetIncome":null,"ebitda":1298950723,"fcff":-1932014460,"cfo":-1931746423,"capex":1698727,"totalAssets":20151089281,"totalLiabilities":8175107345,"totalEquity":11975981936,"cash":6021294692,"totalDebt":null}],"quarterly":[{"stockCode":"121890","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":5046143007,"operatingIncome":24970582,"netIncome":72807172,"prevYearRevenue":3386814193,"prevYearOperatingIncome":-379241956,"prevYearNetIncome":-345261618,"source":"11014","updatedAt":"2026-08-26T22:32:20.641Z"},{"stockCode":"121890","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":10592450848,"operatingIncome":958218859,"netIncome":942428257,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:32:20.644Z"},{"stockCode":"121890","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":2793524996,"operatingIncome":-864135709,"netIncome":-736364840,"prevYearRevenue":6658000128,"prevYearOperatingIncome":94247632,"prevYearNetIncome":212526183,"source":"11013","updatedAt":"2026-08-26T22:32:20.100Z"},{"stockCode":"121890","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":2223442805,"operatingIncome":-879120568,"netIncome":-821207806,"prevYearRevenue":6497004206,"prevYearOperatingIncome":23653819,"prevYearNetIncome":46629895,"source":"11012","updatedAt":"2026-08-26T22:32:20.383Z"}]}