{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/122350","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":"122350","name":"삼기","market":"KOSDAQ","sector":"자동차 신품 부품 제조업","lastPrice":1602,"marketCap":61419763656,"sharesOutstanding":38339428,"asOf":"2026-09-26T15:09:35.458Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.61,"psr":0.11,"evEbitda":4.71,"ev":229576885919,"fcff":-37256865932,"fcffYield":-0.1623,"roe":-0.0639,"revenueGrowth":{"y1":0.0524,"y3":0.0287,"y5":0.0949},"operatingIncomeGrowth":{"y1":0.6093,"y3":-0.103,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.641Z"},"price":{"high52w":2000,"low52w":836,"fromHigh":-0.199,"returns":[{"label":"1개월","value":0.0389},{"label":"3개월","value":-0.1265},{"label":"6개월","value":0.0687},{"label":"1년","value":0.2285},{"label":"3년","value":-0.3255},{"label":"5년","value":-0.7489}]},"dividends":[{"fiscalYear":2021,"dps":30,"yieldPct":0.64,"payoutPct":-63.5},{"fiscalYear":2020,"dps":0,"yieldPct":null,"payoutPct":-0.09},{"fiscalYear":2019,"dps":0,"yieldPct":null,"payoutPct":8.32},{"fiscalYear":2018,"dps":45,"yieldPct":1.83,"payoutPct":278.95},{"fiscalYear":2017,"dps":90,"yieldPct":2.55,"payoutPct":25.46}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":277272867256,"operatingIncome":5499652468,"netIncome":589307493,"controllingNetIncome":null,"ebitda":28529021638,"fcff":-18836913882,"cfo":31365390453,"capex":54421041045,"totalAssets":398693914269,"totalLiabilities":264320765678,"totalEquity":134373148591,"cash":18100323232,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":301765683882,"operatingIncome":5786387724,"netIncome":2007858503,"controllingNetIncome":null,"ebitda":41609562028,"fcff":-6406648184,"cfo":32485046523,"capex":44545511981,"totalAssets":424954536508,"totalLiabilities":288924766890,"totalEquity":136029769618,"cash":8563587428,"totalDebt":166387678},{"fiscalYear":2020,"statement":"연결","revenue":362645824612,"operatingIncome":-2715567920,"netIncome":-7420566641,"controllingNetIncome":null,"ebitda":28760007999,"fcff":-8389370808,"cfo":27672504949,"capex":41250193967,"totalAssets":490344648043,"totalLiabilities":361603035011,"totalEquity":128741613032,"cash":15256491081,"totalDebt":413448478},{"fiscalYear":2021,"statement":"연결","revenue":554722753994,"operatingIncome":-4166898491,"netIncome":-12068121648,"controllingNetIncome":-12068121648,"ebitda":35807010505,"fcff":-18433576581,"cfo":24633958606,"capex":48617904578,"totalAssets":521387709193,"totalLiabilities":371148837051,"totalEquity":150238872142,"cash":15770907533,"totalDebt":330609049},{"fiscalYear":2022,"statement":"연결","revenue":524145243101,"operatingIncome":11468310897,"netIncome":-27607667576,"controllingNetIncome":-29607600050,"ebitda":80090053011,"fcff":19089180759,"cfo":42396586142,"capex":30174208275,"totalAssets":478981038051,"totalLiabilities":358365135607,"totalEquity":120615902444,"cash":19878008384,"totalDebt":102716741630},{"fiscalYear":2023,"statement":"연결","revenue":537441450272,"operatingIncome":7809072777,"netIncome":8267468161,"controllingNetIncome":6345940727,"ebitda":50596042474,"fcff":-84674717234,"cfo":58245291304,"capex":150281662671,"totalAssets":595066359322,"totalLiabilities":423885237583,"totalEquity":171181121739,"cash":42955169135,"totalDebt":135099669168},{"fiscalYear":2024,"statement":"연결","revenue":542109881986,"operatingIncome":5143132074,"netIncome":-3195873591,"controllingNetIncome":-2852013677,"ebitda":25094435096,"fcff":-23816373818,"cfo":43545380438,"capex":77853608060,"totalAssets":629576441769,"totalLiabilities":456434934499,"totalEquity":173141507270,"cash":27633990181,"totalDebt":150194521598},{"fiscalYear":2025,"statement":"연결","revenue":570538736376,"operatingIncome":8276856990,"netIncome":-10341658663,"controllingNetIncome":-6645672202,"ebitda":48777072523,"fcff":-37256865932,"cfo":27283907559,"capex":76706691947,"totalAssets":663256706885,"totalLiabilities":500772512933,"totalEquity":162484193952,"cash":8945970817,"totalDebt":177103093080}],"quarterly":[{"stockCode":"122350","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":147970734820,"operatingIncome":4042696720,"netIncome":1444131128,"prevYearRevenue":136629744511,"prevYearOperatingIncome":459858084,"prevYearNetIncome":-6581088706,"source":"11014","updatedAt":"2026-08-26T22:30:18.729Z"},{"stockCode":"122350","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":144358161470,"operatingIncome":-5191911119,"netIncome":-11328982918,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:30:18.732Z"},{"stockCode":"122350","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":148578965908,"operatingIncome":-3735186038,"netIncome":-5854287218,"prevYearRevenue":134741936303,"prevYearOperatingIncome":3711840454,"prevYearNetIncome":-1475231607,"source":"11013","updatedAt":"2026-08-26T22:30:18.218Z"},{"stockCode":"122350","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":175953991855,"operatingIncome":1156739653,"netIncome":1720244269,"prevYearRevenue":143467903783,"prevYearOperatingIncome":5714230935,"prevYearNetIncome":1018424734,"source":"11012","updatedAt":"2026-08-26T22:30:18.469Z"}]}