{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/122640","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":"122640","name":"예스티","market":"KOSDAQ","sector":"특수 목적용 기계 제조업","lastPrice":31400,"marketCap":679851605000,"sharesOutstanding":21651325,"asOf":"2026-09-26T15:09:35.458Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":78.94,"ttmPeriod":"25Q3~26Q2","pbr":5.15,"psr":7.81,"evEbitda":null,"ev":658290026946,"fcff":null,"fcffYield":null,"roe":-0.0045,"revenueGrowth":{"y1":-0.1303,"y3":0.0463,"y5":0.0567},"operatingIncomeGrowth":{"y1":-0.6632,"y3":null,"y5":0.5225},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.423Z"},"price":{"high52w":39850,"low52w":15750,"fromHigh":-0.212,"returns":[{"label":"1개월","value":0.096},{"label":"3개월","value":-0.0485},{"label":"6개월","value":0.5096},{"label":"1년","value":0.6873},{"label":"3년","value":1.3878},{"label":"5년","value":1.292}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":92091501086,"operatingIncome":201188317,"netIncome":-4972561234,"controllingNetIncome":-4972561234,"ebitda":2577770972,"fcff":-13688255984,"cfo":5144983306,"capex":19569569517,"totalAssets":126427655052,"totalLiabilities":78843467052,"totalEquity":47584188000,"cash":1920486142,"totalDebt":25347495469},{"fiscalYear":2019,"statement":"연결","revenue":53365357987,"operatingIncome":-21892260198,"netIncome":-30764652372,"controllingNetIncome":-30710516618,"ebitda":-10633585164,"fcff":-31052449551,"cfo":-5021806732,"capex":27362482145,"totalAssets":172007119266,"totalLiabilities":113615504690,"totalEquity":58391614576,"cash":6773378266,"totalDebt":253754944},{"fiscalYear":2020,"statement":"연결","revenue":66089641038,"operatingIncome":463586434,"netIncome":405260497,"controllingNetIncome":287817798,"ebitda":4952276373,"fcff":6266700031,"cfo":11534312171,"capex":6453838640,"totalAssets":165737974515,"totalLiabilities":100285240289,"totalEquity":65452734226,"cash":10469321633,"totalDebt":459788761},{"fiscalYear":2021,"statement":"연결","revenue":72405194962,"operatingIncome":-11102089873,"netIncome":-21632449542,"controllingNetIncome":-21712376193,"ebitda":null,"fcff":-11018950852,"cfo":-5198476253,"capex":7278963000,"totalAssets":214983699026,"totalLiabilities":129924791908,"totalEquity":85058907118,"cash":31528268292,"totalDebt":707770244},{"fiscalYear":2022,"statement":"연결","revenue":75993760726,"operatingIncome":-16881819932,"netIncome":-5229521023,"controllingNetIncome":-2703087418,"ebitda":-6431235368,"fcff":-20698646694,"cfo":-17766897428,"capex":4928891982,"totalAssets":189740330788,"totalLiabilities":107751529517,"totalEquity":81988801271,"cash":6960168722,"totalDebt":837722219},{"fiscalYear":2023,"statement":"연결","revenue":79808251218,"operatingIncome":-411044492,"netIncome":-28720010401,"controllingNetIncome":-28319070533,"ebitda":null,"fcff":null,"cfo":1715816046,"capex":null,"totalAssets":209600745642,"totalLiabilities":132180150057,"totalEquity":77420595585,"cash":29619782741,"totalDebt":1080705734},{"fiscalYear":2024,"statement":"연결","revenue":100095115191,"operatingIncome":11262295552,"netIncome":11213793414,"controllingNetIncome":10430399847,"ebitda":null,"fcff":null,"cfo":8503833666,"capex":null,"totalAssets":204386587125,"totalLiabilities":78586090347,"totalEquity":125800496778,"cash":10831817865,"totalDebt":964272301},{"fiscalYear":2025,"statement":"연결","revenue":87055847267,"operatingIncome":3792979984,"netIncome":665677534,"controllingNetIncome":-576252252,"ebitda":null,"fcff":null,"cfo":-7443039427,"capex":null,"totalAssets":226399320290,"totalLiabilities":90385500552,"totalEquity":136013819738,"cash":22344259815,"totalDebt":782681761}],"quarterly":[{"stockCode":"122640","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":18707398744,"operatingIncome":1114486610,"netIncome":182484552,"prevYearRevenue":23325095611,"prevYearOperatingIncome":4341709347,"prevYearNetIncome":6360254047,"source":"11014","updatedAt":"2026-08-26T22:21:26.403Z"},{"stockCode":"122640","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":19496259663,"operatingIncome":-2386560570,"netIncome":3329753323,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:21:26.406Z"},{"stockCode":"122640","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":27502256233,"operatingIncome":3062558714,"netIncome":3168736723,"prevYearRevenue":25084833029,"prevYearOperatingIncome":2217551474,"prevYearNetIncome":1311846938,"source":"11013","updatedAt":"2026-08-26T22:21:25.877Z"},{"stockCode":"122640","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":41945739918,"operatingIncome":4565708670,"netIncome":1931655298,"prevYearRevenue":23767355831,"prevYearOperatingIncome":2847502470,"prevYearNetIncome":-4158407280,"source":"11012","updatedAt":"2026-08-26T22:21:26.135Z"}]}