{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/123040","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":"123040","name":"엠에스오토텍","market":"KOSDAQ","sector":"자동차 신품 부품 제조업","lastPrice":1647,"marketCap":103148808453,"sharesOutstanding":62628299,"asOf":"2026-09-26T15:09:35.459Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.56,"psr":0.06,"evEbitda":null,"ev":-37573379473,"fcff":119415406223,"fcffYield":null,"roe":-0.4322,"revenueGrowth":{"y1":-0.0208,"y3":-0.0492,"y5":0.0743},"operatingIncomeGrowth":{"y1":-0.6752,"y3":-0.4057,"y5":0.0312},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.642Z"},"price":{"high52w":2990,"low52w":1418,"fromHigh":-0.4492,"returns":[{"label":"1개월","value":-0.0363},{"label":"3개월","value":0.1296},{"label":"6개월","value":-0.2497},{"label":"1년","value":-0.2931},{"label":"3년","value":-0.6845},{"label":"5년","value":-0.739}]},"dividends":[{"fiscalYear":2023,"dps":75,"yieldPct":3.7,"payoutPct":null},{"fiscalYear":2022,"dps":50,"yieldPct":19.1,"payoutPct":null},{"fiscalYear":2020,"dps":50,"yieldPct":null,"payoutPct":null},{"fiscalYear":2019,"dps":75,"yieldPct":1.3,"payoutPct":null},{"fiscalYear":2018,"dps":50,"yieldPct":2.4,"payoutPct":null},{"fiscalYear":2017,"dps":75,"yieldPct":2.9,"payoutPct":null}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":891949818780,"operatingIncome":27398355914,"netIncome":5007359591,"controllingNetIncome":3498853311,"ebitda":62197738502,"fcff":59095065575,"cfo":87784557349,"capex":41950572213,"totalAssets":700687470023,"totalLiabilities":585067324499,"totalEquity":115620145524,"cash":31871650930,"totalDebt":143478215453},{"fiscalYear":2019,"statement":"연결","revenue":1274416674104,"operatingIncome":66742499912,"netIncome":34841848306,"controllingNetIncome":17043360793,"ebitda":null,"fcff":-27561506129,"cfo":159851408919,"capex":203992321518,"totalAssets":1008067426113,"totalLiabilities":795802059476,"totalEquity":212265366637,"cash":65071587200,"totalDebt":132128743797},{"fiscalYear":2020,"statement":"연결","revenue":1216547736212,"operatingIncome":26834169890,"netIncome":-146013380316,"controllingNetIncome":-92429190909,"ebitda":79820851242,"fcff":-10954559591,"cfo":66824590227,"capex":94702036050,"totalAssets":1025310761526,"totalLiabilities":788150917521,"totalEquity":237159844005,"cash":98851207269,"totalDebt":145739680244},{"fiscalYear":2021,"statement":"연결","revenue":1521785885237,"operatingIncome":51281868214,"netIncome":20153474442,"controllingNetIncome":-8227158446,"ebitda":99209485165,"fcff":-100199773683,"cfo":17515908452,"capex":131990460321,"totalAssets":1308407847133,"totalLiabilities":961516972287,"totalEquity":346890874846,"cash":120542454392,"totalDebt":290148037809},{"fiscalYear":2022,"statement":"연결","revenue":2025136904795,"operatingIncome":149063010054,"netIncome":113026933064,"controllingNetIncome":43419600841,"ebitda":206084634165,"fcff":42123620648,"cfo":155144249784,"capex":128475415362,"totalAssets":1542201336524,"totalLiabilities":1080294310168,"totalEquity":461907026356,"cash":142933418972,"totalDebt":293903012601},{"fiscalYear":2023,"statement":"연결","revenue":2081763599500,"operatingIncome":174843700115,"netIncome":91656537648,"controllingNetIncome":12048378896,"ebitda":258899325482,"fcff":204648778225,"cfo":291556693713,"capex":101126737343,"totalAssets":1665141506624,"totalLiabilities":1095888306426,"totalEquity":569253200198,"cash":258056506769,"totalDebt":198880531225},{"fiscalYear":2024,"statement":"연결","revenue":1777518816112,"operatingIncome":96301047824,"netIncome":77350387828,"controllingNetIncome":1588439562,"ebitda":null,"fcff":61393847115,"cfo":185561726764,"capex":138919986140,"totalAssets":1740985128769,"totalLiabilities":1061687586679,"totalEquity":679297542090,"cash":273022671612,"totalDebt":null},{"fiscalYear":2025,"statement":"연결","revenue":1740551641926,"operatingIncome":31282863328,"netIncome":-74931505717,"controllingNetIncome":-108577940616,"ebitda":72372756109,"fcff":119415406223,"cfo":104946063357,"capex":67086217808,"totalAssets":1696890049682,"totalLiabilities":1059482768924,"totalEquity":637407280758,"cash":225451664186,"totalDebt":84729476260}],"quarterly":[{"stockCode":"123040","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":467535024673,"operatingIncome":13880919825,"netIncome":-3566821943,"prevYearRevenue":433023100987,"prevYearOperatingIncome":29541474811,"prevYearNetIncome":1506996051,"source":"11014","updatedAt":"2026-08-26T22:27:08.154Z"},{"stockCode":"123040","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":428880974906,"operatingIncome":-12291975938,"netIncome":-23516783189,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:27:08.161Z"},{"stockCode":"123040","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":420125584081,"operatingIncome":11928493364,"netIncome":8589900081,"prevYearRevenue":402332481124,"prevYearOperatingIncome":22704612345,"prevYearNetIncome":-2678712129,"source":"11013","updatedAt":"2026-08-26T22:27:07.653Z"},{"stockCode":"123040","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":504849615793,"operatingIncome":35479419412,"netIncome":5059511634,"prevYearRevenue":441803161223,"prevYearOperatingIncome":6989307096,"prevYearNetIncome":-45169188456,"source":"11012","updatedAt":"2026-08-26T22:27:07.919Z"}]}