{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/123700","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":"123700","name":"에스제이엠","market":"KOSPI","sector":"자동차 신품 부품 제조업","lastPrice":3345,"marketCap":52198383810,"sharesOutstanding":15604898,"asOf":"2026-09-26T15:09:35.459Z"},"valuation":{"fiscalYear":2025,"per":4.31,"perTtm":3.18,"ttmPeriod":"25Q3~26Q2","pbr":0.23,"psr":0.26,"evEbitda":null,"ev":-8331007114,"fcff":26762577727,"fcffYield":null,"roe":0.0539,"revenueGrowth":{"y1":-0.0025,"y3":0.0377,"y5":0.0775},"operatingIncomeGrowth":{"y1":-0.2053,"y3":0.1688,"y5":0.1075},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.073Z"},"price":{"high52w":4000,"low52w":3005,"fromHigh":-0.1637,"returns":[{"label":"1개월","value":-0.0162},{"label":"3개월","value":0.1131},{"label":"6개월","value":-0.076},{"label":"1년","value":-0.0537},{"label":"3년","value":-0.0947},{"label":"5년","value":-0.2913}]},"dividends":[{"fiscalYear":2025,"dps":205,"yieldPct":5.19,"payoutPct":26.4},{"fiscalYear":2024,"dps":175,"yieldPct":5.77,"payoutPct":13.1},{"fiscalYear":2023,"dps":175,"yieldPct":4.76,"payoutPct":15.5},{"fiscalYear":2022,"dps":100,"yieldPct":2.3,"payoutPct":31.7},{"fiscalYear":2021,"dps":150,"yieldPct":3.12,"payoutPct":52.7},{"fiscalYear":2020,"dps":50,"yieldPct":1.52,"payoutPct":29.1},{"fiscalYear":2019,"dps":125,"yieldPct":3.26,"payoutPct":25.8},{"fiscalYear":2018,"dps":100,"yieldPct":3.33,"payoutPct":37.4}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":155259475030,"operatingIncome":742002530,"netIncome":3726141440,"controllingNetIncome":4167322509,"ebitda":7141057654,"fcff":6871638064,"cfo":9716315434,"capex":2845899527,"totalAssets":200078251927,"totalLiabilities":33638391103,"totalEquity":166439860824,"cash":31628737540,"totalDebt":750000000},{"fiscalYear":2019,"statement":"연결","revenue":157732122414,"operatingIncome":6452868937,"netIncome":7568879089,"controllingNetIncome":6834734644,"ebitda":13159992813,"fcff":19426508031,"cfo":20114207708,"capex":985474847,"totalAssets":220444686043,"totalLiabilities":45446252745,"totalEquity":174998433298,"cash":31313798166,"totalDebt":8804442121},{"fiscalYear":2020,"statement":"연결","revenue":138668951905,"operatingIncome":6791254015,"netIncome":4261579741,"controllingNetIncome":2679806537,"ebitda":12778339028,"fcff":21785854093,"cfo":22508806533,"capex":988328122,"totalAssets":224918994878,"totalLiabilities":51271896340,"totalEquity":173647098538,"cash":55092242794,"totalDebt":13495874842},{"fiscalYear":2021,"statement":"연결","revenue":145725719462,"operatingIncome":7737908992,"netIncome":4750202488,"controllingNetIncome":4443633886,"ebitda":13109942346,"fcff":-7790138004,"cfo":-3204023575,"capex":4586114429,"totalAssets":241265788213,"totalLiabilities":55541850784,"totalEquity":185723937429,"cash":38495173222,"totalDebt":14690375967},{"fiscalYear":2022,"statement":"연결","revenue":180237704926,"operatingIncome":7087029001,"netIncome":4700617935,"controllingNetIncome":4924334006,"ebitda":14359384927,"fcff":6542348033,"cfo":9344158000,"capex":2884732397,"totalAssets":243275367790,"totalLiabilities":56088466557,"totalEquity":187186901233,"cash":33808138329,"totalDebt":16441650313},{"fiscalYear":2023,"statement":"연결","revenue":198880157404,"operatingIncome":13231441622,"netIncome":16986831721,"controllingNetIncome":17601181781,"ebitda":17431802945,"fcff":15606248856,"cfo":17155063700,"capex":1585032423,"totalAssets":251634548809,"totalLiabilities":52699057452,"totalEquity":198935491357,"cash":48133567939,"totalDebt":7242421315},{"fiscalYear":2024,"statement":"연결","revenue":201912429709,"operatingIncome":14237606905,"netIncome":20557488736,"controllingNetIncome":20800778736,"ebitda":14961497409,"fcff":18738489145,"cfo":21656373245,"capex":2976776197,"totalAssets":285110877176,"totalLiabilities":57800801022,"totalEquity":227310076154,"cash":57565873678,"totalDebt":8690486504},{"fiscalYear":2025,"statement":"연결","revenue":201415058405,"operatingIncome":11315146331,"netIncome":10709658436,"controllingNetIncome":12123890328,"ebitda":19874455553,"fcff":26762577727,"cfo":34424780296,"capex":8104601604,"totalAssets":285846523155,"totalLiabilities":45664747387,"totalEquity":240181775768,"cash":70226910727,"totalDebt":9697519803}],"quarterly":[{"stockCode":"123700","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":49971871545,"operatingIncome":3094989666,"netIncome":5043331974,"prevYearRevenue":50339560805,"prevYearOperatingIncome":3416107373,"prevYearNetIncome":-914395494,"source":"11014","updatedAt":"2026-08-26T22:30:45.462Z"},{"stockCode":"123700","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":49526022286,"operatingIncome":-164313336,"netIncome":-1300395129,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:30:45.464Z"},{"stockCode":"123700","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":53106195720,"operatingIncome":3143252326,"netIncome":6203303363,"prevYearRevenue":53232656407,"prevYearOperatingIncome":3612553908,"prevYearNetIncome":4728297519,"source":"11013","updatedAt":"2026-08-26T22:30:44.946Z"},{"stockCode":"123700","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":52531286469,"operatingIncome":4690425728,"netIncome":6467583303,"prevYearRevenue":48684508167,"prevYearOperatingIncome":4771916093,"prevYearNetIncome":2238424072,"source":"11012","updatedAt":"2026-08-26T22:30:45.190Z"}]}