{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/138070","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":"138070","name":"신진에스엠","market":"KOSDAQ","sector":"기타 금속 가공제품 제조업","lastPrice":1517,"marketCap":26552360468,"sharesOutstanding":17503204,"asOf":"2026-09-26T15:09:35.467Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":21.92,"ttmPeriod":"25Q3~26Q2","pbr":0.35,"psr":0.49,"evEbitda":12.57,"ev":33843903241,"fcff":3921038529,"fcffYield":0.1159,"roe":-0.0049,"revenueGrowth":{"y1":-0.0035,"y3":-0.0637,"y5":0.0237},"operatingIncomeGrowth":{"y1":-1.2934,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.572Z"},"price":{"high52w":2165,"low52w":1043,"fromHigh":-0.2993,"returns":[{"label":"1개월","value":-0.0052},{"label":"3개월","value":0.4545},{"label":"6개월","value":-0.1277},{"label":"1년","value":-0.3025},{"label":"3년","value":-0.4494},{"label":"5년","value":-0.5972}]},"dividends":[{"fiscalYear":2025,"dps":30,"yieldPct":1.43,"payoutPct":null},{"fiscalYear":2024,"dps":50,"yieldPct":1.94,"payoutPct":115.1},{"fiscalYear":2023,"dps":50,"yieldPct":1.74,"payoutPct":20.8},{"fiscalYear":2022,"dps":100,"yieldPct":3.52,"payoutPct":38.27},{"fiscalYear":2021,"dps":120,"yieldPct":1.95,"payoutPct":22.3},{"fiscalYear":2020,"dps":70,"yieldPct":1.51,"payoutPct":null},{"fiscalYear":2019,"dps":70,"yieldPct":1.29,"payoutPct":25.27},{"fiscalYear":2018,"dps":75,"yieldPct":1.38,"payoutPct":21.81}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":56235779267,"operatingIncome":4078716236,"netIncome":3044793317,"controllingNetIncome":3193948609,"ebitda":8418262695,"fcff":-10192611186,"cfo":7201645176,"capex":18005094490,"totalAssets":109810180125,"totalLiabilities":37183684563,"totalEquity":72626495562,"cash":11454845577,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":51776147658,"operatingIncome":2985364242,"netIncome":2369379198,"controllingNetIncome":2433275923,"ebitda":7738174265,"fcff":4025725973,"cfo":5730745856,"capex":2377635446,"totalAssets":119152309788,"totalLiabilities":44967154118,"totalEquity":74185155670,"cash":9741556738,"totalDebt":null},{"fiscalYear":2020,"statement":"연결","revenue":48430159807,"operatingIncome":-155442337,"netIncome":-1128209474,"controllingNetIncome":-1126117134,"ebitda":4446432975,"fcff":4334199728,"cfo":6247246856,"capex":2552545738,"totalAssets":112954731692,"totalLiabilities":43576885453,"totalEquity":69377846239,"cash":11424055997,"totalDebt":null},{"fiscalYear":2021,"statement":"연결","revenue":61085578003,"operatingIncome":4132037435,"netIncome":4591438798,"controllingNetIncome":4632668175,"ebitda":8088140195,"fcff":-3561110629,"cfo":4277595650,"capex":8227467926,"totalAssets":110419264538,"totalLiabilities":37222998234,"totalEquity":73196266304,"cash":7426700768,"totalDebt":null},{"fiscalYear":2022,"statement":"연결","revenue":66325154097,"operatingIncome":6717903253,"netIncome":4451738168,"controllingNetIncome":4342222211,"ebitda":10345657192,"fcff":5482095267,"cfo":8277414421,"capex":3529130110,"totalAssets":110977947361,"totalLiabilities":34063707929,"totalEquity":76914239432,"cash":7912651310,"totalDebt":null},{"fiscalYear":2023,"statement":"연결","revenue":59704217015,"operatingIncome":3954600202,"netIncome":4027889802,"controllingNetIncome":4006158399,"ebitda":6902528311,"fcff":4850849863,"cfo":6164525046,"capex":2157335353,"totalAssets":107467664020,"totalLiabilities":29144722836,"totalEquity":78322941184,"cash":5978451845,"totalDebt":22804032003},{"fiscalYear":2024,"statement":"연결","revenue":54625630129,"operatingIncome":1303694811,"netIncome":728414046,"controllingNetIncome":774496433,"ebitda":4254684953,"fcff":6261268794,"cfo":6564142861,"capex":990997702,"totalAssets":105860205050,"totalLiabilities":27129545649,"totalEquity":78730659401,"cash":7698788487,"totalDebt":20688443286},{"fiscalYear":2025,"statement":"연결","revenue":54436124843,"operatingIncome":-382547242,"netIncome":-411628125,"controllingNetIncome":-379291289,"ebitda":2692311219,"fcff":3921038529,"cfo":4193143507,"capex":789042817,"totalAssets":103007107959,"totalLiabilities":25356999404,"totalEquity":77650108555,"cash":10269031767,"totalDebt":17560574540}],"quarterly":[{"stockCode":"138070","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":13900611156,"operatingIncome":-27644202,"netIncome":-28796662,"prevYearRevenue":12727249851,"prevYearOperatingIncome":250626042,"prevYearNetIncome":530816895,"source":"11014","updatedAt":"2026-08-26T22:33:51.067Z"},{"stockCode":"138070","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":13725524650,"operatingIncome":-448724843,"netIncome":-239759628,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:33:51.070Z"},{"stockCode":"138070","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":15228328093,"operatingIncome":445883894,"netIncome":338167074,"prevYearRevenue":13212590504,"prevYearOperatingIncome":397988786,"prevYearNetIncome":264082993,"source":"11013","updatedAt":"2026-08-26T22:33:50.559Z"},{"stockCode":"138070","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":16992227814,"operatingIncome":1203160799,"netIncome":1141617332,"prevYearRevenue":13597398533,"prevYearOperatingIncome":-304166983,"prevYearNetIncome":-407154828,"source":"11012","updatedAt":"2026-08-26T22:33:50.817Z"}]}