{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/140070","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":"140070","name":"서플러스글로벌","market":"KOSDAQ","sector":"기계장비 및 관련 물품 도매업","lastPrice":2155,"marketCap":79709140000,"sharesOutstanding":36988000,"asOf":"2026-09-26T15:09:35.468Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.45,"psr":0.38,"evEbitda":null,"ev":182914659911,"fcff":-44528603489,"fcffYield":-0.2434,"roe":-0.0788,"revenueGrowth":{"y1":-0.1717,"y3":-0.0391,"y5":0.1067},"operatingIncomeGrowth":{"y1":-1.8262,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.351Z"},"price":{"high52w":2680,"low52w":1351,"fromHigh":-0.1959,"returns":[{"label":"1개월","value":0.1636},{"label":"3개월","value":0.4067},{"label":"6개월","value":0.1212},{"label":"1년","value":-0.1186},{"label":"3년","value":-0.3328},{"label":"5년","value":-0.5029}]},"dividends":[{"fiscalYear":2023,"dps":30,"yieldPct":0.84,"payoutPct":18},{"fiscalYear":2022,"dps":50,"yieldPct":1.37,"payoutPct":6.8},{"fiscalYear":2021,"dps":50,"yieldPct":1.16,"payoutPct":6.3},{"fiscalYear":2020,"dps":30,"yieldPct":1.02,"payoutPct":9.1},{"fiscalYear":2018,"dps":40,"yieldPct":1.34,"payoutPct":7.1},{"fiscalYear":2017,"dps":75,"yieldPct":1,"payoutPct":7}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":146061392225,"operatingIncome":27164178672,"netIncome":20430948671,"controllingNetIncome":19934225440,"ebitda":28346284583,"fcff":12106174326,"cfo":18168559496,"capex":6882736172,"totalAssets":182797720286,"totalLiabilities":57420594220,"totalEquity":125377126066,"cash":13515833398,"totalDebt":37900000000},{"fiscalYear":2019,"statement":"연결","revenue":110327844685,"operatingIncome":2718688285,"netIncome":1535959985,"controllingNetIncome":1549269587,"ebitda":null,"fcff":-4083152567,"cfo":4235360406,"capex":9129141361,"totalAssets":178822582868,"totalLiabilities":53799670938,"totalEquity":125022911930,"cash":18643742707,"totalDebt":45338792412},{"fiscalYear":2020,"statement":"연결","revenue":125560221771,"operatingIncome":15418115704,"netIncome":11688948531,"controllingNetIncome":11517889162,"ebitda":null,"fcff":-9314260055,"cfo":32029579448,"capex":42590347002,"totalAssets":224013249715,"totalLiabilities":89121963717,"totalEquity":134891285998,"cash":5731765789,"totalDebt":72750000000},{"fiscalYear":2021,"statement":"연결","revenue":206636522341,"operatingIncome":30752145929,"netIncome":27874647803,"controllingNetIncome":27716974434,"ebitda":69878238434,"fcff":-45481048038,"cfo":-3588601119,"capex":43874840940,"totalAssets":276683038312,"totalLiabilities":114677688209,"totalEquity":162005350103,"cash":12575716530,"totalDebt":94600000000},{"fiscalYear":2022,"statement":"연결","revenue":234921237463,"operatingIncome":31905194432,"netIncome":25823425552,"controllingNetIncome":25550809973,"ebitda":34562381540,"fcff":5570954578,"cfo":19061821004,"capex":16548615405,"totalAssets":368349661141,"totalLiabilities":181847682356,"totalEquity":186501978785,"cash":22728144561,"totalDebt":111043590000},{"fiscalYear":2023,"statement":"연결","revenue":166034852561,"operatingIncome":13032683453,"netIncome":5556667415,"controllingNetIncome":5789574306,"ebitda":24288373068,"fcff":-20828829557,"cfo":-20503486279,"capex":5033132739,"totalAssets":344199779439,"totalLiabilities":155076180016,"totalEquity":189123599423,"cash":16276149757,"totalDebt":117612340000},{"fiscalYear":2024,"statement":"연결","revenue":251619315953,"operatingIncome":14156543996,"netIncome":4853749104,"controllingNetIncome":4588085980,"ebitda":15806087876,"fcff":-14821758665,"cfo":1071587638,"capex":21909785610,"totalAssets":452124576571,"totalLiabilities":259244713388,"totalEquity":192879863183,"cash":65497751627,"totalDebt":193215356535},{"fiscalYear":2025,"statement":"연결","revenue":208410779850,"operatingIncome":-11696354740,"netIncome":-14604380977,"controllingNetIncome":-14521207011,"ebitda":-6486222797,"fcff":-44528603489,"cfo":-23850067097,"capex":26773021255,"totalAssets":425941273530,"totalLiabilities":245948170193,"totalEquity":179993103337,"cash":25026419747,"totalDebt":128231939658}],"quarterly":[{"stockCode":"140070","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":37259835504,"operatingIncome":-5078531485,"netIncome":-7567833912,"prevYearRevenue":66214292717,"prevYearOperatingIncome":1616897482,"prevYearNetIncome":-508133282,"source":"11014","updatedAt":"2026-08-26T22:29:30.735Z"},{"stockCode":"140070","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":67454325848,"operatingIncome":-4786782994,"netIncome":-5037436987,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:29:30.737Z"},{"stockCode":"140070","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":36612438300,"operatingIncome":-4451281871,"netIncome":-6946851096,"prevYearRevenue":51893780562,"prevYearOperatingIncome":-2973833774,"prevYearNetIncome":-2996732044,"source":"11013","updatedAt":"2026-08-26T22:29:30.223Z"},{"stockCode":"140070","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":38775951642,"operatingIncome":-359145462,"netIncome":-1702667629,"prevYearRevenue":51802837936,"prevYearOperatingIncome":1142793513,"prevYearNetIncome":997621966,"source":"11012","updatedAt":"2026-08-26T22:29:30.498Z"}]}