{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/160980","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":"160980","name":"싸이맥스","market":"KOSDAQ","sector":"특수 목적용 기계 제조업","lastPrice":26150,"marketCap":285668954450,"sharesOutstanding":10924243,"asOf":"2026-09-26T15:09:35.474Z"},"valuation":{"fiscalYear":2025,"per":19.12,"perTtm":17.07,"ttmPeriod":"25Q3~26Q2","pbr":1.47,"psr":1.74,"evEbitda":7.5,"ev":196384744460,"fcff":43098648754,"fcffYield":0.2195,"roe":0.0812,"revenueGrowth":{"y1":-0.004,"y3":-0.0554,"y5":-0.0101},"operatingIncomeGrowth":{"y1":-0.0025,"y3":0.0333,"y5":0.0031},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.456Z"},"price":{"high52w":46500,"low52w":14000,"fromHigh":-0.4376,"returns":[{"label":"1개월","value":0.0097},{"label":"3개월","value":-0.151},{"label":"6개월","value":0.0215},{"label":"1년","value":0.581},{"label":"3년","value":0.6561},{"label":"5년","value":0.4774}]},"dividends":[{"fiscalYear":2025,"dps":400,"yieldPct":2.7,"payoutPct":29.2},{"fiscalYear":2024,"dps":350,"yieldPct":3.9,"payoutPct":23.2},{"fiscalYear":2023,"dps":350,"yieldPct":2.4,"payoutPct":30.2},{"fiscalYear":2021,"dps":400,"yieldPct":2.1,"payoutPct":17},{"fiscalYear":2020,"dps":350,"yieldPct":1.8,"payoutPct":15.7},{"fiscalYear":2019,"dps":250,"yieldPct":2.3,"payoutPct":79.2},{"fiscalYear":2018,"dps":250,"yieldPct":3.2,"payoutPct":19.3},{"fiscalYear":2017,"dps":250,"yieldPct":1.5,"payoutPct":14.9}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":133459368536,"operatingIncome":15650645518,"netIncome":13334730763,"controllingNetIncome":12969569847,"ebitda":18370608421,"fcff":18585930562,"cfo":20977064770,"capex":2718413459,"totalAssets":137272927599,"totalLiabilities":30353373539,"totalEquity":106919554060,"cash":9043553151,"totalDebt":15391940000},{"fiscalYear":2019,"statement":"연결","revenue":83475335219,"operatingIncome":1974606051,"netIncome":3170300869,"controllingNetIncome":4240262561,"ebitda":6822277853,"fcff":-574802537,"cfo":651713873,"capex":1586804349,"totalAssets":150525334723,"totalLiabilities":44799942647,"totalEquity":105725392076,"cash":11694677113,"totalDebt":21456550000},{"fiscalYear":2020,"statement":"연결","revenue":172938448248,"operatingIncome":22986649965,"netIncome":22994085063,"controllingNetIncome":23017921971,"ebitda":34378951738,"fcff":25062858613,"cfo":26148853149,"capex":1498101511,"totalAssets":190560458939,"totalLiabilities":60925532000,"totalEquity":129634926939,"cash":42672971487,"totalDebt":28215000000},{"fiscalYear":2021,"statement":"연결","revenue":242256446340,"operatingIncome":32412226691,"netIncome":24158533098,"controllingNetIncome":24396530489,"ebitda":null,"fcff":33110118818,"cfo":35958331249,"capex":3271496270,"totalAssets":219878661455,"totalLiabilities":69469994648,"totalEquity":150408666807,"cash":55217754396,"totalDebt":31368750000},{"fiscalYear":2022,"statement":"연결","revenue":195055846091,"operatingIncome":21161006038,"netIncome":7808543452,"controllingNetIncome":7637363412,"ebitda":22719080927,"fcff":-2858872203,"cfo":-626829760,"capex":2952525691,"totalAssets":226048479009,"totalLiabilities":71952538965,"totalEquity":154095940044,"cash":21304990179,"totalDebt":48681997723},{"fiscalYear":2023,"statement":"연결","revenue":156626583125,"operatingIncome":7112986673,"netIncome":11826612218,"controllingNetIncome":11014088160,"ebitda":13547328144,"fcff":28199940731,"cfo":27557700864,"capex":515307987,"totalAssets":212603989112,"totalLiabilities":50078579995,"totalEquity":162525409117,"cash":39520501563,"totalDebt":0},{"fiscalYear":2024,"statement":"연결","revenue":165058416302,"operatingIncome":23405364176,"netIncome":15412505405,"controllingNetIncome":15412505405,"ebitda":24916932616,"fcff":10722693784,"cfo":12291708777,"capex":2063254455,"totalAssets":227402140471,"totalLiabilities":53733731499,"totalEquity":173668408972,"cash":46054922140,"totalDebt":null},{"fiscalYear":2025,"statement":"연결","revenue":164404533950,"operatingIncome":23345730078,"netIncome":14939385633,"controllingNetIncome":14939385633,"ebitda":26192754210,"fcff":43098648754,"cfo":43688335760,"capex":870272665,"totalAssets":224003645356,"totalLiabilities":29781041088,"totalEquity":194222604268,"cash":89284209990,"totalDebt":0}],"quarterly":[{"stockCode":"160980","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":41194582882,"operatingIncome":6195320495,"netIncome":4212011700,"prevYearRevenue":38465255208,"prevYearOperatingIncome":6054068392,"prevYearNetIncome":-5115586673,"source":"11014","updatedAt":"2026-08-26T22:23:23.509Z"},{"stockCode":"160980","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":29088822963,"operatingIncome":2345454174,"netIncome":-435914237,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:23:23.513Z"},{"stockCode":"160980","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":40517250906,"operatingIncome":4729905225,"netIncome":3957023295,"prevYearRevenue":45817748440,"prevYearOperatingIncome":7393307692,"prevYearNetIncome":5557553142,"source":"11013","updatedAt":"2026-08-26T22:23:23.001Z"},{"stockCode":"160980","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":62515652939,"operatingIncome":11289841678,"netIncome":9006494593,"prevYearRevenue":48303379665,"prevYearOperatingIncome":7411647717,"prevYearNetIncome":5605735028,"source":"11012","updatedAt":"2026-08-26T22:23:23.246Z"}]}