{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/171090","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":"171090","name":"선익시스템","market":"KOSDAQ","sector":"특수 목적용 기계 제조업","lastPrice":69700,"marketCap":705895532200,"sharesOutstanding":10127626,"asOf":"2026-09-26T15:09:35.477Z"},"valuation":{"fiscalYear":2025,"per":7.31,"perTtm":54.2,"ttmPeriod":"25Q3~26Q2","pbr":4.91,"psr":1.37,"evEbitda":5.44,"ev":620534578280,"fcff":72601189882,"fcffYield":0.117,"roe":1.0148,"revenueGrowth":{"y1":3.5673,"y3":0.9097,"y5":0.5103},"operatingIncomeGrowth":{"y1":13.1054,"y3":1.9297,"y5":0.9786},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.320Z"},"price":{"high52w":131000,"low52w":43050,"fromHigh":-0.4679,"returns":[{"label":"1개월","value":0.0205},{"label":"3개월","value":0.2719},{"label":"6개월","value":-0.2489},{"label":"1년","value":0.5986},{"label":"3년","value":2.2494},{"label":"5년","value":1.9224}]},"dividends":[{"fiscalYear":2025,"dps":1000,"yieldPct":1.87,"payoutPct":9.1},{"fiscalYear":2020,"dps":100,"yieldPct":1.43,"payoutPct":35.7},{"fiscalYear":2019,"dps":100,"yieldPct":1.3,"payoutPct":12.1},{"fiscalYear":2018,"dps":100,"yieldPct":1.4,"payoutPct":16.8}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":117997698578,"operatingIncome":8494074274,"netIncome":5158263837,"controllingNetIncome":null,"ebitda":null,"fcff":9361661241,"cfo":10579939955,"capex":1218345053,"totalAssets":116006785368,"totalLiabilities":32073676401,"totalEquity":83933108967,"cash":35569281170,"totalDebt":1090400000},{"fiscalYear":2019,"statement":"연결","revenue":87647565810,"operatingIncome":11430479238,"netIncome":7145804024,"controllingNetIncome":null,"ebitda":12159612065,"fcff":-3678932009,"cfo":547318375,"capex":4269113762,"totalAssets":120131791494,"totalLiabilities":29506188902,"totalEquity":90625602592,"cash":15619816492,"totalDebt":1459082785},{"fiscalYear":2020,"statement":"연결","revenue":65640857994,"operatingIncome":3677986506,"netIncome":2316576950,"controllingNetIncome":null,"ebitda":5572787386,"fcff":7592310391,"cfo":13077767807,"capex":5526788542,"totalAssets":107497210758,"totalLiabilities":16862970556,"totalEquity":90634240202,"cash":4576185579,"totalDebt":1026363454},{"fiscalYear":2021,"statement":"연결","revenue":46229294491,"operatingIncome":-7116042001,"netIncome":-10217216774,"controllingNetIncome":null,"ebitda":-1544303903,"fcff":-13512570211,"cfo":-10788745824,"capex":2743690948,"totalAssets":102195349564,"totalLiabilities":21950536773,"totalEquity":80244812791,"cash":6951189405,"totalDebt":1238255238},{"fiscalYear":2022,"statement":"연결","revenue":74052657060,"operatingIncome":4434988604,"netIncome":-3235990282,"controllingNetIncome":null,"ebitda":6269180739,"fcff":-14132013387,"cfo":-12380459622,"capex":1969463446,"totalAssets":124869920000,"totalLiabilities":45567661526,"totalEquity":79302258474,"cash":29471050158,"totalDebt":23091438082},{"fiscalYear":2023,"statement":"연결","revenue":62412802428,"operatingIncome":-4057386187,"netIncome":-9230697152,"controllingNetIncome":null,"ebitda":559187791,"fcff":4769343794,"cfo":5575203307,"capex":1760760568,"totalAssets":134777562565,"totalLiabilities":63904609148,"totalEquity":70872953417,"cash":32418652206,"totalDebt":1458860168},{"fiscalYear":2024,"statement":"연결","revenue":112925047956,"operatingIncome":7906583113,"netIncome":-28070043302,"controllingNetIncome":null,"ebitda":8399799353,"fcff":-48332777847,"cfo":-33998696567,"capex":15234288662,"totalAssets":302897469887,"totalLiabilities":256476494776,"totalEquity":46420975111,"cash":56852013679,"totalDebt":56068053470},{"fiscalYear":2025,"statement":"연결","revenue":515761033577,"operatingIncome":111525548096,"netIncome":96523950618,"controllingNetIncome":null,"ebitda":114166825165,"fcff":72601189882,"cfo":97303264538,"capex":25590215795,"totalAssets":365622084365,"totalLiabilities":221816313949,"totalEquity":143805770416,"cash":149747229475,"totalDebt":64386275555}],"quarterly":[{"stockCode":"171090","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":88763491261,"operatingIncome":19797084035,"netIncome":6569617574,"prevYearRevenue":12856464026,"prevYearOperatingIncome":-1564210912,"prevYearNetIncome":7890702655,"source":"11014","updatedAt":"2026-08-26T22:21:10.856Z"},{"stockCode":"171090","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":221048965214,"operatingIncome":53561228179,"netIncome":34041302066,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:21:10.859Z"},{"stockCode":"171090","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":16098564434,"operatingIncome":1474918893,"netIncome":-19632956360,"prevYearRevenue":15893871978,"prevYearOperatingIncome":-1794502313,"prevYearNetIncome":-3428221446,"source":"11013","updatedAt":"2026-08-26T22:21:10.332Z"},{"stockCode":"171090","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":20242142077,"operatingIncome":-10142570890,"netIncome":-7953600177,"prevYearRevenue":190054705124,"prevYearOperatingIncome":39961738195,"prevYearNetIncome":59341252424,"source":"11012","updatedAt":"2026-08-26T22:21:10.573Z"}]}