{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/178320","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":"178320","name":"서진시스템","market":"KOSDAQ","sector":"기타 전기장비 제조업","lastPrice":31500,"marketCap":2007289903500,"sharesOutstanding":63723489,"asOf":"2026-09-26T15:09:35.478Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":2.74,"psr":1.88,"evEbitda":18.3,"ev":1975221094127,"fcff":-293209783423,"fcffYield":-0.1484,"roe":-0.1263,"revenueGrowth":{"y1":-0.1215,"y3":0.1063,"y5":0.2707},"operatingIncomeGrowth":{"y1":-0.9895,"y3":-0.7045,"y5":-0.2524},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.356Z"},"price":{"high52w":80800,"low52w":20950,"fromHigh":-0.6101,"returns":[{"label":"1개월","value":-0.1913},{"label":"3개월","value":-0.3552},{"label":"6개월","value":-0.2734},{"label":"1년","value":0.4617},{"label":"3년","value":1.0102},{"label":"5년","value":0.787}]},"dividends":[{"fiscalYear":2019,"dps":300,"yieldPct":1.04,"payoutPct":11.08},{"fiscalYear":2018,"dps":200,"yieldPct":1.26,"payoutPct":11.19},{"fiscalYear":2017,"dps":100,"yieldPct":0.29,"payoutPct":0.2}],"annual":[{"fiscalYear":2017,"statement":"연결","revenue":237945883574,"operatingIncome":17846981952,"netIncome":6310106051,"controllingNetIncome":null,"ebitda":31541454714,"fcff":-44365141648,"cfo":-8007184568,"capex":40540890570,"totalAssets":259231951962,"totalLiabilities":137935820140,"totalEquity":121296131822,"cash":19686710916,"totalDebt":79315982525},{"fiscalYear":2018,"statement":"연결","revenue":324577035824,"operatingIncome":36869438071,"netIncome":32338552372,"controllingNetIncome":30111990171,"ebitda":53584955816,"fcff":-75681806454,"cfo":70539021950,"capex":147357428422,"totalAssets":437784811300,"totalLiabilities":216118602418,"totalEquity":221666208882,"cash":24970471529,"totalDebt":11008133368},{"fiscalYear":2019,"statement":"연결","revenue":392360900500,"operatingIncome":54397093747,"netIncome":48987389532,"controllingNetIncome":48648147845,"ebitda":88549087599,"fcff":-69941721303,"cfo":-18487997633,"capex":62953141544,"totalAssets":563040745560,"totalLiabilities":296147874067,"totalEquity":266892871493,"cash":26242207456,"totalDebt":9863689769},{"fiscalYear":2020,"statement":"연결","revenue":321896317585,"operatingIncome":4906027906,"netIncome":-5837685450,"controllingNetIncome":-5507345115,"ebitda":38533574779,"fcff":-142105230599,"cfo":-36058302986,"capex":112845888297,"totalAssets":692052471094,"totalLiabilities":450148491496,"totalEquity":241903979598,"cash":21759319933,"totalDebt":48815721287},{"fiscalYear":2021,"statement":"연결","revenue":606146777369,"operatingIncome":57999788641,"netIncome":38608634203,"controllingNetIncome":38608634203,"ebitda":106521057562,"fcff":-116035101996,"cfo":-5332713442,"capex":120609549911,"totalAssets":1050009449283,"totalLiabilities":689826248786,"totalEquity":360183200497,"cash":24094289546,"totalDebt":37198145166},{"fiscalYear":2022,"statement":"연결","revenue":787598942942,"operatingIncome":44398388581,"netIncome":1611190846,"controllingNetIncome":1611190846,"ebitda":108746130501,"fcff":-127884631253,"cfo":24176884350,"capex":163843594578,"totalAssets":1384813849004,"totalLiabilities":845244135390,"totalEquity":539569713614,"cash":18820691703,"totalDebt":102865952172},{"fiscalYear":2023,"statement":"연결","revenue":778694260990,"operatingIncome":48998367201,"netIncome":-22709745343,"controllingNetIncome":-22560751469,"ebitda":127317506949,"fcff":-103370447127,"cfo":42575134956,"capex":164203046960,"totalAssets":1520116356485,"totalLiabilities":1022021038730,"totalEquity":498095317755,"cash":16050215038,"totalDebt":null},{"fiscalYear":2024,"statement":"연결","revenue":1213752801436,"operatingIncome":108700662517,"netIncome":83921126833,"controllingNetIncome":84255873336,"ebitda":202220946116,"fcff":-266070152182,"cfo":-113461112534,"capex":179998299275,"totalAssets":2103214252543,"totalLiabilities":1227629988817,"totalEquity":875584263726,"cash":41112736180,"totalDebt":null},{"fiscalYear":2025,"statement":"연결","revenue":1066330738953,"operatingIncome":1145784823,"netIncome":-102420702080,"controllingNetIncome":-101238300779,"ebitda":107949967447,"fcff":-293209783423,"cfo":-39756707314,"capex":295817284198,"totalAssets":2306446623339,"totalLiabilities":1568676139554,"totalEquity":737770483785,"cash":32068809373,"totalDebt":null}],"quarterly":[{"stockCode":"178320","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":215500668423,"operatingIncome":-37258836642,"netIncome":-47965386820,"prevYearRevenue":314833226682,"prevYearOperatingIncome":33282186746,"prevYearNetIncome":23862653553,"source":"11014","updatedAt":"2026-08-26T22:19:51.716Z"},{"stockCode":"178320","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":310986494262,"operatingIncome":23511940024,"netIncome":25635668849,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:19:51.719Z"},{"stockCode":"178320","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":280167855719,"operatingIncome":-32957147269,"netIncome":-20494412308,"prevYearRevenue":281267404471,"prevYearOperatingIncome":20864883661,"prevYearNetIncome":1132441975,"source":"11013","updatedAt":"2026-08-26T22:19:51.186Z"},{"stockCode":"178320","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":410183847975,"operatingIncome":-19357186932,"netIncome":-40186454789,"prevYearRevenue":258576171797,"prevYearOperatingIncome":-5972202220,"prevYearNetIncome":-81223426084,"source":"11012","updatedAt":"2026-08-26T22:19:51.450Z"}]}