{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/191410","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":"191410","name":"육일씨엔에쓰","market":"KOSDAQ","sector":"전자부품 제조업","lastPrice":1833,"marketCap":28430145276,"sharesOutstanding":15510172,"asOf":"2026-09-26T15:09:35.482Z"},"valuation":{"fiscalYear":2025,"per":16.18,"perTtm":8.61,"ttmPeriod":"25Q3~26Q2","pbr":1.21,"psr":0.63,"evEbitda":5.37,"ev":42437833106,"fcff":1903035193,"fcffYield":0.0448,"roe":0.0728,"revenueGrowth":{"y1":0.1942,"y3":0.1085,"y5":-0.1012},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.429Z"},"price":{"high52w":4700,"low52w":1020,"fromHigh":-0.61,"returns":[{"label":"1개월","value":0.1565},{"label":"3개월","value":0.5403},{"label":"6개월","value":-0.22},{"label":"1년","value":0.1232},{"label":"3년","value":-0.6096},{"label":"5년","value":-0.589}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":93418154064,"operatingIncome":2736607209,"netIncome":234291119,"controllingNetIncome":234223996,"ebitda":8119307823,"fcff":-4921783593,"cfo":-255461710,"capex":6615106734,"totalAssets":106535539121,"totalLiabilities":62345395826,"totalEquity":44190143295,"cash":7677573805,"totalDebt":38577947120},{"fiscalYear":2019,"statement":"연결","revenue":61581943936,"operatingIncome":-9153380462,"netIncome":-7840469235,"controllingNetIncome":-7804128255,"ebitda":-4093179925,"fcff":-3029352805,"cfo":-2988416961,"capex":2073758177,"totalAssets":90702931471,"totalLiabilities":53814556637,"totalEquity":36888374834,"cash":2983342654,"totalDebt":40929530012},{"fiscalYear":2020,"statement":"연결","revenue":76449801361,"operatingIncome":-17231021899,"netIncome":-21526422158,"controllingNetIncome":-21526422158,"ebitda":-6691742073,"fcff":-4055971167,"cfo":-5297538457,"capex":358899567,"totalAssets":74392752257,"totalLiabilities":58265663851,"totalEquity":16127088407,"cash":4978131771,"totalDebt":41642917790},{"fiscalYear":2021,"statement":"연결","revenue":30856482354,"operatingIncome":-11349179892,"netIncome":2980403976,"controllingNetIncome":2980403976,"ebitda":32399820556,"fcff":1015938584,"cfo":112606092,"capex":342220880,"totalAssets":45466599586,"totalLiabilities":25884289470,"totalEquity":19582310116,"cash":32197549361,"totalDebt":18867414487},{"fiscalYear":2022,"statement":"연결","revenue":32917409815,"operatingIncome":-2191890913,"netIncome":671600839,"controllingNetIncome":671600839,"ebitda":null,"fcff":622470576,"cfo":1479668074,"capex":1439139996,"totalAssets":41182096065,"totalLiabilities":19644229783,"totalEquity":21537866282,"cash":2279778913,"totalDebt":11865011571},{"fiscalYear":2023,"statement":"연결","revenue":29019810938,"operatingIncome":914356112,"netIncome":-201043327,"controllingNetIncome":-201043327,"ebitda":1359285775,"fcff":1205861266,"cfo":1976257193,"capex":1080925768,"totalAssets":39131561317,"totalLiabilities":13061780912,"totalEquity":26069780405,"cash":1255402861,"totalDebt":9462325852},{"fiscalYear":2024,"statement":"연결","revenue":37542868390,"operatingIncome":-475747723,"netIncome":-538643672,"controllingNetIncome":-411936445,"ebitda":null,"fcff":-1419549994,"cfo":617269782,"capex":2605617043,"totalAssets":63862695171,"totalLiabilities":38866217684,"totalEquity":24996477487,"cash":2240872560,"totalDebt":28033893696},{"fiscalYear":2025,"statement":"연결","revenue":44835017787,"operatingIncome":-1507136782,"netIncome":1616460236,"controllingNetIncome":1757557076,"ebitda":7908983161,"fcff":1903035193,"cfo":2175722904,"capex":968926383,"totalAssets":56008781596,"totalLiabilities":32264471193,"totalEquity":23744310403,"cash":3480077501,"totalDebt":17487765331}],"quarterly":[{"stockCode":"191410","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":8206661825,"operatingIncome":-904036846,"netIncome":13144520667,"prevYearRevenue":11206208766,"prevYearOperatingIncome":-2249565125,"prevYearNetIncome":-1710211714,"source":"11014","updatedAt":"2026-08-26T22:35:20.963Z"},{"stockCode":"191410","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":9754239309,"operatingIncome":-453669496,"netIncome":-9625495808,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:35:20.967Z"},{"stockCode":"191410","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":10762772465,"operatingIncome":514034484,"netIncome":578219335,"prevYearRevenue":18847385632,"prevYearOperatingIncome":785333280,"prevYearNetIncome":20765542,"source":"11013","updatedAt":"2026-08-26T22:35:20.438Z"},{"stockCode":"191410","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":7794063715,"operatingIncome":-482499551,"netIncome":-795756564,"prevYearRevenue":7347287312,"prevYearOperatingIncome":-924402407,"prevYearNetIncome":-1916997468,"source":"11012","updatedAt":"2026-08-26T22:35:20.715Z"}]}