{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/222080","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":"222080","name":"SFA넥셀","market":"KOSDAQ","sector":"특수 목적용 기계 제조업","lastPrice":7630,"marketCap":593462498720,"sharesOutstanding":77780144,"asOf":"2026-09-26T15:09:35.497Z"},"valuation":{"fiscalYear":2025,"per":20.66,"perTtm":14.18,"ttmPeriod":"25Q3~26Q2","pbr":1.17,"psr":1.46,"evEbitda":9.74,"ev":388530364764,"fcff":96153873185,"fcffYield":0.2475,"roe":0.0583,"revenueGrowth":{"y1":-0.1993,"y3":0.3671,"y5":0.281},"operatingIncomeGrowth":{"y1":-0.4353,"y3":0.6249,"y5":0.1922},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.437Z"},"price":{"high52w":18650,"low52w":5940,"fromHigh":-0.5909,"returns":[{"label":"1개월","value":-0.0638},{"label":"3개월","value":-0.0807},{"label":"6개월","value":-0.3756},{"label":"1년","value":0.1491},{"label":"3년","value":-0.237},{"label":"5년","value":-0.5538}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":43594446291,"operatingIncome":-12072372156,"netIncome":-8379272526,"controllingNetIncome":-8377319221,"ebitda":-11713496871,"fcff":-36494638560,"cfo":-25299942133,"capex":11334270295,"totalAssets":167266426760,"totalLiabilities":128591679817,"totalEquity":38674746943,"cash":4767385299,"totalDebt":19771217562},{"fiscalYear":2019,"statement":"별도","revenue":100552888045,"operatingIncome":15394050219,"netIncome":11194388752,"controllingNetIncome":11314941660,"ebitda":15950907393,"fcff":20483132619,"cfo":23500870706,"capex":3245067680,"totalAssets":169743005337,"totalLiabilities":120073068259,"totalEquity":49669937078,"cash":19492158735,"totalDebt":16760227887},{"fiscalYear":2020,"statement":"별도","revenue":118057348066,"operatingIncome":13910777480,"netIncome":-4410655945,"controllingNetIncome":-4410655945,"ebitda":14591996368,"fcff":27104020486,"cfo":40709262303,"capex":13735296296,"totalAssets":233885479276,"totalLiabilities":169411779244,"totalEquity":64473700032,"cash":74379428999,"totalDebt":21974488643},{"fiscalYear":2021,"statement":"연결","revenue":132737951313,"operatingIncome":16353054298,"netIncome":-24607696621,"controllingNetIncome":-24577785396,"ebitda":17113748921,"fcff":-65458487891,"cfo":-30783989926,"capex":35311254777,"totalAssets":319224578938,"totalLiabilities":202953067227,"totalEquity":116271511711,"cash":62836390792,"totalDebt":51562471626},{"fiscalYear":2022,"statement":"연결","revenue":159362402652,"operatingIncome":7811543178,"netIncome":11536200897,"controllingNetIncome":11684161421,"ebitda":8796012078,"fcff":39636936278,"cfo":55206583744,"capex":16128333171,"totalAssets":443995110774,"totalLiabilities":303962068566,"totalEquity":140033042208,"cash":103671331736,"totalDebt":50303687380},{"fiscalYear":2023,"statement":"연결","revenue":310163525240,"operatingIncome":38942742837,"netIncome":28623638657,"controllingNetIncome":28916065537,"ebitda":40507344351,"fcff":-82907407366,"cfo":-71592784347,"capex":12489339562,"totalAssets":597029327289,"totalLiabilities":331406985177,"totalEquity":265622342112,"cash":80008395313,"totalDebt":25316504532},{"fiscalYear":2024,"statement":"연결","revenue":508540762515,"operatingIncome":59345580400,"netIncome":56177600698,"controllingNetIncome":56240111397,"ebitda":61952735908,"fcff":-7274628123,"cfo":29436933502,"capex":36711561625,"totalAssets":733820121618,"totalLiabilities":255080519088,"totalEquity":478739602530,"cash":131205335523,"totalDebt":5072928740},{"fiscalYear":2025,"statement":"연결","revenue":407181174584,"operatingIncome":33510401320,"netIncome":28731605551,"controllingNetIncome":28731605551,"ebitda":39871710706,"fcff":96153873185,"cfo":101397690254,"capex":5243817069,"totalAssets":660203408842,"totalLiabilities":152513726612,"totalEquity":507689682230,"cash":209198215167,"totalDebt":4266081211}],"quarterly":[{"stockCode":"222080","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":87653287405,"operatingIncome":7548648551,"netIncome":11885150872,"prevYearRevenue":149060424837,"prevYearOperatingIncome":-8046988129,"prevYearNetIncome":-7795870710,"source":"11014","updatedAt":"2026-08-26T22:21:24.873Z"},{"stockCode":"222080","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":82093061056,"operatingIncome":7587644374,"netIncome":10902760421,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:21:24.875Z"},{"stockCode":"222080","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":53414910431,"operatingIncome":2163067299,"netIncome":5906056515,"prevYearRevenue":107822279418,"prevYearOperatingIncome":17005961173,"prevYearNetIncome":14665171811,"source":"11013","updatedAt":"2026-08-26T22:21:24.301Z"},{"stockCode":"222080","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":69014407591,"operatingIncome":13557357641,"netIncome":13160849052,"prevYearRevenue":129612546705,"prevYearOperatingIncome":1368147222,"prevYearNetIncome":-8721477553,"source":"11012","updatedAt":"2026-08-26T22:21:24.630Z"}]}