{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/222420","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":"222420","name":"쎄노텍","market":"KOSDAQ","sector":"기타 비금속 광물제품 제조업","lastPrice":914,"marketCap":44254530022,"sharesOutstanding":48418523,"asOf":"2026-09-26T15:09:35.497Z"},"valuation":{"fiscalYear":2025,"per":32.81,"perTtm":11.77,"ttmPeriod":"25Q3~26Q2","pbr":1.19,"psr":1.24,"evEbitda":11.47,"ev":70904066787,"fcff":7943907580,"fcffYield":0.112,"roe":0.0377,"revenueGrowth":{"y1":0.1296,"y3":0.0086,"y5":0.0877},"operatingIncomeGrowth":{"y1":2.32,"y3":0.412,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.482Z"},"price":{"high52w":1998,"low52w":752,"fromHigh":-0.5425,"returns":[{"label":"1개월","value":0.0579},{"label":"3개월","value":-0.0098},{"label":"6개월","value":-0.3071},{"label":"1년","value":0.157},{"label":"3년","value":-0.4393},{"label":"5년","value":-0.5509}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":32797207315,"operatingIncome":-1571836917,"netIncome":-2765813584,"controllingNetIncome":null,"ebitda":137356656,"fcff":-14008508250,"cfo":564826195,"capex":14924855674,"totalAssets":70474520916,"totalLiabilities":33833312146,"totalEquity":36641208770,"cash":2698901235,"totalDebt":28227804883},{"fiscalYear":2019,"statement":"별도","revenue":28207532300,"operatingIncome":-112521015,"netIncome":-2154632360,"controllingNetIncome":null,"ebitda":2032027533,"fcff":-19009468631,"cfo":939403397,"capex":20756189179,"totalAssets":85262663710,"totalLiabilities":50383341578,"totalEquity":34879322132,"cash":1196181219,"totalDebt":44538258595},{"fiscalYear":2020,"statement":"별도","revenue":23408469984,"operatingIncome":-2504227570,"netIncome":-7172606583,"controllingNetIncome":null,"ebitda":886985889,"fcff":95437378,"cfo":4145082449,"capex":4975652923,"totalAssets":81108537388,"totalLiabilities":53048449641,"totalEquity":28060087747,"cash":1020204187,"totalDebt":45826462189},{"fiscalYear":2021,"statement":"별도","revenue":32885094375,"operatingIncome":2671761378,"netIncome":1262774331,"controllingNetIncome":null,"ebitda":6333310341,"fcff":-5970315995,"cfo":-1393256769,"capex":5987302384,"totalAssets":89616601190,"totalLiabilities":58494876230,"totalEquity":31121724960,"cash":2675575147,"totalDebt":50941061613},{"fiscalYear":2022,"statement":"별도","revenue":34731413625,"operatingIncome":1125897166,"netIncome":-72292961,"controllingNetIncome":null,"ebitda":5063964386,"fcff":-5458578503,"cfo":-4332355712,"capex":2173774298,"totalAssets":96331529072,"totalLiabilities":58454432600,"totalEquity":37877096472,"cash":1952858938,"totalDebt":40398238459},{"fiscalYear":2023,"statement":"별도","revenue":31111152868,"operatingIncome":-1056389909,"netIncome":-5354149001,"controllingNetIncome":null,"ebitda":2769714003,"fcff":1699233267,"cfo":1352760882,"capex":1165155927,"totalAssets":97134968784,"totalLiabilities":59937088492,"totalEquity":37197880292,"cash":8451664540,"totalDebt":45415796292},{"fiscalYear":2024,"statement":"별도","revenue":31548983520,"operatingIncome":954775109,"netIncome":-2525300979,"controllingNetIncome":null,"ebitda":4319318206,"fcff":-50203320,"cfo":1422086050,"capex":3040248245,"totalAssets":87337781247,"totalLiabilities":52770828605,"totalEquity":34566952642,"cash":751113917,"totalDebt":34127502273},{"fiscalYear":2025,"statement":"별도","revenue":35638307740,"operatingIncome":3169827293,"netIncome":1348808906,"controllingNetIncome":null,"ebitda":6184223582,"fcff":7943907580,"cfo":8196208846,"capex":1525659048,"totalAssets":80807849763,"totalLiabilities":43766494406,"totalEquity":37041355357,"cash":43211796,"totalDebt":26692748561}],"quarterly":[{"stockCode":"222420","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":10005703378,"operatingIncome":729825995,"netIncome":264263684,"prevYearRevenue":8075685797,"prevYearOperatingIncome":307015011,"prevYearNetIncome":-744412854,"source":"11014","updatedAt":"2026-08-26T22:31:46.821Z"},{"stockCode":"222420","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":9072118677,"operatingIncome":1318807714,"netIncome":2023305420,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:31:46.823Z"},{"stockCode":"222420","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":10464030088,"operatingIncome":554486909,"netIncome":310970700,"prevYearRevenue":7474348782,"prevYearOperatingIncome":157025650,"prevYearNetIncome":-629304729,"source":"11013","updatedAt":"2026-08-26T22:31:46.301Z"},{"stockCode":"222420","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":12829579666,"operatingIncome":1568114851,"netIncome":1162323395,"prevYearRevenue":9086136903,"prevYearOperatingIncome":964167934,"prevYearNetIncome":-309455469,"source":"11012","updatedAt":"2026-08-26T22:31:46.548Z"}]}