{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/222800","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":"222800","name":"심텍","market":"KOSDAQ","sector":"전자부품 제조업","lastPrice":148100,"marketCap":5699558300600,"sharesOutstanding":38484526,"asOf":"2026-09-26T15:09:35.497Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":9.9,"psr":4.04,"evEbitda":74.78,"ev":6230261366628,"fcff":-239775633644,"fcffYield":-0.0385,"roe":-0.321,"revenueGrowth":{"y1":0.1455,"y3":-0.0598,"y5":0.0326},"operatingIncomeGrowth":{"y1":null,"y3":-0.677,"y5":-0.3328},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.483Z"},"price":{"high52w":157300,"low52w":41700,"fromHigh":-0.0585,"returns":[{"label":"1개월","value":0.1671},{"label":"3개월","value":0.1867},{"label":"6개월","value":1.6352},{"label":"1년","value":2.6478},{"label":"3년","value":2.8618},{"label":"5년","value":3.9532}]},"dividends":[{"fiscalYear":2025,"dps":100,"yieldPct":0.2,"payoutPct":null},{"fiscalYear":2024,"dps":100,"yieldPct":0.9,"payoutPct":null},{"fiscalYear":2023,"dps":160,"yieldPct":0.4,"payoutPct":null},{"fiscalYear":2022,"dps":500,"yieldPct":1.8,"payoutPct":6.4},{"fiscalYear":2021,"dps":500,"yieldPct":1.1,"payoutPct":13.6},{"fiscalYear":2020,"dps":320,"yieldPct":1.5,"payoutPct":18.4},{"fiscalYear":2019,"dps":160,"yieldPct":1.4,"payoutPct":null},{"fiscalYear":2018,"dps":160,"yieldPct":2.4,"payoutPct":78.1}],"annual":[{"fiscalYear":2015,"statement":"연결","revenue":395470686385,"operatingIncome":19462720286,"netIncome":10433037245,"controllingNetIncome":10403746510,"ebitda":41026231504,"fcff":47130340729,"cfo":65682748641,"capex":21852510123,"totalAssets":548348696814,"totalLiabilities":393454703643,"totalEquity":154893993171,"cash":3229323103,"totalDebt":178133556189},{"fiscalYear":2016,"statement":"연결","revenue":792025672214,"operatingIncome":40216878292,"netIncome":29304525293,"controllingNetIncome":29137349833,"ebitda":83657403346,"fcff":3234003443,"cfo":39473568500,"capex":40914711298,"totalAssets":601184722829,"totalLiabilities":422000279171,"totalEquity":179184443658,"cash":1486645461,"totalDebt":183662141563},{"fiscalYear":2017,"statement":"연결","revenue":811565474629,"operatingIncome":33804624895,"netIncome":16099696066,"controllingNetIncome":15909059577,"ebitda":78933064402,"fcff":83166575509,"cfo":132959024370,"capex":55251015106,"totalAssets":728156875981,"totalLiabilities":513408749354,"totalEquity":214748126627,"cash":12174868674,"totalDebt":187805392392},{"fiscalYear":2018,"statement":"연결","revenue":1007545638572,"operatingIncome":30762770654,"netIncome":2315022825,"controllingNetIncome":4983406575,"ebitda":98908147562,"fcff":-1506819113,"cfo":90489446786,"capex":98867257305,"totalAssets":813349228763,"totalLiabilities":598778410340,"totalEquity":214570818423,"cash":27270786605,"totalDebt":223949878766},{"fiscalYear":2019,"statement":"연결","revenue":1000187191029,"operatingIncome":-17929192674,"netIncome":-39404352855,"controllingNetIncome":-36579078932,"ebitda":56321561193,"fcff":-99822202441,"cfo":-31626314022,"capex":75653865102,"totalAssets":839945994440,"totalLiabilities":678424016404,"totalEquity":161521978036,"cash":9739293797,"totalDebt":334515856972},{"fiscalYear":2020,"statement":"연결","revenue":1201374703500,"operatingIncome":89740402529,"netIncome":56486189505,"controllingNetIncome":56575585691,"ebitda":165419205048,"fcff":135820874016,"cfo":215472899059,"capex":86140845103,"totalAssets":779778510976,"totalLiabilities":491479939826,"totalEquity":288298571150,"cash":17097430541,"totalDebt":129083002041},{"fiscalYear":2021,"statement":"연결","revenue":1365832876122,"operatingIncome":174319010782,"netIncome":118292918108,"controllingNetIncome":117185182302,"ebitda":253169511575,"fcff":42051230939,"cfo":114588130171,"capex":77475786163,"totalAssets":857433997054,"totalLiabilities":476157712891,"totalEquity":381276284163,"cash":16724588508,"totalDebt":77552861885},{"fiscalYear":2022,"statement":"연결","revenue":1697452348000,"operatingIncome":352354248115,"netIncome":246101011096,"controllingNetIncome":245820150142,"ebitda":434316131350,"fcff":278599910100,"cfo":435472860488,"capex":160209618698,"totalAssets":1266333245990,"totalLiabilities":653731684232,"totalEquity":612601561758,"cash":119810060113,"totalDebt":70983006741},{"fiscalYear":2023,"statement":"연결","revenue":1041895724977,"operatingIncome":-88124119458,"netIncome":-115143871777,"controllingNetIncome":-114860094595,"ebitda":-7471390668,"fcff":-224986241046,"cfo":-93400713811,"capex":140452395452,"totalAssets":1176060549354,"totalLiabilities":705622729689,"totalEquity":470437819665,"cash":9983475277,"totalDebt":87312975274},{"fiscalYear":2024,"statement":"연결","revenue":1231421381070,"operatingIncome":-46969220820,"netIncome":-31044704373,"controllingNetIncome":-30343428477,"ebitda":48508465199,"fcff":-250978207902,"cfo":-161257696543,"capex":103602286141,"totalAssets":1443279296879,"totalLiabilities":994803895879,"totalEquity":448475401000,"cash":127768593553,"totalDebt":484829308458},{"fiscalYear":2025,"statement":"연결","revenue":1410559919451,"operatingIncome":11868602919,"netIncome":-164580357473,"controllingNetIncome":-164167233737,"ebitda":83318659203,"fcff":-239775633644,"cfo":-198611950618,"capex":56393883078,"totalAssets":1620329743829,"totalLiabilities":1043963591400,"totalEquity":576366152429,"cash":53984334079,"totalDebt":584687400107}],"quarterly":[{"stockCode":"222800","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":372838724895,"operatingIncome":12388778971,"netIncome":6701865566,"prevYearRevenue":324781039660,"prevYearOperatingIncome":510177680,"prevYearNetIncome":21366321410,"source":"11014","updatedAt":"2026-08-26T22:19:24.951Z"},{"stockCode":"222800","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":393356345738,"operatingIncome":10259774286,"netIncome":-116763170536,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:19:24.956Z"},{"stockCode":"222800","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":422371419830,"operatingIncome":13711017335,"netIncome":14445267611,"prevYearRevenue":303597471102,"prevYearOperatingIncome":-16323578724,"prevYearNetIncome":-35799638668,"source":"11013","updatedAt":"2026-08-26T22:19:24.459Z"},{"stockCode":"222800","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":514564784270,"operatingIncome":62889541310,"netIncome":44945243165,"prevYearRevenue":340767377716,"prevYearOperatingIncome":5543628386,"prevYearNetIncome":-18719413835,"source":"11012","updatedAt":"2026-08-26T22:19:24.688Z"}]}