{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/236200","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":"236200","name":"슈프리마","market":"KOSDAQ","sector":"통신 및 방송 장비 제조업","lastPrice":51800,"marketCap":361269309800,"sharesOutstanding":6974311,"asOf":"2026-09-26T15:09:35.502Z"},"valuation":{"fiscalYear":2025,"per":11.16,"perTtm":6.89,"ttmPeriod":"25Q3~26Q2","pbr":1.33,"psr":2.63,"evEbitda":8.51,"ev":309976913185,"fcff":27355975131,"fcffYield":0.0883,"roe":0.1275,"revenueGrowth":{"y1":0.2686,"y3":0.1538,"y5":0.189},"operatingIncomeGrowth":{"y1":0.4062,"y3":0.2239,"y5":0.2522},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.400Z"},"price":{"high52w":63700,"low52w":30800,"fromHigh":-0.1868,"returns":[{"label":"1개월","value":-0.0616},{"label":"3개월","value":0.3114},{"label":"6개월","value":0.0571},{"label":"1년","value":0.5371},{"label":"3년","value":1.5268},{"label":"5년","value":1.0972}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":52757142316,"operatingIncome":12186036195,"netIncome":11398636493,"controllingNetIncome":11385162970,"ebitda":18974757683,"fcff":12256090253,"cfo":14922517013,"capex":2666426760,"totalAssets":115891116041,"totalLiabilities":7244711312,"totalEquity":108646404729,"cash":12443970629,"totalDebt":603508},{"fiscalYear":2019,"statement":"연결","revenue":72130976908,"operatingIncome":24565177573,"netIncome":25942270673,"controllingNetIncome":25942270673,"ebitda":26388158880,"fcff":22881740405,"cfo":26785432383,"capex":3903699899,"totalAssets":148553813724,"totalLiabilities":12159615558,"totalEquity":136394198166,"cash":15603074676,"totalDebt":0},{"fiscalYear":2020,"statement":"연결","revenue":57769865908,"operatingIncome":10635728043,"netIncome":9422930176,"controllingNetIncome":9422930176,"ebitda":13046987692,"fcff":8352081061,"cfo":14997049074,"capex":6644968013,"totalAssets":153834347663,"totalLiabilities":7973214230,"totalEquity":145861133433,"cash":32283737227,"totalDebt":null},{"fiscalYear":2021,"statement":"연결","revenue":72572220105,"operatingIncome":16232361076,"netIncome":22650985180,"controllingNetIncome":22650985180,"ebitda":19383854297,"fcff":11759506628,"cfo":17714321978,"capex":5954815350,"totalAssets":175742273198,"totalLiabilities":9676711984,"totalEquity":166065561214,"cash":33513160307,"totalDebt":null},{"fiscalYear":2022,"statement":"연결","revenue":89397131101,"operatingIncome":17858985886,"netIncome":17867698336,"controllingNetIncome":17867696856,"ebitda":21392276225,"fcff":14941232423,"cfo":18866076557,"capex":3924865469,"totalAssets":193787246304,"totalLiabilities":11987764279,"totalEquity":181799482025,"cash":34291418689,"totalDebt":1000000},{"fiscalYear":2023,"statement":"연결","revenue":94630270174,"operatingIncome":16661341796,"netIncome":22954571032,"controllingNetIncome":22954571604,"ebitda":19925608520,"fcff":21526681465,"cfo":23412976086,"capex":4066258543,"totalAssets":218430671884,"totalLiabilities":14326057392,"totalEquity":204104614492,"cash":42020364623,"totalDebt":1000000},{"fiscalYear":2024,"statement":"연결","revenue":108231735860,"operatingIncome":23285437816,"netIncome":32487210763,"controllingNetIncome":32487200913,"ebitda":27809461451,"fcff":28819962094,"cfo":34223357699,"capex":5408339033,"totalAssets":260128506748,"totalLiabilities":23471533042,"totalEquity":236656973706,"cash":45756365600,"totalDebt":1000000},{"fiscalYear":2025,"statement":"연결","revenue":137302003098,"operatingIncome":32744704137,"netIncome":32376990226,"controllingNetIncome":32376963612,"ebitda":36442675106,"fcff":27355975131,"cfo":37327663261,"capex":10118589350,"totalAssets":299911238615,"totalLiabilities":28789743919,"totalEquity":271121494696,"cash":51293396615,"totalDebt":1000000}],"quarterly":[{"stockCode":"236200","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":30349485666,"operatingIncome":6524325342,"netIncome":10618018792,"prevYearRevenue":25106748996,"prevYearOperatingIncome":5731266778,"prevYearNetIncome":4066235378,"source":"11014","updatedAt":"2026-08-26T22:22:22.400Z"},{"stockCode":"236200","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":45622649684,"operatingIncome":12962365777,"netIncome":12929466644,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:22:22.401Z"},{"stockCode":"236200","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":31122616814,"operatingIncome":5388440441,"netIncome":9995550955,"prevYearRevenue":28799455145,"prevYearOperatingIncome":5688196308,"prevYearNetIncome":8085854429,"source":"11013","updatedAt":"2026-08-26T22:22:21.900Z"},{"stockCode":"236200","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":40339162619,"operatingIncome":10159018417,"netIncome":18868062160,"prevYearRevenue":32530412603,"prevYearOperatingIncome":7569816710,"prevYearNetIncome":743650361,"source":"11012","updatedAt":"2026-08-26T22:22:22.170Z"}]}