{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/241770","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":"241770","name":"메카로","market":"KOSDAQ","sector":"반도체 제조업","lastPrice":41150,"marketCap":419427136000,"sharesOutstanding":10192640,"asOf":"2026-09-26T15:09:35.504Z"},"valuation":{"fiscalYear":2025,"per":33.25,"perTtm":27.92,"ttmPeriod":"25Q3~26Q2","pbr":2.05,"psr":4.43,"evEbitda":14.67,"ev":366158193432,"fcff":3895342043,"fcffYield":0.0106,"roe":0.0636,"revenueGrowth":{"y1":0.5052,"y3":0.2056,"y5":0.054},"operatingIncomeGrowth":{"y1":2.7298,"y3":0.8186,"y5":1.5345},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.327Z"},"price":{"high52w":47950,"low52w":19900,"fromHigh":-0.1418,"returns":[{"label":"1개월","value":0.073},{"label":"3개월","value":-0.0295},{"label":"6개월","value":0.1122},{"label":"1년","value":1.0941},{"label":"3년","value":3.0864},{"label":"5년","value":2.3868}]},"dividends":[{"fiscalYear":2025,"dps":350,"yieldPct":1.4,"payoutPct":27.6},{"fiscalYear":2024,"dps":150,"yieldPct":1.8,"payoutPct":26.8},{"fiscalYear":2022,"dps":455,"yieldPct":4.2,"payoutPct":10.2},{"fiscalYear":2021,"dps":160,"yieldPct":1.2,"payoutPct":20.3},{"fiscalYear":2019,"dps":160,"yieldPct":1.1,"payoutPct":20.2},{"fiscalYear":2018,"dps":575,"yieldPct":4.1,"payoutPct":19.6},{"fiscalYear":2017,"dps":610,"yieldPct":1.5,"payoutPct":20.3}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":100499215808,"operatingIncome":33825845272,"netIncome":28794613091,"controllingNetIncome":28769929338,"ebitda":37377016857,"fcff":4755790716,"cfo":24703094214,"capex":19947303567,"totalAssets":153900400937,"totalLiabilities":14925802438,"totalEquity":138974598499,"cash":81724719998,"totalDebt":500000000},{"fiscalYear":2019,"statement":"연결","revenue":72495382482,"operatingIncome":8560965943,"netIncome":7849938620,"controllingNetIncome":8229760581,"ebitda":13623487318,"fcff":-22507710419,"cfo":14879225026,"capex":37386935445,"totalAssets":160150689574,"totalLiabilities":16278578683,"totalEquity":143872110891,"cash":55094431969,"totalDebt":1459139625},{"fiscalYear":2020,"statement":"연결","revenue":72741604972,"operatingIncome":146869803,"netIncome":-3478865425,"controllingNetIncome":-1640624186,"ebitda":9438003127,"fcff":-6444523979,"cfo":12596738320,"capex":19067625245,"totalAssets":155456139653,"totalLiabilities":17336031179,"totalEquity":138120108474,"cash":43116334022,"totalDebt":2990341216},{"fiscalYear":2021,"statement":"연결","revenue":82771927992,"operatingIncome":3798590932,"netIncome":7724388898,"controllingNetIncome":7973493429,"ebitda":13876351909,"fcff":-10594817707,"cfo":12313864898,"capex":22940995477,"totalAssets":163088543851,"totalLiabilities":14831430287,"totalEquity":148257113564,"cash":34098851112,"totalDebt":1121645635},{"fiscalYear":2022,"statement":"연결","revenue":53990901173,"operatingIncome":2553660537,"netIncome":43694397631,"controllingNetIncome":43694397631,"ebitda":54657617553,"fcff":-17252190213,"cfo":4927223977,"capex":22200087590,"totalAssets":218227192633,"totalLiabilities":26023991757,"totalEquity":192203200876,"cash":117927228497,"totalDebt":1525571354},{"fiscalYear":2023,"statement":"연결","revenue":40760860090,"operatingIncome":-8467702995,"netIncome":-2356650679,"controllingNetIncome":-2356650679,"ebitda":-1589903029,"fcff":-45632337532,"cfo":-9459858517,"capex":36235513210,"totalAssets":196247741936,"totalLiabilities":10083864758,"totalEquity":186163877178,"cash":11221730011,"totalDebt":1804014805},{"fiscalYear":2024,"statement":"연결","revenue":62858211721,"operatingIncome":4118204096,"netIncome":5515402196,"controllingNetIncome":5515402196,"ebitda":12841288191,"fcff":-12339647316,"cfo":9672692791,"capex":22061035306,"totalAssets":207583315092,"totalLiabilities":15101861547,"totalEquity":192481453545,"cash":38551426429,"totalDebt":1239824831},{"fiscalYear":2025,"statement":"연결","revenue":94613747133,"operatingIncome":15360214876,"netIncome":12613877874,"controllingNetIncome":12613877874,"ebitda":24963747580,"fcff":3895342043,"cfo":15940735992,"capex":12087422807,"totalAssets":225650454777,"totalLiabilities":20199932307,"totalEquity":205450522470,"cash":54169696214,"totalDebt":900753646}],"quarterly":[{"stockCode":"241770","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":25756215469,"operatingIncome":4705557498,"netIncome":4586078554,"prevYearRevenue":15675336271,"prevYearOperatingIncome":1012908111,"prevYearNetIncome":1692816698,"source":"11014","updatedAt":"2026-08-26T22:22:21.124Z"},{"stockCode":"241770","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":24452763087,"operatingIncome":3947013058,"netIncome":819489442,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:22:21.128Z"},{"stockCode":"241770","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":25520566245,"operatingIncome":4107714860,"netIncome":4927912940,"prevYearRevenue":21506647803,"prevYearOperatingIncome":3310502140,"prevYearNetIncome":4060641415,"source":"11013","updatedAt":"2026-08-26T22:22:20.596Z"},{"stockCode":"241770","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":25345823739,"operatingIncome":4485384717,"netIncome":4691396003,"prevYearRevenue":22898120774,"prevYearOperatingIncome":3397142180,"prevYearNetIncome":3147668463,"source":"11012","updatedAt":"2026-08-26T22:22:20.844Z"}]}