{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/243840","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":"243840","name":"신흥에스이씨","market":"KOSDAQ","sector":"일차전지 및 이차전지 제조업","lastPrice":5480,"marketCap":211299127800,"sharesOutstanding":38558235,"asOf":"2026-09-26T15:09:35.505Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":10.84,"ttmPeriod":"25Q3~26Q2","pbr":0.6,"psr":0.52,"evEbitda":10.11,"ev":564568913388,"fcff":14782395327,"fcffYield":0.0262,"roe":-0.0163,"revenueGrowth":{"y1":-0.0568,"y3":-0.0511,"y5":0.0783},"operatingIncomeGrowth":{"y1":-0.55,"y3":-0.424,"y5":-0.2597},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.419Z"},"price":{"high52w":11300,"low52w":3640,"fromHigh":-0.515,"returns":[{"label":"1개월","value":-0.1002},{"label":"3개월","value":0.19},{"label":"6개월","value":-0.2674},{"label":"1년","value":0.1093},{"label":"3년","value":-0.3303},{"label":"5년","value":-0.6659}]},"dividends":[{"fiscalYear":2024,"dps":66,"yieldPct":1.3,"payoutPct":13.6},{"fiscalYear":2023,"dps":430,"yieldPct":1,"payoutPct":12.68},{"fiscalYear":2022,"dps":330,"yieldPct":0.8,"payoutPct":15.33},{"fiscalYear":2021,"dps":330,"yieldPct":0.5,"payoutPct":11.27},{"fiscalYear":2020,"dps":300,"yieldPct":0.6,"payoutPct":11.42},{"fiscalYear":2019,"dps":280,"yieldPct":0.8,"payoutPct":11.48},{"fiscalYear":2018,"dps":150,"yieldPct":0.4,"payoutPct":10.22},{"fiscalYear":2017,"dps":100,"yieldPct":0.4,"payoutPct":11.39}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":215388514399,"operatingIncome":14132765258,"netIncome":9620249683,"controllingNetIncome":9620249683,"ebitda":22481168177,"fcff":-73446580159,"cfo":5117014982,"capex":80008801933,"totalAssets":272610410672,"totalLiabilities":188670219173,"totalEquity":83940191499,"cash":47735579579,"totalDebt":139120450483},{"fiscalYear":2019,"statement":"연결","revenue":239492755305,"operatingIncome":20187913667,"netIncome":16029009537,"controllingNetIncome":16029009537,"ebitda":35020326766,"fcff":-27945098745,"cfo":20266208580,"capex":51034353235,"totalAssets":335398061170,"totalLiabilities":233867641757,"totalEquity":101530419413,"cash":52074048311,"totalDebt":140823789209},{"fiscalYear":2020,"statement":"연결","revenue":280068290307,"operatingIncome":26650906053,"netIncome":18309063346,"controllingNetIncome":18309063346,"ebitda":50046828801,"fcff":-18125911748,"cfo":31720694844,"capex":53653506324,"totalAssets":357499545587,"totalLiabilities":227772789260,"totalEquity":129726756327,"cash":30838761022,"totalDebt":149383835200},{"fiscalYear":2021,"statement":"연결","revenue":366253418888,"operatingIncome":31068589749,"netIncome":26659528860,"controllingNetIncome":26659528860,"ebitda":50842702994,"fcff":-68185322626,"cfo":34078993020,"capex":105695220065,"totalAssets":541401444491,"totalLiabilities":251111364031,"totalEquity":290290080460,"cash":34314093426,"totalDebt":179177145637},{"fiscalYear":2022,"statement":"연결","revenue":477824689682,"operatingIncome":31015020437,"netIncome":19598971754,"controllingNetIncome":null,"ebitda":68689807937,"fcff":-84780412781,"cfo":50277067521,"capex":140038205890,"totalAssets":656314317700,"totalLiabilities":348472325271,"totalEquity":307841992429,"cash":83969307553,"totalDebt":259076291955},{"fiscalYear":2023,"statement":"연결","revenue":539851981578,"operatingIncome":43651743021,"netIncome":30935991062,"controllingNetIncome":null,"ebitda":44220131414,"fcff":-99344415542,"cfo":56057323257,"capex":168412076917,"totalAssets":840227873261,"totalLiabilities":502359634612,"totalEquity":337868238649,"cash":109926768702,"totalDebt":192028142415},{"fiscalYear":2024,"statement":"연결","revenue":432831192104,"operatingIncome":13173121143,"netIncome":21959254523,"controllingNetIncome":21959254523,"ebitda":25334479708,"fcff":-2930732062,"cfo":67006099139,"capex":88911019717,"totalAssets":875737888728,"totalLiabilities":517334309661,"totalEquity":358403579067,"cash":112551054178,"totalDebt":11669466169},{"fiscalYear":2025,"statement":"연결","revenue":408233544783,"operatingIncome":5927334473,"netIncome":-5812630397,"controllingNetIncome":-5812630397,"ebitda":55815208586,"fcff":14782395327,"cfo":52335376513,"capex":49652368746,"totalAssets":875934873108,"totalLiabilities":522023916653,"totalEquity":353910956455,"cash":108696109528,"totalDebt":461965895116}],"quarterly":[{"stockCode":"243840","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":100169153218,"operatingIncome":2703601886,"netIncome":3328849864,"prevYearRevenue":91914167254,"prevYearOperatingIncome":1339321640,"prevYearNetIncome":-2480321144,"source":"11014","updatedAt":"2026-08-26T22:24:29.567Z"},{"stockCode":"243840","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":101869194679,"operatingIncome":5378470180,"netIncome":7858756271,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:24:29.571Z"},{"stockCode":"243840","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":123686176855,"operatingIncome":1592289929,"netIncome":8492121945,"prevYearRevenue":103499910202,"prevYearOperatingIncome":-4294130953,"prevYearNetIncome":-4823445273,"source":"11013","updatedAt":"2026-08-26T22:24:29.035Z"},{"stockCode":"243840","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":131556472229,"operatingIncome":5196061820,"netIncome":-194996621,"prevYearRevenue":102695286684,"prevYearOperatingIncome":2139393360,"prevYearNetIncome":-12176791259,"source":"11012","updatedAt":"2026-08-26T22:24:29.272Z"}]}