{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/257370","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":"257370","name":"피엔티엠에스","market":"KOSDAQ","sector":"특수 목적용 기계 제조업","lastPrice":1792,"marketCap":22408710912,"sharesOutstanding":12504861,"asOf":"2026-09-26T15:09:35.510Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":1.04,"psr":2.02,"evEbitda":null,"ev":23257781782,"fcff":-265193858,"fcffYield":-0.0114,"roe":-0.2952,"revenueGrowth":{"y1":-0.5773,"y3":0.2125,"y5":-0.087},"operatingIncomeGrowth":{"y1":-2.8006,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.297Z"},"price":{"high52w":3905,"low52w":1792,"fromHigh":-0.5411,"returns":[{"label":"1개월","value":-0.104},{"label":"3개월","value":-0.1487},{"label":"6개월","value":-0.4783},{"label":"1년","value":-0.4722},{"label":"3년","value":-0.8054},{"label":"5년","value":-0.8054}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":39686597000,"operatingIncome":2488862000,"netIncome":1739631000,"controllingNetIncome":null,"ebitda":5675026000,"fcff":-19703746065,"cfo":-13157256000,"capex":6989167000,"totalAssets":65625538000,"totalLiabilities":27884575000,"totalEquity":37740963000,"cash":3452277000,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":35008402968,"operatingIncome":898158623,"netIncome":504333074,"controllingNetIncome":null,"ebitda":1346520230,"fcff":1680860701,"cfo":1507097928,"capex":127237089,"totalAssets":66256203865,"totalLiabilities":28006050268,"totalEquity":38250153597,"cash":3450840920,"totalDebt":14950000000},{"fiscalYear":2020,"statement":"별도","revenue":17465053041,"operatingIncome":-9500725709,"netIncome":-9899766719,"controllingNetIncome":-9899766719,"ebitda":-9413038990,"fcff":-11584310255,"cfo":-11363717539,"capex":557423618,"totalAssets":59778221524,"totalLiabilities":32211505710,"totalEquity":27566715814,"cash":2840234350,"totalDebt":22406024216},{"fiscalYear":2021,"statement":"별도","revenue":11554370648,"operatingIncome":-4564202656,"netIncome":-4838205410,"controllingNetIncome":-4838205410,"ebitda":-3321083306,"fcff":4243801593,"cfo":3798980575,"capex":3244773,"totalAssets":48398806920,"totalLiabilities":30487427781,"totalEquity":17911379139,"cash":2744800787,"totalDebt":16801645011},{"fiscalYear":2022,"statement":"별도","revenue":6217222081,"operatingIncome":-5914319418,"netIncome":-7149077432,"controllingNetIncome":null,"ebitda":-1109438452,"fcff":355645785,"cfo":-1144877420,"capex":7899338,"totalAssets":48835384515,"totalLiabilities":32921717611,"totalEquity":15913666904,"cash":768158449,"totalDebt":15988473657},{"fiscalYear":2023,"statement":"별도","revenue":25029807561,"operatingIncome":-1062362267,"netIncome":-2485154547,"controllingNetIncome":null,"ebitda":null,"fcff":8218819843,"cfo":6941605880,"capex":179242656,"totalAssets":50901786770,"totalLiabilities":26692069638,"totalEquity":24209717132,"cash":8761783398,"totalDebt":68057590},{"fiscalYear":2024,"statement":"별도","revenue":26217506855,"operatingIncome":1180029330,"netIncome":1441030335,"controllingNetIncome":null,"ebitda":1406560463,"fcff":-681183159,"cfo":-1252665035,"capex":67477273,"totalAssets":56670110391,"totalLiabilities":28522887724,"totalEquity":28147222667,"cash":9354822797,"totalDebt":9453972228},{"fiscalYear":2025,"statement":"별도","revenue":11082330000,"operatingIncome":-2124801207,"netIncome":-7330579133,"controllingNetIncome":null,"ebitda":-1909240642,"fcff":-265193858,"cfo":-412075961,"capex":194128470,"totalAssets":52886257303,"totalLiabilities":31367633929,"totalEquity":21518623374,"cash":8622682268,"totalDebt":9471753138}],"quarterly":[{"stockCode":"257370","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":360660000,"operatingIncome":-481944252,"netIncome":-2915684670,"prevYearRevenue":9171127280,"prevYearOperatingIncome":65308244,"prevYearNetIncome":69327571,"source":"11014","updatedAt":"2026-08-26T22:34:02.140Z"},{"stockCode":"257370","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":2909000000,"operatingIncome":-994456207,"netIncome":-3585688323,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:34:02.144Z"},{"stockCode":"257370","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":763594998,"operatingIncome":-1488194531,"netIncome":-1454185722,"prevYearRevenue":4174600000,"prevYearOperatingIncome":123366941,"prevYearNetIncome":138739643,"source":"11013","updatedAt":"2026-08-26T22:34:01.587Z"},{"stockCode":"257370","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":7195382424,"operatingIncome":706519863,"netIncome":917431001,"prevYearRevenue":3638070000,"prevYearOperatingIncome":-771767689,"prevYearNetIncome":-967945783,"source":"11012","updatedAt":"2026-08-26T22:34:01.864Z"}]}