{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/257720","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":"257720","name":"실리콘투","market":"KOSDAQ","sector":"상품 종합 도매업","lastPrice":39800,"marketCap":2609934829600,"sharesOutstanding":65576252,"asOf":"2026-09-26T15:09:35.510Z"},"valuation":{"fiscalYear":2025,"per":15.48,"perTtm":11.82,"ttmPeriod":"25Q3~26Q2","pbr":5.71,"psr":2.34,"evEbitda":12.33,"ev":2595436929757,"fcff":-1784688606,"fcffYield":-0.0007,"roe":0.4689,"revenueGrowth":{"y1":0.6142,"y3":0.8903,"y5":null},"operatingIncomeGrowth":{"y1":0.4927,"y3":1.4341,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.329Z"},"price":{"high52w":54200,"low52w":30400,"fromHigh":-0.2657,"returns":[{"label":"1개월","value":-0.1902},{"label":"3개월","value":0.3092},{"label":"6개월","value":0.0258},{"label":"1년","value":-0.1066},{"label":"3년","value":3.2567},{"label":"5년","value":null}]},"dividends":[{"fiscalYear":2025,"dps":306,"yieldPct":0.8,"payoutPct":11.9}],"annual":[{"fiscalYear":2021,"statement":"연결","revenue":131001972745,"operatingIncome":8758923145,"netIncome":8254206052,"controllingNetIncome":null,"ebitda":9105435125,"fcff":-721950457,"cfo":2480554573,"capex":3270554822,"totalAssets":97392484285,"totalLiabilities":11098829666,"totalEquity":86293654619,"cash":16087635297,"totalDebt":6795646346},{"fiscalYear":2022,"statement":"연결","revenue":165272164547,"operatingIncome":14239439136,"netIncome":11155656520,"controllingNetIncome":null,"ebitda":14954942985,"fcff":-12756078599,"cfo":9847553799,"capex":22756502113,"totalAssets":129216316028,"totalLiabilities":32829452721,"totalEquity":96386863307,"cash":21188944927,"totalDebt":25090361271},{"fiscalYear":2023,"statement":"연결","revenue":342860997946,"operatingIncome":47809343470,"netIncome":38013204272,"controllingNetIncome":null,"ebitda":49314062068,"fcff":-37338097390,"cfo":-18474116929,"capex":18894313364,"totalAssets":215270561079,"totalLiabilities":80318624896,"totalEquity":134951936183,"cash":17217510020,"totalDebt":63795021979},{"fiscalYear":2024,"statement":"연결","revenue":691522368911,"operatingIncome":137575012281,"netIncome":120738196347,"controllingNetIncome":120738196347,"ebitda":148431354470,"fcff":-11764146099,"cfo":60126008213,"capex":76631411302,"totalAssets":457759144111,"totalLiabilities":196171192588,"totalEquity":261587951523,"cash":86017437082,"totalDebt":155191377959},{"fiscalYear":2025,"statement":"연결","revenue":1116287364104,"operatingIncome":205361951857,"netIncome":168584659656,"controllingNetIncome":168584659656,"ebitda":210452872976,"fcff":-1784688606,"cfo":1140985003,"capex":7038988159,"totalAssets":709448340772,"totalLiabilities":252018395129,"totalEquity":457429945643,"cash":77322804082,"totalDebt":62824904239}],"quarterly":[{"stockCode":"257720","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":299375144222,"operatingIncome":63073092892,"netIncome":58403517595,"prevYearRevenue":186674420221,"prevYearOperatingIncome":42596162082,"prevYearNetIncome":29852454690,"source":"11014","updatedAt":"2026-08-26T22:19:32.008Z"},{"stockCode":"257720","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":305949150665,"operatingIncome":42377792190,"netIncome":35796645878,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:19:32.010Z"},{"stockCode":"257720","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":346556192213,"operatingIncome":64540111638,"netIncome":54346030385,"prevYearRevenue":245676632694,"prevYearOperatingIncome":47729228743,"prevYearNetIncome":38785002012,"source":"11013","updatedAt":"2026-08-26T22:19:31.507Z"},{"stockCode":"257720","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":402597050816,"operatingIncome":82969819438,"netIncome":72331311454,"prevYearRevenue":265286436523,"prevYearOperatingIncome":52181838032,"prevYearNetIncome":35599494171,"source":"11012","updatedAt":"2026-08-26T22:19:31.774Z"}]}