{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/259630","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":"259630","name":"엠플러스","market":"KOSDAQ","sector":"특수 목적용 기계 제조업","lastPrice":9000,"marketCap":110001564000,"sharesOutstanding":12222396,"asOf":"2026-09-26T15:09:35.510Z"},"valuation":{"fiscalYear":2025,"per":5.33,"perTtm":4.25,"ttmPeriod":"25Q3~26Q2","pbr":1.08,"psr":0.6,"evEbitda":1.72,"ev":45294998833,"fcff":59162790671,"fcffYield":1.3062,"roe":0.2212,"revenueGrowth":{"y1":0.4308,"y3":0.1646,"y5":0.0305},"operatingIncomeGrowth":{"y1":1.4343,"y3":null,"y5":0.1958},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.334Z"},"price":{"high52w":18860,"low52w":7690,"fromHigh":-0.5228,"returns":[{"label":"1개월","value":-0.0556},{"label":"3개월","value":-0.0664},{"label":"6개월","value":-0.3314},{"label":"1년","value":-0.3886},{"label":"3년","value":-0.3789},{"label":"5년","value":-0.3182}]},"dividends":[{"fiscalYear":2025,"dps":200,"yieldPct":1.7,"payoutPct":11.5},{"fiscalYear":2024,"dps":100,"yieldPct":1.3,"payoutPct":10.9},{"fiscalYear":2023,"dps":100,"yieldPct":0.87,"payoutPct":6.03},{"fiscalYear":2020,"dps":100,"yieldPct":0.7,"payoutPct":19.1}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":78114604380,"operatingIncome":1930018959,"netIncome":1580125725,"controllingNetIncome":null,"ebitda":2707820345,"fcff":-14583421419,"cfo":-5102760348,"capex":9738263125,"totalAssets":102616127100,"totalLiabilities":63532014312,"totalEquity":39084112788,"cash":12123861907,"totalDebt":22421780570},{"fiscalYear":2019,"statement":"연결","revenue":104343607121,"operatingIncome":2737954097,"netIncome":2007261571,"controllingNetIncome":2038909674,"ebitda":3394585183,"fcff":-26697817000,"cfo":-15633370565,"capex":11359586869,"totalAssets":142053853132,"totalLiabilities":100435208547,"totalEquity":41618644585,"cash":3881699018,"totalDebt":32960649904},{"fiscalYear":2020,"statement":"연결","revenue":158540804701,"operatingIncome":10046553518,"netIncome":5849736571,"controllingNetIncome":5849736571,"ebitda":11507431214,"fcff":2981679109,"cfo":6664041844,"capex":4209723906,"totalAssets":140917002057,"totalLiabilities":82173349776,"totalEquity":58743652281,"cash":3311302103,"totalDebt":23947658854},{"fiscalYear":2021,"statement":"연결","revenue":76481804767,"operatingIncome":-14018699827,"netIncome":-8072162307,"controllingNetIncome":-8072162307,"ebitda":-12689077930,"fcff":-14448189124,"cfo":-13242476163,"capex":1526313997,"totalAssets":178269376467,"totalLiabilities":126403439236,"totalEquity":51865937231,"cash":4923095766,"totalDebt":42479838895},{"fiscalYear":2022,"statement":"연결","revenue":116611603644,"operatingIncome":-9856864630,"netIncome":-15229187767,"controllingNetIncome":-15229187767,"ebitda":null,"fcff":-37459491283,"cfo":-36047578360,"capex":2471164196,"totalAssets":321323143004,"totalLiabilities":264878703697,"totalEquity":56444439307,"cash":11518438232,"totalDebt":80144856314},{"fiscalYear":2023,"statement":"연결","revenue":340051608007,"operatingIncome":23880060108,"netIncome":20003842508,"controllingNetIncome":20003842508,"ebitda":27053860567,"fcff":100486116214,"cfo":110578614318,"capex":11287329237,"totalAssets":320260269597,"totalLiabilities":246119698368,"totalEquity":74140571229,"cash":75181093996,"totalDebt":61596583982},{"fiscalYear":2024,"statement":"연결","revenue":128744388506,"operatingIncome":10091396762,"netIncome":10981876260,"controllingNetIncome":10981876260,"ebitda":12725672905,"fcff":-32136849878,"cfo":-20387135344,"capex":12998011880,"totalAssets":292834853561,"totalLiabilities":208235679596,"totalEquity":84599173965,"cash":43672770634,"totalDebt":40273846649},{"fiscalYear":2025,"statement":"연결","revenue":184211329846,"operatingIncome":24565260931,"netIncome":20634057074,"controllingNetIncome":20634057074,"ebitda":26384350261,"fcff":59162790671,"cfo":62139032502,"capex":4401034754,"totalAssets":241385473368,"totalLiabilities":139409836499,"totalEquity":101975636869,"cash":64981301914,"totalDebt":274736747}],"quarterly":[{"stockCode":"259630","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":88008716471,"operatingIncome":7029635636,"netIncome":7181547941,"prevYearRevenue":26621107665,"prevYearOperatingIncome":4268659858,"prevYearNetIncome":2352917841,"source":"11014","updatedAt":"2026-08-26T22:26:54.512Z"},{"stockCode":"259630","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":13390848707,"operatingIncome":2917819818,"netIncome":3312175394,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:26:54.518Z"},{"stockCode":"259630","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":50977906066,"operatingIncome":10190548918,"netIncome":11769716028,"prevYearRevenue":23214278317,"prevYearOperatingIncome":2380255260,"prevYearNetIncome":3584723760,"source":"11013","updatedAt":"2026-08-26T22:26:53.996Z"},{"stockCode":"259630","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":32030174828,"operatingIncome":4037155971,"netIncome":3634106647,"prevYearRevenue":59597486351,"prevYearOperatingIncome":12237550217,"prevYearNetIncome":6555609979,"source":"11012","updatedAt":"2026-08-26T22:26:54.270Z"}]}