{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/275630","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":"275630","name":"에스에스알","market":"KOSDAQ","sector":"소프트웨어 개발 및 공급업","lastPrice":3905,"marketCap":20516120240,"sharesOutstanding":5253808,"asOf":"2026-09-26T15:09:35.517Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.83,"psr":1.57,"evEbitda":18.54,"ev":15780625847,"fcff":551332922,"fcffYield":0.0349,"roe":-0.0646,"revenueGrowth":{"y1":0.1242,"y3":0.0142,"y5":0.0477},"operatingIncomeGrowth":{"y1":null,"y3":-0.4877,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.299Z"},"price":{"high52w":4570,"low52w":2200,"fromHigh":-0.1455,"returns":[{"label":"1개월","value":0.0331},{"label":"3개월","value":0.5284},{"label":"6개월","value":0.1141},{"label":"1년","value":0.1762},{"label":"3년","value":-0.0919},{"label":"5년","value":-0.3088}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":12067623736,"operatingIncome":804437090,"netIncome":926036571,"controllingNetIncome":null,"ebitda":1498079667,"fcff":-10581410,"cfo":111826887,"capex":168943357,"totalAssets":25867810329,"totalLiabilities":4335917278,"totalEquity":21531893051,"cash":3702739539,"totalDebt":1200000000},{"fiscalYear":2019,"statement":"별도","revenue":12954945688,"operatingIncome":493768030,"netIncome":1064865759,"controllingNetIncome":null,"ebitda":1351803372,"fcff":2341010383,"cfo":2467149916,"capex":132810263,"totalAssets":26461298209,"totalLiabilities":3470783186,"totalEquity":22990515023,"cash":4859443532,"totalDebt":0},{"fiscalYear":2020,"statement":"별도","revenue":10339381347,"operatingIncome":-427188531,"netIncome":56304674,"controllingNetIncome":null,"ebitda":235636350,"fcff":1833177094,"cfo":2074258905,"capex":241081811,"totalAssets":25944966893,"totalLiabilities":2455066991,"totalEquity":23489899902,"cash":7609167054,"totalDebt":0},{"fiscalYear":2021,"statement":"별도","revenue":10667534100,"operatingIncome":1628063468,"netIncome":1649775741,"controllingNetIncome":null,"ebitda":2133012493,"fcff":2895230326,"cfo":3050113048,"capex":154882722,"totalAssets":28219911685,"totalLiabilities":2625293579,"totalEquity":25594618106,"cash":10581727246,"totalDebt":null},{"fiscalYear":2022,"statement":"별도","revenue":12509384182,"operatingIncome":2386211078,"netIncome":1897479803,"controllingNetIncome":null,"ebitda":2778401617,"fcff":3568711646,"cfo":3961966913,"capex":393255267,"totalAssets":31529002150,"totalLiabilities":3689546679,"totalEquity":27839455471,"cash":8707906086,"totalDebt":null},{"fiscalYear":2023,"statement":"별도","revenue":12157598516,"operatingIncome":1604365988,"netIncome":1716863112,"controllingNetIncome":null,"ebitda":2077684255,"fcff":731714264,"cfo":828917537,"capex":97203273,"totalAssets":30394566399,"totalLiabilities":3178342475,"totalEquity":27216223924,"cash":5155108283,"totalDebt":null},{"fiscalYear":2024,"statement":"연결","revenue":11608134979,"operatingIncome":-312162423,"netIncome":-254265150,"controllingNetIncome":-252174132,"ebitda":225244938,"fcff":607535340,"cfo":1605045673,"capex":1001398666,"totalAssets":30883052612,"totalLiabilities":4170817759,"totalEquity":26712234853,"cash":3494717472,"totalDebt":90000000},{"fiscalYear":2025,"statement":"연결","revenue":13049423998,"operatingIncome":320820566,"netIncome":-1664471190,"controllingNetIncome":-1658771351,"ebitda":851325222,"fcff":551332922,"cfo":1988593047,"capex":1440949629,"totalAssets":28781563281,"totalLiabilities":4115098693,"totalEquity":24666464588,"cash":4816494393,"totalDebt":81000000}],"quarterly":[{"stockCode":"275630","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":2430742548,"operatingIncome":-416723173,"netIncome":-196089132,"prevYearRevenue":3003654262,"prevYearOperatingIncome":55439139,"prevYearNetIncome":225266895,"source":"11014","updatedAt":"2026-08-26T22:34:53.724Z"},{"stockCode":"275630","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":5125364657,"operatingIncome":1462346282,"netIncome":-1125067526,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:34:53.728Z"},{"stockCode":"275630","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":1753021567,"operatingIncome":-1273686377,"netIncome":-734296265,"prevYearRevenue":2358449169,"prevYearOperatingIncome":-728006500,"prevYearNetIncome":-525768767,"source":"11013","updatedAt":"2026-08-26T22:34:53.217Z"},{"stockCode":"275630","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":2314560385,"operatingIncome":-605726109,"netIncome":-778712235,"prevYearRevenue":3134867624,"prevYearOperatingIncome":3203957,"prevYearNetIncome":182454235,"source":"11012","updatedAt":"2026-08-26T22:34:53.484Z"}]}