{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/288620","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":"288620","name":"에스프리즘","market":"KOSDAQ","sector":"전동기, 발전기 및 전기 변환 · 공급 · 제어 장치 제조업","lastPrice":4150,"marketCap":28964161400,"sharesOutstanding":6979316,"asOf":"2026-09-26T15:09:35.521Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.63,"psr":1.83,"evEbitda":null,"ev":52511965101,"fcff":-462813418,"fcffYield":-0.0088,"roe":-0.3844,"revenueGrowth":{"y1":-0.5311,"y3":-0.3038,"y5":-0.196},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.303Z"},"price":{"high52w":14070,"low52w":3640,"fromHigh":-0.705,"returns":[{"label":"1개월","value":0.1096},{"label":"3개월","value":-0.1798},{"label":"6개월","value":-0.5202},{"label":"1년","value":-0.6376},{"label":"3년","value":-0.7393},{"label":"5년","value":-0.8818}]},"dividends":[{"fiscalYear":2024,"dps":50,"yieldPct":0.55,"payoutPct":-29.4},{"fiscalYear":2023,"dps":50,"yieldPct":0.32,"payoutPct":-15.3},{"fiscalYear":2022,"dps":50,"yieldPct":0.25,"payoutPct":45.8},{"fiscalYear":2021,"dps":100,"yieldPct":0.36,"payoutPct":14.1},{"fiscalYear":2020,"dps":100,"yieldPct":0.27,"payoutPct":41.4},{"fiscalYear":2019,"dps":50,"yieldPct":0.3,"payoutPct":18.5},{"fiscalYear":2018,"dps":50,"yieldPct":0.1,"payoutPct":18.5}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":31491977057,"operatingIncome":1945575312,"netIncome":1486631733,"controllingNetIncome":null,"ebitda":2046692638,"fcff":1939415010,"cfo":1852754566,"capex":83450500,"totalAssets":56426178832,"totalLiabilities":26289465204,"totalEquity":30136713628,"cash":11559207068,"totalDebt":4333333342},{"fiscalYear":2019,"statement":"별도","revenue":37953635851,"operatingIncome":2178909991,"netIncome":1486566570,"controllingNetIncome":null,"ebitda":null,"fcff":-23213198367,"cfo":-19737025001,"capex":3942181239,"totalAssets":69684421380,"totalLiabilities":37717270718,"totalEquity":31967150662,"cash":10271217275,"totalDebt":19251479188},{"fiscalYear":2020,"statement":"연결","revenue":46991996399,"operatingIncome":2126627592,"netIncome":1579606908,"controllingNetIncome":null,"ebitda":null,"fcff":2240878272,"cfo":4431439405,"capex":2758460908,"totalAssets":114838836768,"totalLiabilities":50316232857,"totalEquity":64522603911,"cash":31843577332,"totalDebt":20066259403},{"fiscalYear":2021,"statement":"연결","revenue":47305873014,"operatingIncome":2258241085,"netIncome":4856148625,"controllingNetIncome":4882705558,"ebitda":null,"fcff":-12462694777,"cfo":-9815696939,"capex":3303057666,"totalAssets":118846395197,"totalLiabilities":48545918826,"totalEquity":70300476371,"cash":4112310880,"totalDebt":24561534750},{"fiscalYear":2022,"statement":"연결","revenue":46776298869,"operatingIncome":1191676163,"netIncome":750810030,"controllingNetIncome":846069668,"ebitda":null,"fcff":-6680595357,"cfo":-6656700660,"capex":751261086,"totalAssets":153108802910,"totalLiabilities":82702817085,"totalEquity":70405985825,"cash":5299985852,"totalDebt":45640168970},{"fiscalYear":2023,"statement":"연결","revenue":32525031491,"operatingIncome":-2482196188,"netIncome":-2283941972,"controllingNetIncome":-2344632875,"ebitda":2551202482,"fcff":-2297565605,"cfo":-3549832310,"capex":127272302,"totalAssets":144640366720,"totalLiabilities":75259038035,"totalEquity":69381328685,"cash":5347490942,"totalDebt":35484000000},{"fiscalYear":2024,"statement":"연결","revenue":33666472002,"operatingIncome":-4136970012,"netIncome":-1231878289,"controllingNetIncome":-1185406924,"ebitda":-2272868934,"fcff":8218230671,"cfo":6994853966,"capex":63412266,"totalAssets":121994396863,"totalLiabilities":54193912267,"totalEquity":67800484596,"cash":10414268207,"totalDebt":24489000000},{"fiscalYear":2025,"statement":"연결","revenue":15786204867,"operatingIncome":-15012748021,"netIncome":-21805283045,"controllingNetIncome":-21806279960,"ebitda":-8501687385,"fcff":-462813418,"cfo":-1356518100,"capex":115716934,"totalAssets":91044143269,"totalLiabilities":45198916750,"totalEquity":45845226519,"cash":586844770,"totalDebt":24134648471}],"quarterly":[{"stockCode":"288620","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":2041881424,"operatingIncome":-3721533044,"netIncome":-4276778953,"prevYearRevenue":5549920731,"prevYearOperatingIncome":-1009875217,"prevYearNetIncome":-1384644930,"source":"11014","updatedAt":"2026-08-26T22:33:46.343Z"},{"stockCode":"288620","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":5355372252,"operatingIncome":-8377572136,"netIncome":-12297987006,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:33:46.347Z"},{"stockCode":"288620","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":2428762036,"operatingIncome":-2827000964,"netIncome":-3213535770,"prevYearRevenue":3740509783,"prevYearOperatingIncome":-1432011696,"prevYearNetIncome":-1848072419,"source":"11013","updatedAt":"2026-08-26T22:33:45.846Z"},{"stockCode":"288620","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":3941131667,"operatingIncome":-732865982,"netIncome":568459507,"prevYearRevenue":4648441408,"prevYearOperatingIncome":-1481631145,"prevYearNetIncome":-3382444667,"source":"11012","updatedAt":"2026-08-26T22:33:46.081Z"}]}