{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/294630","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":"294630","name":"서남","market":"KOSDAQ","sector":"기타 전기장비 제조업","lastPrice":3090,"marketCap":81882463110,"sharesOutstanding":26499179,"asOf":"2026-09-26T15:09:35.525Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":8.41,"psr":24.18,"evEbitda":null,"ev":77320814004,"fcff":-253116187,"fcffYield":-0.0033,"roe":-0.4517,"revenueGrowth":{"y1":1.4092,"y3":-0.1897,"y5":0.1925},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.084Z"},"price":{"high52w":5670,"low52w":2325,"fromHigh":-0.455,"returns":[{"label":"1개월","value":0.1257},{"label":"3개월","value":0.2535},{"label":"6개월","value":-0.19},{"label":"1년","value":0.1216},{"label":"3년","value":-0.3319},{"label":"5년","value":-0.0912}]},"dividends":[],"annual":[{"fiscalYear":2019,"statement":"별도","revenue":1413311359,"operatingIncome":-4416061537,"netIncome":-4220253904,"controllingNetIncome":null,"ebitda":-4053714264,"fcff":-2972293088,"cfo":null,"capex":1049947850,"totalAssets":10526327712,"totalLiabilities":4546377772,"totalEquity":5979949940,"cash":1835686789,"totalDebt":1748708195},{"fiscalYear":2020,"statement":"별도","revenue":1404477743,"operatingIncome":-4718593817,"netIncome":-4541590482,"controllingNetIncome":null,"ebitda":-4287283279,"fcff":-3831220767,"cfo":null,"capex":2000000,"totalAssets":16037612998,"totalLiabilities":3945268404,"totalEquity":12092344594,"cash":911343266,"totalDebt":1850769998},{"fiscalYear":2021,"statement":"별도","revenue":1137169357,"operatingIncome":-3633006882,"netIncome":-3996088702,"controllingNetIncome":null,"ebitda":-3063557617,"fcff":4142372917,"cfo":null,"capex":48000000,"totalAssets":21664227525,"totalLiabilities":11795050355,"totalEquity":9869177170,"cash":6255830171,"totalDebt":1884802638},{"fiscalYear":2022,"statement":"별도","revenue":6364610272,"operatingIncome":-2400302378,"netIncome":-2115205777,"controllingNetIncome":null,"ebitda":-1817906507,"fcff":-3969910851,"cfo":null,"capex":890924656,"totalAssets":17662675180,"totalLiabilities":9758454656,"totalEquity":7904220524,"cash":1238123978,"totalDebt":4671742722},{"fiscalYear":2023,"statement":"별도","revenue":6390911562,"operatingIncome":-3093888012,"netIncome":-11253726653,"controllingNetIncome":null,"ebitda":-2498699062,"fcff":-9056062830,"cfo":null,"capex":1503211374,"totalAssets":15433548002,"totalLiabilities":4419952103,"totalEquity":11013595899,"cash":2291575046,"totalDebt":828405620},{"fiscalYear":2024,"statement":"별도","revenue":1405653733,"operatingIncome":-4466955298,"netIncome":-3943049036,"controllingNetIncome":null,"ebitda":-3560955500,"fcff":-1691254155,"cfo":null,"capex":949108538,"totalAssets":12052682439,"totalLiabilities":4194871261,"totalEquity":7857811178,"cash":158364266,"totalDebt":80259858},{"fiscalYear":2025,"statement":"별도","revenue":3386486863,"operatingIncome":-3857862253,"netIncome":-3975023682,"controllingNetIncome":null,"ebitda":-2863130220,"fcff":-253116187,"cfo":null,"capex":22570000,"totalAssets":16595675557,"totalLiabilities":6854975483,"totalEquity":9740700074,"cash":4608284449,"totalDebt":46635343}],"quarterly":[{"stockCode":"294630","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":958182066,"operatingIncome":-711694976,"netIncome":-733091743,"prevYearRevenue":228857361,"prevYearOperatingIncome":-793832329,"prevYearNetIncome":-573221650,"source":"11014","updatedAt":"2026-08-26T22:29:11.927Z"},{"stockCode":"294630","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":1040173109,"operatingIncome":-1255656945,"netIncome":-1307163943,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:29:11.930Z"},{"stockCode":"294630","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":453415562,"operatingIncome":-894173999,"netIncome":-891045137,"prevYearRevenue":728390536,"prevYearOperatingIncome":-817352257,"prevYearNetIncome":-833110386,"source":"11013","updatedAt":"2026-08-26T22:29:11.374Z"},{"stockCode":"294630","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":1197639391,"operatingIncome":-1606422441,"netIncome":-1602809200,"prevYearRevenue":659741152,"prevYearOperatingIncome":-1073158075,"prevYearNetIncome":-1101657610,"source":"11012","updatedAt":"2026-08-26T22:29:11.659Z"}]}