{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/317830","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":"317830","name":"에스피시스템스","market":"KOSDAQ","sector":"특수 목적용 기계 제조업","lastPrice":4700,"marketCap":50636944600,"sharesOutstanding":10773818,"asOf":"2026-09-26T15:09:35.534Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.97,"psr":0.82,"evEbitda":9.1,"ev":53591838693,"fcff":4241948554,"fcffYield":0.0792,"roe":-0.1161,"revenueGrowth":{"y1":-0.1327,"y3":0.0507,"y5":0.1466},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.514Z"},"price":{"high52w":15570,"low52w":3815,"fromHigh":-0.6981,"returns":[{"label":"1개월","value":-0.0269},{"label":"3개월","value":-0.0178},{"label":"6개월","value":-0.5199},{"label":"1년","value":-0.4659},{"label":"3년","value":-0.6325},{"label":"5년","value":-0.237}]},"dividends":[{"fiscalYear":2019,"dps":20,"yieldPct":20,"payoutPct":11.3},{"fiscalYear":2018,"dps":20,"yieldPct":20,"payoutPct":3.3},{"fiscalYear":2017,"dps":30,"yieldPct":30,"payoutPct":10.2}],"annual":[{"fiscalYear":2019,"statement":"연결","revenue":31959900381,"operatingIncome":1006394752,"netIncome":1321620542,"controllingNetIncome":1308035852,"ebitda":1780568922,"fcff":-2727835903,"cfo":-2748228335,"capex":223678493,"totalAssets":59090832969,"totalLiabilities":28654710377,"totalEquity":30436122592,"cash":7155379379,"totalDebt":13982886714},{"fiscalYear":2020,"statement":"연결","revenue":31086077938,"operatingIncome":459097904,"netIncome":301066835,"controllingNetIncome":294744039,"ebitda":1353317852,"fcff":5464545682,"cfo":5395407085,"capex":171846000,"totalAssets":52926270687,"totalLiabilities":22228915948,"totalEquity":30697354739,"cash":6964098519,"totalDebt":9971714871},{"fiscalYear":2021,"statement":"연결","revenue":35904071545,"operatingIncome":-475161341,"netIncome":-607131878,"controllingNetIncome":-939725471,"ebitda":null,"fcff":804755522,"cfo":1905031516,"capex":1349900029,"totalAssets":68333879564,"totalLiabilities":37740259999,"totalEquity":30593619565,"cash":8895849838,"totalDebt":24876419996},{"fiscalYear":2022,"statement":"연결","revenue":53123407721,"operatingIncome":3392697899,"netIncome":2748403848,"controllingNetIncome":1746837806,"ebitda":5263166986,"fcff":-1133225228,"cfo":3714055228,"capex":5203553073,"totalAssets":80004019911,"totalLiabilities":29523529532,"totalEquity":50480490379,"cash":18746574429,"totalDebt":16911407400},{"fiscalYear":2023,"statement":"연결","revenue":60478372061,"operatingIncome":-303597650,"netIncome":419160638,"controllingNetIncome":-806381457,"ebitda":1576863978,"fcff":-6694631003,"cfo":-4467292156,"capex":2681865402,"totalAssets":100924284483,"totalLiabilities":31947167455,"totalEquity":68977117028,"cash":27111131854,"totalDebt":14814091346},{"fiscalYear":2024,"statement":"연결","revenue":71042045308,"operatingIncome":-2798232547,"netIncome":-2195097029,"controllingNetIncome":-2123582036,"ebitda":132495899,"fcff":-986728335,"cfo":1001111045,"capex":2492762630,"totalAssets":98571729878,"totalLiabilities":32143422467,"totalEquity":66428307411,"cash":21358061919,"totalDebt":15144683703},{"fiscalYear":2025,"statement":"연결","revenue":61613225016,"operatingIncome":-764490123,"netIncome":-5290272362,"controllingNetIncome":-6177257173,"ebitda":5890630890,"fcff":4241948554,"cfo":4978986880,"capex":1081339072,"totalAssets":98935815057,"totalLiabilities":34040754108,"totalEquity":64895060949,"cash":17351907075,"totalDebt":20306801168}],"quarterly":[{"stockCode":"317830","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":15880540090,"operatingIncome":-497586833,"netIncome":-211209432,"prevYearRevenue":17837115141,"prevYearOperatingIncome":192249360,"prevYearNetIncome":184905563,"source":"11014","updatedAt":"2026-08-26T22:30:52.345Z"},{"stockCode":"317830","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":14992936659,"operatingIncome":1860030173,"netIncome":-2971520181,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:30:52.348Z"},{"stockCode":"317830","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":10803422246,"operatingIncome":-1585043233,"netIncome":-1311481932,"prevYearRevenue":15443908115,"prevYearOperatingIncome":-1512903886,"prevYearNetIncome":-1440962300,"source":"11013","updatedAt":"2026-08-26T22:30:51.872Z"},{"stockCode":"317830","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":11881895007,"operatingIncome":-183672034,"netIncome":96034788,"prevYearRevenue":15295840152,"prevYearOperatingIncome":-614029577,"prevYearNetIncome":-666580449,"source":"11012","updatedAt":"2026-08-26T22:30:52.106Z"}]}