{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/347890","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":"347890","name":"엠엑스온","market":"KOSDAQ","sector":"측정, 시험, 항해, 제어 및 기타 정밀기기 제조업; 광학기기 제외","lastPrice":4230,"marketCap":71965852920,"sharesOutstanding":17013204,"asOf":"2026-09-26T15:09:35.544Z"},"valuation":{"fiscalYear":2025,"per":42.27,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.98,"psr":1.16,"evEbitda":null,"ev":100421247732,"fcff":-1554327153,"fcffYield":-0.0155,"roe":0.0232,"revenueGrowth":{"y1":0.692,"y3":0.1431,"y5":0.1338},"operatingIncomeGrowth":{"y1":-2.0331,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.452Z"},"price":{"high52w":7380,"low52w":3950,"fromHigh":-0.4268,"returns":[{"label":"1개월","value":-0.0673},{"label":"3개월","value":0.0432},{"label":"6개월","value":-0.2239},{"label":"1년","value":-0.3432},{"label":"3년","value":-0.5236},{"label":"5년","value":-0.5791}]},"dividends":[{"fiscalYear":2025,"dps":60,"yieldPct":0.9,"payoutPct":null},{"fiscalYear":2024,"dps":220,"yieldPct":4.1,"payoutPct":55.8},{"fiscalYear":2023,"dps":220,"yieldPct":2.8,"payoutPct":57.7},{"fiscalYear":2022,"dps":250,"yieldPct":3.2,"payoutPct":40.1},{"fiscalYear":2021,"dps":250,"yieldPct":2.8,"payoutPct":41.9},{"fiscalYear":2020,"dps":500,"yieldPct":2.9,"payoutPct":42.2}],"annual":[{"fiscalYear":2020,"statement":"별도","revenue":33222849475,"operatingIncome":10825034099,"netIncome":9955745318,"controllingNetIncome":null,"ebitda":11197667299,"fcff":-6973395819,"cfo":9664004056,"capex":16637399875,"totalAssets":66333353214,"totalLiabilities":6788262383,"totalEquity":59545090831,"cash":5229478857,"totalDebt":null},{"fiscalYear":2021,"statement":"별도","revenue":39286972303,"operatingIncome":11510283039,"netIncome":10028297231,"controllingNetIncome":null,"ebitda":22928011840,"fcff":7511082799,"cfo":7763931894,"capex":252849095,"totalAssets":73877964338,"totalLiabilities":8103359540,"totalEquity":65774604798,"cash":3167805405,"totalDebt":68557827},{"fiscalYear":2022,"statement":"별도","revenue":41682637759,"operatingIncome":11661086028,"netIncome":10485805554,"controllingNetIncome":null,"ebitda":12084842378,"fcff":7982282264,"cfo":8429699154,"capex":447416890,"totalAssets":79265691889,"totalLiabilities":6257830547,"totalEquity":73007861342,"cash":3875776794,"totalDebt":155982886},{"fiscalYear":2023,"statement":"별도","revenue":33020955073,"operatingIncome":5611354850,"netIncome":6315801759,"controllingNetIncome":null,"ebitda":6270493334,"fcff":6151074478,"cfo":6734825478,"capex":583751000,"totalAssets":77018589480,"totalLiabilities":4572149548,"totalEquity":72446439932,"cash":4017442550,"totalDebt":147630780},{"fiscalYear":2024,"statement":"별도","revenue":36793434766,"operatingIncome":5639583621,"netIncome":6391715059,"controllingNetIncome":null,"ebitda":6427209915,"fcff":3978402999,"cfo":4528980988,"capex":550577989,"totalAssets":78067987113,"totalLiabilities":5026553066,"totalEquity":73041434047,"cash":3633624464,"totalDebt":198371385},{"fiscalYear":2025,"statement":"연결","revenue":62254825120,"operatingIncome":-5826030134,"netIncome":-2841134911,"controllingNetIncome":1702707774,"ebitda":null,"fcff":-1554327153,"cfo":-539581940,"capex":1350890374,"totalAssets":195729169133,"totalLiabilities":73860879343,"totalEquity":121868289790,"cash":12117841552,"totalDebt":40573236364}],"quarterly":[{"stockCode":"347890","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":7404121165,"operatingIncome":69725496,"netIncome":-107814282,"prevYearRevenue":7792224157,"prevYearOperatingIncome":790590794,"prevYearNetIncome":676689100,"source":"11014","updatedAt":"2026-08-26T22:28:40.182Z"},{"stockCode":"347890","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":36566650398,"operatingIncome":-8211583090,"netIncome":-5763033226,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:28:40.189Z"},{"stockCode":"347890","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":36034800404,"operatingIncome":501926167,"netIncome":1651400758,"prevYearRevenue":9061743289,"prevYearOperatingIncome":1140066390,"prevYearNetIncome":1539174968,"source":"11013","updatedAt":"2026-08-26T22:28:39.647Z"},{"stockCode":"347890","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":40414004061,"operatingIncome":281534300,"netIncome":1396796574,"prevYearRevenue":9222310268,"prevYearOperatingIncome":1175761070,"prevYearNetIncome":1490537629,"source":"11012","updatedAt":"2026-08-26T22:28:39.895Z"}]}