{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/396300","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":"396300","name":"세아메카닉스","market":"KOSDAQ","sector":"기타 금속 가공제품 제조업","lastPrice":4625,"marketCap":122513937500,"sharesOutstanding":26489500,"asOf":"2026-09-26T15:09:35.564Z"},"valuation":{"fiscalYear":2025,"per":86.12,"perTtm":14.76,"ttmPeriod":"25Q3~26Q2","pbr":1.65,"psr":1.43,"evEbitda":9.21,"ev":166638007657,"fcff":-14917028402,"fcffYield":-0.0895,"roe":0.0195,"revenueGrowth":{"y1":-0.0705,"y3":-0.0069,"y5":null},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.908Z"},"price":{"high52w":6900,"low52w":2295,"fromHigh":-0.3297,"returns":[{"label":"1개월","value":-0.0054},{"label":"3개월","value":0.459},{"label":"6개월","value":0.3158},{"label":"1년","value":0.6488},{"label":"3년","value":0.0857},{"label":"5년","value":null}]},"dividends":[],"annual":[{"fiscalYear":2021,"statement":"별도","revenue":104796480868,"operatingIncome":5311395165,"netIncome":6200991381,"controllingNetIncome":null,"ebitda":9331417130,"fcff":-2493389847,"cfo":10617773522,"capex":13111163369,"totalAssets":53718521713,"totalLiabilities":13996093306,"totalEquity":39722428407,"cash":10445443545,"totalDebt":null},{"fiscalYear":2022,"statement":"별도","revenue":87638724987,"operatingIncome":2253778350,"netIncome":3827706880,"controllingNetIncome":null,"ebitda":4382414983,"fcff":-9741880557,"cfo":4789110448,"capex":14530991005,"totalAssets":78967293845,"totalLiabilities":15216585650,"totalEquity":63750708195,"cash":20992983602,"totalDebt":882699445},{"fiscalYear":2023,"statement":"별도","revenue":86777674618,"operatingIncome":1993701154,"netIncome":6352339890,"controllingNetIncome":null,"ebitda":8612868599,"fcff":-19942944890,"cfo":7606280459,"capex":27876566830,"totalAssets":101976895124,"totalLiabilities":31692564431,"totalEquity":70284330693,"cash":13345638565,"totalDebt":18136866806},{"fiscalYear":2024,"statement":"별도","revenue":92337581175,"operatingIncome":-2658884470,"netIncome":2544907902,"controllingNetIncome":null,"ebitda":2267343298,"fcff":-2172200492,"cfo":3884454165,"capex":6884436313,"totalAssets":131950373014,"totalLiabilities":60273326146,"totalEquity":71677046868,"cash":31530357395,"totalDebt":46492215774},{"fiscalYear":2025,"statement":"별도","revenue":85827035655,"operatingIncome":-1850263966,"netIncome":1422640284,"controllingNetIncome":null,"ebitda":18098278142,"fcff":-14917028402,"cfo":-11676382893,"capex":4417149205,"totalAssets":149252510929,"totalLiabilities":75005041508,"totalEquity":74247469421,"cash":11690639220,"totalDebt":55814709377}],"quarterly":[{"stockCode":"396300","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":23330052945,"operatingIncome":-344107034,"netIncome":805898467,"prevYearRevenue":24468043811,"prevYearOperatingIncome":-456392224,"prevYearNetIncome":-559509004,"source":"11014","updatedAt":"2026-08-26T22:26:46.681Z"},{"stockCode":"396300","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":24592092594,"operatingIncome":403013223,"netIncome":2095974918,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:26:46.685Z"},{"stockCode":"396300","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":33618105725,"operatingIncome":1653636860,"netIncome":2206394919,"prevYearRevenue":19601620011,"prevYearOperatingIncome":-607362050,"prevYearNetIncome":-434376306,"source":"11013","updatedAt":"2026-08-26T22:26:46.138Z"},{"stockCode":"396300","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":37448791370,"operatingIncome":2040595964,"netIncome":3193916534,"prevYearRevenue":18303270105,"prevYearOperatingIncome":-1301808105,"prevYearNetIncome":-1044856795,"source":"11012","updatedAt":"2026-08-26T22:26:46.431Z"}]}