{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/412540","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":"412540","name":"제일엠앤에스","market":"KOSDAQ","sector":"특수 목적용 기계 제조업","lastPrice":3935,"marketCap":81063616775,"sharesOutstanding":20600665,"asOf":"2026-09-26T15:09:35.567Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":null,"pbr":null,"psr":0.54,"evEbitda":null,"ev":129472013407,"fcff":-29933846360,"fcffYield":-0.2312,"roe":null,"revenueGrowth":{"y1":0.0119,"y3":null,"y5":null},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.760Z"},"price":{"high52w":3935,"low52w":3935,"fromHigh":0,"returns":[{"label":"1개월","value":0},{"label":"3개월","value":0},{"label":"6개월","value":0},{"label":"1년","value":0},{"label":"3년","value":null},{"label":"5년","value":null}]},"dividends":[],"annual":[{"fiscalYear":2024,"statement":"연결","revenue":149488935612,"operatingIncome":-87813977555,"netIncome":-104872944785,"controllingNetIncome":-104872944785,"ebitda":-86034150401,"fcff":-65545751234,"cfo":-63971954951,"capex":1573796283,"totalAssets":478192127798,"totalLiabilities":498037054409,"totalEquity":-19844926611,"cash":21157133217,"totalDebt":52374720000},{"fiscalYear":2025,"statement":"연결","revenue":151265078664,"operatingIncome":-7242041704,"netIncome":-15701718128,"controllingNetIncome":-15701718128,"ebitda":-6254672101,"fcff":-29933846360,"cfo":-31692468019,"capex":86295500,"totalAssets":528073345609,"totalLiabilities":539536019480,"totalEquity":-11462673871,"cash":675313464,"totalDebt":49083710096}],"quarterly":[{"stockCode":"412540","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":118785535454,"operatingIncome":-19885646743,"netIncome":-21297651460,"prevYearRevenue":97160409780,"prevYearOperatingIncome":2977468875,"prevYearNetIncome":2377600026,"source":"11014","updatedAt":"2026-08-26T22:28:22.061Z"},{"stockCode":"412540","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":15458650039,"operatingIncome":1282091306,"netIncome":-913495265,"prevYearRevenue":142855535624,"prevYearOperatingIncome":33904879398,"prevYearNetIncome":25314150526,"source":"11013","updatedAt":"2026-08-26T22:28:21.541Z"},{"stockCode":"412540","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":111617300825,"operatingIncome":3753011299,"netIncome":4137501040,"prevYearRevenue":-22006932028,"prevYearOperatingIncome":-26959732164,"prevYearNetIncome":-26076391629,"source":"11012","updatedAt":"2026-08-26T22:28:21.828Z"}]}