{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/419050","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":"419050","name":"삼기에너지솔루션즈","market":"KOSDAQ","sector":"자동차 신품 부품 제조업","lastPrice":1603,"marketCap":91685572720,"sharesOutstanding":57196240,"asOf":"2026-09-26T15:09:35.569Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":1,"psr":0.64,"evEbitda":10.16,"ev":224738696091,"fcff":2091035515,"fcffYield":0.0093,"roe":-0.113,"revenueGrowth":{"y1":0.4612,"y3":0.1045,"y5":null},"operatingIncomeGrowth":{"y1":null,"y3":-0.1418,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.875Z"},"price":{"high52w":2280,"low52w":1035,"fromHigh":-0.2969,"returns":[{"label":"1개월","value":0.0133},{"label":"3개월","value":0.0409},{"label":"6개월","value":0.0329},{"label":"1년","value":-0.2403},{"label":"3년","value":-0.542},{"label":"5년","value":null}]},"dividends":[],"annual":[{"fiscalYear":2022,"statement":"별도","revenue":107029528003,"operatingIncome":8594133801,"netIncome":7984065119,"controllingNetIncome":null,"ebitda":13827727386,"fcff":-3126269091,"cfo":3959476122,"capex":8022352028,"totalAssets":92591889084,"totalLiabilities":48656139395,"totalEquity":43935749689,"cash":822555467,"totalDebt":16858911366},{"fiscalYear":2023,"statement":"연결","revenue":90853536525,"operatingIncome":744813594,"netIncome":4753502565,"controllingNetIncome":null,"ebitda":null,"fcff":-72902726870,"cfo":8839820370,"capex":83401993889,"totalAssets":260839475099,"totalLiabilities":158427936927,"totalEquity":102411538172,"cash":40462841228,"totalDebt":116188925758},{"fiscalYear":2024,"statement":"연결","revenue":98706550002,"operatingIncome":-6261933413,"netIncome":-4810043656,"controllingNetIncome":null,"ebitda":null,"fcff":-32316359974,"cfo":4063237629,"capex":39809458813,"totalAssets":288138134495,"totalLiabilities":183895407683,"totalEquity":104242726812,"cash":23567873861,"totalDebt":52566212141},{"fiscalYear":2025,"statement":"연결","revenue":144228757229,"operatingIncome":5432802909,"netIncome":-11073412972,"controllingNetIncome":null,"ebitda":22119818998,"fcff":2091035515,"cfo":16960978949,"capex":20501058651,"totalAssets":288112815623,"totalLiabilities":196446529641,"totalEquity":91666285982,"cash":7728122043,"totalDebt":140781245414}],"quarterly":[{"stockCode":"419050","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":39241588300,"operatingIncome":2876717779,"netIncome":720640808,"prevYearRevenue":29582888144,"prevYearOperatingIncome":-510680238,"prevYearNetIncome":-4866256462,"source":"11014","updatedAt":"2026-08-26T22:27:52.984Z"},{"stockCode":"419050","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":39595555370,"operatingIncome":-3091534648,"netIncome":-12332113210,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:27:52.987Z"},{"stockCode":"419050","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":48944305312,"operatingIncome":1141288267,"netIncome":466939752,"prevYearRevenue":29547578896,"prevYearOperatingIncome":2081614161,"prevYearNetIncome":-559722346,"source":"11013","updatedAt":"2026-08-26T22:27:52.461Z"},{"stockCode":"419050","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":64308136788,"operatingIncome":3807233127,"netIncome":4715563164,"prevYearRevenue":35844034663,"prevYearOperatingIncome":3566005617,"prevYearNetIncome":1097781776,"source":"11012","updatedAt":"2026-08-26T22:27:52.692Z"}]}