{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/419530","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":"419530","name":"SAMG엔터","market":"KOSDAQ","sector":"영화, 비디오물, 방송프로그램 제작 및 배급업","lastPrice":17300,"marketCap":176586930100,"sharesOutstanding":10207337,"asOf":"2026-09-26T15:09:35.570Z"},"valuation":{"fiscalYear":2025,"per":5.87,"perTtm":55.46,"ttmPeriod":"25Q3~26Q2","pbr":2.18,"psr":1.25,"evEbitda":4.93,"ev":167086466034,"fcff":16009807286,"fcffYield":0.0958,"roe":0.5469,"revenueGrowth":{"y1":0.2131,"y3":0.2739,"y5":null},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.878Z"},"price":{"high52w":63100,"low52w":16900,"fromHigh":-0.7258,"returns":[{"label":"1개월","value":-0.1393},{"label":"3개월","value":-0.1561},{"label":"6개월","value":-0.4904},{"label":"1년","value":-0.6943},{"label":"3년","value":-0.2607},{"label":"5년","value":null}]},"dividends":[],"annual":[{"fiscalYear":2022,"statement":"연결","revenue":68322017040,"operatingIncome":-363931469,"netIncome":-22963177973,"controllingNetIncome":-22962517674,"ebitda":3640095137,"fcff":null,"cfo":-1932404451,"capex":null,"totalAssets":76681028784,"totalLiabilities":29592333346,"totalEquity":47088695438,"cash":23278922015,"totalDebt":12564765540},{"fiscalYear":2023,"statement":"연결","revenue":95122568514,"operatingIncome":-9418335494,"netIncome":-17103166950,"controllingNetIncome":-17152794875,"ebitda":-3026697310,"fcff":-12408583446,"cfo":-11866675332,"capex":954750809,"totalAssets":100134482698,"totalLiabilities":53042963767,"totalEquity":47091518931,"cash":5081271684,"totalDebt":28049751213},{"fiscalYear":2024,"statement":"연결","revenue":116438413800,"operatingIncome":-6109144833,"netIncome":-19377563851,"controllingNetIncome":-19441555725,"ebitda":5936239074,"fcff":32600544849,"cfo":32766501710,"capex":648227323,"totalAssets":97350436100,"totalLiabilities":66575968649,"totalEquity":30774467451,"cash":31227813550,"totalDebt":27716593573},{"fiscalYear":2025,"statement":"연결","revenue":141251628528,"operatingIncome":22632697773,"netIncome":30139738980,"controllingNetIncome":30095745150,"ebitda":33912531514,"fcff":16009807286,"cfo":23807507937,"capex":8058690918,"totalAssets":135675924046,"totalLiabilities":52252771949,"totalEquity":83423152097,"cash":23318310614,"totalDebt":13817846548}],"quarterly":[{"stockCode":"419530","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":21692543056,"operatingIncome":-727218779,"netIncome":-1014321883,"prevYearRevenue":24951812421,"prevYearOperatingIncome":-5491622355,"prevYearNetIncome":-6895798680,"source":"11014","updatedAt":"2026-08-26T22:24:22.222Z"},{"stockCode":"419530","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":48410125123,"operatingIncome":11720392073,"netIncome":-64460009,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:24:22.225Z"},{"stockCode":"419530","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":37659593201,"operatingIncome":3884430866,"netIncome":4612992829,"prevYearRevenue":35698249750,"prevYearOperatingIncome":6286372187,"prevYearNetIncome":5668813641,"source":"11013","updatedAt":"2026-08-26T22:24:21.704Z"},{"stockCode":"419530","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":37458325946,"operatingIncome":2069946400,"netIncome":-350312376,"prevYearRevenue":35450710599,"prevYearOperatingIncome":5353152292,"prevYearNetIncome":25549707231,"source":"11012","updatedAt":"2026-08-26T22:24:21.956Z"}]}