{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/008600","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":"008600","name":"윌비스","market":"KOSPI","sector":"생활용품 도매업","lastPrice":2620,"marketCap":17615839860,"sharesOutstanding":6723603,"asOf":"2026-09-26T15:09:35.294Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.35,"psr":0.09,"evEbitda":null,"ev":159500228578,"fcff":10418642468,"fcffYield":0.0653,"roe":-0.5244,"revenueGrowth":{"y1":-0.1337,"y3":-0.0959,"y5":-0.047},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.330Z"},"price":{"high52w":4604.0303,"low52w":2620,"fromHigh":-0.4309,"returns":[{"label":"1개월","value":0},{"label":"3개월","value":0},{"label":"6개월","value":0},{"label":"1년","value":-0.2354},{"label":"3년","value":-0.525},{"label":"5년","value":-0.8892}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":277696610066,"operatingIncome":3413679689,"netIncome":-6621621763,"controllingNetIncome":-6667750158,"ebitda":17269508656,"fcff":-7308613714,"cfo":-1502090258,"capex":5806523456,"totalAssets":304848694739,"totalLiabilities":172760357239,"totalEquity":132088337500,"cash":2814038044,"totalDebt":129787826044},{"fiscalYear":2019,"statement":"연결","revenue":269623315685,"operatingIncome":-19744323412,"netIncome":-36493420169,"controllingNetIncome":-36592672601,"ebitda":-7179936452,"fcff":17081780579,"cfo":23526992171,"capex":6445211592,"totalAssets":281045531513,"totalLiabilities":179191426659,"totalEquity":101854104854,"cash":4997329885,"totalDebt":119404936760},{"fiscalYear":2020,"statement":"연결","revenue":239612065664,"operatingIncome":2385302936,"netIncome":-2449013445,"controllingNetIncome":-2484687644,"ebitda":16043087065,"fcff":-8954919027,"cfo":-5933774029,"capex":3021144998,"totalAssets":284787599903,"totalLiabilities":185657188601,"totalEquity":99130411302,"cash":3127685693,"totalDebt":120370646711},{"fiscalYear":2021,"statement":"연결","revenue":276483060881,"operatingIncome":4388624769,"netIncome":-14579095509,"controllingNetIncome":-14600458218,"ebitda":22710183186,"fcff":14391185010,"cfo":23472895409,"capex":9081710399,"totalAssets":288026485577,"totalLiabilities":183381461941,"totalEquity":104645023636,"cash":4997715986,"totalDebt":114155560058},{"fiscalYear":2022,"statement":"연결","revenue":254858078450,"operatingIncome":193461668,"netIncome":-9325313244,"controllingNetIncome":-9332544948,"ebitda":15095341619,"fcff":-11536602679,"cfo":-6716093221,"capex":4820509458,"totalAssets":270394721804,"totalLiabilities":172118972213,"totalEquity":98275749591,"cash":3312548213,"totalDebt":132074143880},{"fiscalYear":2023,"statement":"연결","revenue":216118598980,"operatingIncome":-4182783563,"netIncome":-15449994718,"controllingNetIncome":-15472158439,"ebitda":null,"fcff":11221138197,"cfo":5383575910,"capex":3892656933,"totalAssets":302851731273,"totalLiabilities":195506006150,"totalEquity":107345725123,"cash":3723110852,"totalDebt":19087102414},{"fiscalYear":2024,"statement":"연결","revenue":217377268077,"operatingIncome":-12537683908,"netIncome":-27416248342,"controllingNetIncome":-27446441533,"ebitda":-5398995700,"fcff":12613199423,"cfo":4660129554,"capex":2132558474,"totalAssets":294579163963,"totalLiabilities":208000513628,"totalEquity":86578650335,"cash":5509033500,"totalDebt":150232685693},{"fiscalYear":2025,"statement":"연결","revenue":188323233506,"operatingIncome":-21004317529,"netIncome":-36438089926,"controllingNetIncome":-36377923058,"ebitda":-15896512875,"fcff":10418642468,"cfo":3233002288,"capex":2388138143,"totalAssets":248079552445,"totalLiabilities":199656530404,"totalEquity":48423022041,"cash":3057737130,"totalDebt":144942125848}],"quarterly":[{"stockCode":"008600","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":44904439080,"operatingIncome":-2305125349,"netIncome":-5796386346,"prevYearRevenue":51397324117,"prevYearOperatingIncome":-2724724947,"prevYearNetIncome":-5580635731,"source":"11014","updatedAt":"2026-08-26T22:35:09.205Z"},{"stockCode":"008600","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":40912022850,"operatingIncome":-18396197853,"netIncome":-24999702759,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:35:09.206Z"},{"stockCode":"008600","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":44840471061,"operatingIncome":-3328642782,"netIncome":-6593318652,"prevYearRevenue":48696239934,"prevYearOperatingIncome":-602376369,"prevYearNetIncome":-3611234215,"source":"11013","updatedAt":"2026-08-26T22:35:08.662Z"},{"stockCode":"008600","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":41295203226,"operatingIncome":-27945439741,"netIncome":-32462410653,"prevYearRevenue":53810531642,"prevYearOperatingIncome":299382042,"prevYearNetIncome":-2030766606,"source":"11012","updatedAt":"2026-08-26T22:35:08.906Z"}]}