{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/009730","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":"009730","name":"이렘","market":"KOSDAQ","sector":"1차 철강 제조업","lastPrice":1998,"marketCap":15935054994,"sharesOutstanding":7975503,"asOf":"2026-09-26T15:09:35.299Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.4,"psr":0.17,"evEbitda":null,"ev":60448335668,"fcff":-542820345,"fcffYield":-0.009,"roe":-0.3639,"revenueGrowth":{"y1":-0.1624,"y3":0.1136,"y5":0.1958},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.206Z"},"price":{"high52w":8687.216,"low52w":1235,"fromHigh":-0.77,"returns":[{"label":"1개월","value":0.031},{"label":"3개월","value":0.1576},{"label":"6개월","value":-0.6259},{"label":"1년","value":-0.7633},{"label":"3년","value":-0.9565},{"label":"5년","value":-0.9228}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":54690485515,"operatingIncome":-349395432,"netIncome":-11084396590,"controllingNetIncome":-11084396590,"ebitda":422204510,"fcff":-3970179865,"cfo":-3176245781,"capex":1068538067,"totalAssets":54820704444,"totalLiabilities":33432156593,"totalEquity":21388547851,"cash":554318678,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":58286145143,"operatingIncome":-3707716214,"netIncome":-56783987847,"controllingNetIncome":-56089926738,"ebitda":-1323662585,"fcff":-4557624235,"cfo":-4745084415,"capex":275701572,"totalAssets":84205794938,"totalLiabilities":80999696692,"totalEquity":3206098246,"cash":1343843917,"totalDebt":612632289},{"fiscalYear":2020,"statement":"연결","revenue":37621830827,"operatingIncome":-5993224517,"netIncome":-24481873035,"controllingNetIncome":-24481873035,"ebitda":-4430217590,"fcff":501294417,"cfo":474704635,"capex":413383090,"totalAssets":53379078638,"totalLiabilities":33130839905,"totalEquity":20248238733,"cash":742435687,"totalDebt":24910667489},{"fiscalYear":2021,"statement":"연결","revenue":45603510039,"operatingIncome":1054013417,"netIncome":-2513258569,"controllingNetIncome":-2513258569,"ebitda":1848844379,"fcff":3106831098,"cfo":2973247081,"capex":142872155,"totalAssets":36481931799,"totalLiabilities":30261036448,"totalEquity":6220895351,"cash":2480285497,"totalDebt":21139043586},{"fiscalYear":2022,"statement":"연결","revenue":66612579112,"operatingIncome":1987489985,"netIncome":2915877037,"controllingNetIncome":2915877037,"ebitda":2624663086,"fcff":-10170719056,"cfo":-9645124631,"capex":533084456,"totalAssets":45517291415,"totalLiabilities":17593273649,"totalEquity":27924017766,"cash":1596942532,"totalDebt":9930002090},{"fiscalYear":2023,"statement":"별도","revenue":76780298502,"operatingIncome":979218394,"netIncome":95378578,"controllingNetIncome":null,"ebitda":1553731496,"fcff":-11140917088,"cfo":1601119247,"capex":12850800530,"totalAssets":61128754888,"totalLiabilities":23034597137,"totalEquity":38094157751,"cash":2102830159,"totalDebt":2937544054},{"fiscalYear":2024,"statement":"별도","revenue":109831999855,"operatingIncome":-4723456766,"netIncome":-14898026363,"controllingNetIncome":null,"ebitda":-1650733801,"fcff":-21227011792,"cfo":5820262869,"capex":29180452090,"totalAssets":130328701520,"totalLiabilities":77665410950,"totalEquity":52663290570,"cash":31803086,"totalDebt":52420465312},{"fiscalYear":2025,"statement":"별도","revenue":91994767552,"operatingIncome":-13889588817,"netIncome":-16831644127,"controllingNetIncome":null,"ebitda":-10113900479,"fcff":-542820345,"cfo":409168766,"capex":951989111,"totalAssets":100256204877,"totalLiabilities":60415491204,"totalEquity":39840713673,"cash":151275319,"totalDebt":44664555993}],"quarterly":[{"stockCode":"009730","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":23841126912,"operatingIncome":-2800834270,"netIncome":-3599947242,"prevYearRevenue":25693086318,"prevYearOperatingIncome":-924989048,"prevYearNetIncome":-2026731295,"source":"11014","updatedAt":"2026-08-26T22:35:18.465Z"},{"stockCode":"009730","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":18418861792,"operatingIncome":-5133744299,"netIncome":-8092226198,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:35:18.469Z"},{"stockCode":"009730","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":16991920057,"operatingIncome":-2364772760,"netIncome":-3010106915,"prevYearRevenue":26662253817,"prevYearOperatingIncome":-2886151899,"prevYearNetIncome":-3928504950,"source":"11013","updatedAt":"2026-08-26T22:35:17.838Z"},{"stockCode":"009730","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":15754055619,"operatingIncome":-4420317357,"netIncome":-5392746125,"prevYearRevenue":23072525031,"prevYearOperatingIncome":-3068858349,"prevYearNetIncome":-1210965737,"source":"11012","updatedAt":"2026-08-26T22:35:18.193Z"}]}