{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/010820","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":"010820","name":"퍼스텍","market":"KOSPI","sector":"무기 및 총포탄 제조업","lastPrice":6340,"marketCap":309214086920,"sharesOutstanding":48771938,"asOf":"2026-09-26T15:09:35.303Z"},"valuation":{"fiscalYear":2025,"per":21,"perTtm":21.27,"ttmPeriod":"25Q3~26Q2","pbr":3.75,"psr":1.05,"evEbitda":null,"ev":259766163244,"fcff":-25048996312,"fcffYield":-0.0964,"roe":0.2016,"revenueGrowth":{"y1":0.4225,"y3":0.2256,"y5":0.1742},"operatingIncomeGrowth":{"y1":1.4522,"y3":0.5074,"y5":0.2157},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.364Z"},"price":{"high52w":16360,"low52w":3750,"fromHigh":-0.6125,"returns":[{"label":"1개월","value":0.0655},{"label":"3개월","value":0.0782},{"label":"6개월","value":-0.112},{"label":"1년","value":0.4442},{"label":"3년","value":0.9598},{"label":"5년","value":1.6253}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":131578010225,"operatingIncome":-22419734314,"netIncome":-35554591084,"controllingNetIncome":-33754248189,"ebitda":-2076401443,"fcff":18019798911,"cfo":20933347820,"capex":3477671846,"totalAssets":160686362424,"totalLiabilities":121200509224,"totalEquity":39485853200,"cash":10823177076,"totalDebt":23835930594},{"fiscalYear":2019,"statement":"별도","revenue":126313853891,"operatingIncome":-4660893705,"netIncome":-10486349719,"controllingNetIncome":-10486349719,"ebitda":2964841592,"fcff":30544219963,"cfo":30731898398,"capex":330704378,"totalAssets":182110597918,"totalLiabilities":154832769561,"totalEquity":27277828357,"cash":28748302798,"totalDebt":4714881307},{"fiscalYear":2020,"statement":"별도","revenue":132075449899,"operatingIncome":4016336470,"netIncome":7130774233,"controllingNetIncome":7130774233,"ebitda":5353514611,"fcff":10397313903,"cfo":11038639094,"capex":666810124,"totalAssets":180652738240,"totalLiabilities":135938846915,"totalEquity":44713891325,"cash":7845981558,"totalDebt":613827443},{"fiscalYear":2021,"statement":"별도","revenue":136697477681,"operatingIncome":4334722379,"netIncome":3874217894,"controllingNetIncome":null,"ebitda":5787687918,"fcff":-7742057503,"cfo":-6873595656,"capex":868490614,"totalAssets":185612511300,"totalLiabilities":142208454450,"totalEquity":43404056850,"cash":21338433868,"totalDebt":361547621},{"fiscalYear":2022,"statement":"별도","revenue":160154489954,"operatingIncome":3112927906,"netIncome":1794177256,"controllingNetIncome":null,"ebitda":null,"fcff":-13920981206,"cfo":1225830474,"capex":15146811680,"totalAssets":211309947551,"totalLiabilities":154647754948,"totalEquity":56662192603,"cash":18077794497,"totalDebt":10101961994},{"fiscalYear":2023,"statement":"별도","revenue":173103350935,"operatingIncome":2508074315,"netIncome":4620136432,"controllingNetIncome":null,"ebitda":3618346065,"fcff":21533429299,"cfo":37865850942,"capex":16514694043,"totalAssets":265075748454,"totalLiabilities":202739371695,"totalEquity":62336376759,"cash":13125530858,"totalDebt":6625798706},{"fiscalYear":2024,"statement":"별도","revenue":207273257566,"operatingIncome":4348353305,"netIncome":10919360117,"controllingNetIncome":null,"ebitda":6593184995,"fcff":69168048001,"cfo":74784629742,"capex":5827018681,"totalAssets":350454400155,"totalLiabilities":286784104108,"totalEquity":63670296047,"cash":94404496226,"totalDebt":769070382},{"fiscalYear":2025,"statement":"별도","revenue":294842426804,"operatingIncome":10663228873,"netIncome":14726828528,"controllingNetIncome":null,"ebitda":null,"fcff":-25048996312,"cfo":-20244567579,"capex":4804428733,"totalAssets":403060377892,"totalLiabilities":320595354296,"totalEquity":82465023596,"cash":49999625426,"totalDebt":551701750}],"quarterly":[{"stockCode":"010820","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":70939699356,"operatingIncome":2847817932,"netIncome":2124721147,"prevYearRevenue":48573103396,"prevYearOperatingIncome":1055061338,"prevYearNetIncome":2291989925,"source":"11014","updatedAt":"2026-08-26T22:23:07.610Z"},{"stockCode":"010820","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":108451305288,"operatingIncome":4873587545,"netIncome":8042773607,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:23:07.614Z"},{"stockCode":"010820","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":79301130545,"operatingIncome":2281967597,"netIncome":1683547212,"prevYearRevenue":53590339118,"prevYearOperatingIncome":1424756787,"prevYearNetIncome":2186064846,"source":"11013","updatedAt":"2026-08-26T22:23:07.089Z"},{"stockCode":"010820","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":92241612171,"operatingIncome":3412773071,"netIncome":2685184327,"prevYearRevenue":61861083042,"prevYearOperatingIncome":1517066609,"prevYearNetIncome":2373268928,"source":"11012","updatedAt":"2026-08-26T22:23:07.346Z"}]}