{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/014100","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":"014100","name":"메디앙스","market":"KOSDAQ","sector":"상품 종합 도매업","lastPrice":1546,"marketCap":18242800000,"sharesOutstanding":11800000,"asOf":"2026-09-26T15:09:35.314Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.27,"psr":0.37,"evEbitda":null,"ev":31839156767,"fcff":-1638740239,"fcffYield":-0.0515,"roe":-0.0848,"revenueGrowth":{"y1":-0.0044,"y3":-0.1194,"y5":-0.0749},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.133Z"},"price":{"high52w":2025,"low52w":1358,"fromHigh":-0.2365,"returns":[{"label":"1개월","value":-0.1012},{"label":"3개월","value":-0.0409},{"label":"6개월","value":-0.0664},{"label":"1년","value":-0.2308},{"label":"3년","value":-0.4777},{"label":"5년","value":-0.7506}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":107796549076,"operatingIncome":3353381831,"netIncome":3180817896,"controllingNetIncome":3180817896,"ebitda":5632177809,"fcff":-14510684983,"cfo":2587288575,"capex":17565025805,"totalAssets":119530459583,"totalLiabilities":69626347043,"totalEquity":49904112540,"cash":9674471081,"totalDebt":39400691653},{"fiscalYear":2019,"statement":"연결","revenue":97313126508,"operatingIncome":-148216139,"netIncome":32341007102,"controllingNetIncome":32341007102,"ebitda":2513859447,"fcff":-23006991110,"cfo":10865790507,"capex":34434295121,"totalAssets":139653596307,"totalLiabilities":57001966973,"totalEquity":82651629334,"cash":13697568342,"totalDebt":28299894584},{"fiscalYear":2020,"statement":"연결","revenue":71978513571,"operatingIncome":-374204255,"netIncome":4031966908,"controllingNetIncome":4031966908,"ebitda":1774795267,"fcff":-5278904212,"cfo":-5470389900,"capex":403761923,"totalAssets":137145759268,"totalLiabilities":50011379095,"totalEquity":87134380173,"cash":9402937745,"totalDebt":27300232474},{"fiscalYear":2021,"statement":"연결","revenue":71524701887,"operatingIncome":4479265875,"netIncome":4366212858,"controllingNetIncome":4366212858,"ebitda":6160288040,"fcff":8369479188,"cfo":8530027150,"capex":615234086,"totalAssets":140653278987,"totalLiabilities":47517308460,"totalEquity":93135970527,"cash":13202938490,"totalDebt":22206368829},{"fiscalYear":2022,"statement":"연결","revenue":71422007545,"operatingIncome":1609909502,"netIncome":-11726379609,"controllingNetIncome":-11726379609,"ebitda":3202225920,"fcff":1779435661,"cfo":2224792065,"capex":902318718,"totalAssets":116386633509,"totalLiabilities":35421725965,"totalEquity":80964907544,"cash":7774262588,"totalDebt":15876717601},{"fiscalYear":2023,"statement":"연결","revenue":66023045995,"operatingIncome":-1292819708,"netIncome":6992476041,"controllingNetIncome":6992476041,"ebitda":50975231,"fcff":644922328,"cfo":369059395,"capex":297652315,"totalAssets":121662821241,"totalLiabilities":34645716928,"totalEquity":87017104313,"cash":6142050130,"totalDebt":15085345132},{"fiscalYear":2024,"statement":"연결","revenue":48985993990,"operatingIncome":-8815176395,"netIncome":-13785663420,"controllingNetIncome":-13785663420,"ebitda":-7562384497,"fcff":-2316996875,"cfo":-2202376096,"capex":672431126,"totalAssets":112758532404,"totalLiabilities":39061535186,"totalEquity":73696997218,"cash":4789105733,"totalDebt":16434662397},{"fiscalYear":2025,"statement":"연결","revenue":48769436984,"operatingIncome":-1103975443,"netIncome":-6018096643,"controllingNetIncome":-6018096643,"ebitda":-252861838,"fcff":-1638740239,"cfo":101606,"capex":2154302212,"totalAssets":109330390348,"totalLiabilities":41147480218,"totalEquity":68182910130,"cash":3265684396,"totalDebt":16862041163}],"quarterly":[{"stockCode":"014100","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":11944764097,"operatingIncome":-1725407048,"netIncome":-2319625,"prevYearRevenue":11489232135,"prevYearOperatingIncome":-1275752464,"prevYearNetIncome":2004538751,"source":"11014","updatedAt":"2026-08-26T22:34:46.649Z"},{"stockCode":"014100","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":10667429589,"operatingIncome":67648082,"netIncome":318647319,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:34:46.651Z"},{"stockCode":"014100","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":11899198429,"operatingIncome":1275113046,"netIncome":2128961517,"prevYearRevenue":12209429300,"prevYearOperatingIncome":-292581048,"prevYearNetIncome":-5393671080,"source":"11013","updatedAt":"2026-08-26T22:34:46.174Z"},{"stockCode":"014100","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":14038279192,"operatingIncome":-1285322516,"netIncome":-2984648179,"prevYearRevenue":13947813998,"prevYearOperatingIncome":846364571,"prevYearNetIncome":-940753257,"source":"11012","updatedAt":"2026-08-26T22:34:46.409Z"}]}