{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/014190","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":"014190","name":"원익큐브","market":"KOSDAQ","sector":"기타 전문 도매업","lastPrice":1297,"marketCap":45907407087,"sharesOutstanding":35395071,"asOf":"2026-09-26T15:09:35.314Z"},"valuation":{"fiscalYear":2025,"per":16.37,"perTtm":7,"ttmPeriod":"25Q3~26Q2","pbr":0.42,"psr":0.16,"evEbitda":6.78,"ev":30624280675,"fcff":3195391710,"fcffYield":0.1043,"roe":0.0258,"revenueGrowth":{"y1":-0.0071,"y3":0.05,"y5":0.0782},"operatingIncomeGrowth":{"y1":-0.0718,"y3":-0.0804,"y5":-0.0057},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.134Z"},"price":{"high52w":2530,"low52w":999,"fromHigh":-0.4874,"returns":[{"label":"1개월","value":0.0918},{"label":"3개월","value":0.1458},{"label":"6개월","value":-0.2572},{"label":"1년","value":-0.1284},{"label":"3년","value":-0.1894},{"label":"5년","value":-0.7032}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":231806852028,"operatingIncome":-1523945428,"netIncome":-3720980520,"controllingNetIncome":-3720980520,"ebitda":-1163077164,"fcff":-5738153304,"cfo":519025271,"capex":8065078314,"totalAssets":151715208930,"totalLiabilities":76762187604,"totalEquity":74953021326,"cash":2625772984,"totalDebt":60875391287},{"fiscalYear":2019,"statement":"연결","revenue":203876378050,"operatingIncome":-1835380587,"netIncome":3839626119,"controllingNetIncome":3839626119,"ebitda":-224324143,"fcff":2131526959,"cfo":3680614611,"capex":2847950316,"totalAssets":142869412508,"totalLiabilities":62295801040,"totalEquity":80573611468,"cash":38147610569,"totalDebt":40374181519},{"fiscalYear":2020,"statement":"연결","revenue":195418102642,"operatingIncome":3404170815,"netIncome":3080060966,"controllingNetIncome":3080060966,"ebitda":5179754121,"fcff":12451322287,"cfo":12338795611,"capex":734895919,"totalAssets":126883326788,"totalLiabilities":42974441671,"totalEquity":83908885117,"cash":32099999574,"totalDebt":23594096686},{"fiscalYear":2021,"statement":"연결","revenue":258381565780,"operatingIncome":13966037867,"netIncome":10523223353,"controllingNetIncome":10523223353,"ebitda":16064209249,"fcff":3593395541,"cfo":4324295606,"capex":1141740087,"totalAssets":147279390370,"totalLiabilities":52532345157,"totalEquity":94747045213,"cash":38043764773,"totalDebt":26641529638},{"fiscalYear":2022,"statement":"연결","revenue":245979910828,"operatingIncome":4254901005,"netIncome":4296750090,"controllingNetIncome":4296750090,"ebitda":4270917561,"fcff":3352333835,"cfo":3767209821,"capex":798671380,"totalAssets":136796093446,"totalLiabilities":37308953487,"totalEquity":99487139959,"cash":28050226518,"totalDebt":12438276621},{"fiscalYear":2023,"statement":"연결","revenue":244376147023,"operatingIncome":5600959959,"netIncome":4952400910,"controllingNetIncome":4952400910,"ebitda":6390228266,"fcff":2696143635,"cfo":3205847954,"capex":1072806899,"totalAssets":139500489385,"totalLiabilities":35299849270,"totalEquity":104200640115,"cash":30718605191,"totalDebt":null},{"fiscalYear":2024,"statement":"연결","revenue":286805365033,"operatingIncome":3564610646,"netIncome":2675445879,"controllingNetIncome":2675445879,"ebitda":4138075149,"fcff":-2183221702,"cfo":1020707510,"capex":4056433858,"totalAssets":153366900582,"totalLiabilities":46489578459,"totalEquity":106877322123,"cash":30024005512,"totalDebt":null},{"fiscalYear":2025,"statement":"연결","revenue":284760572162,"operatingIncome":3308620898,"netIncome":2804729011,"controllingNetIncome":2804729011,"ebitda":4514519638,"fcff":3195391710,"cfo":17271120591,"capex":14698983400,"totalAssets":149809673909,"totalLiabilities":39683480324,"totalEquity":110126193585,"cash":29453342231,"totalDebt":14170215819}],"quarterly":[{"stockCode":"014190","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":68750415357,"operatingIncome":1069396071,"netIncome":809439075,"prevYearRevenue":72660152795,"prevYearOperatingIncome":897930212,"prevYearNetIncome":1045124454,"source":"11014","updatedAt":"2026-08-26T22:31:45.224Z"},{"stockCode":"014190","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":63979205634,"operatingIncome":-1083428057,"netIncome":-948437589,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:31:45.227Z"},{"stockCode":"014190","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":71446729421,"operatingIncome":2534216301,"netIncome":1771820941,"prevYearRevenue":73076237650,"prevYearOperatingIncome":635830734,"prevYearNetIncome":622243675,"source":"11013","updatedAt":"2026-08-26T22:31:44.708Z"},{"stockCode":"014190","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":78484679020,"operatingIncome":6244101852,"netIncome":4927222390,"prevYearRevenue":78954713521,"prevYearOperatingIncome":2686822150,"prevYearNetIncome":2321483850,"source":"11012","updatedAt":"2026-08-26T22:31:44.939Z"}]}