{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/025560","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":"025560","name":"미래산업","market":"KOSPI","sector":"측정, 시험, 항해, 제어 및 기타 정밀기기 제조업; 광학기기 제외","lastPrice":6320,"marketCap":175561244960,"sharesOutstanding":27778678,"asOf":"2026-09-26T15:09:35.336Z"},"valuation":{"fiscalYear":2025,"per":17.36,"perTtm":6.93,"ttmPeriod":"25Q3~26Q2","pbr":1.43,"psr":3.46,"evEbitda":16.91,"ev":172325542103,"fcff":null,"fcffYield":null,"roe":0.0885,"revenueGrowth":{"y1":0.8778,"y3":-0.0331,"y5":0.0409},"operatingIncomeGrowth":{"y1":-0.2457,"y3":0.0453,"y5":0.4851},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.245Z"},"price":{"high52w":14746.419,"low52w":2523.7654,"fromHigh":-0.5714,"returns":[{"label":"1개월","value":-0.0581},{"label":"3개월","value":-0.3933},{"label":"6개월","value":0.9186},{"label":"1년","value":1.5018},{"label":"3년","value":-0.5704},{"label":"5년","value":-0.5392}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":34499215727,"operatingIncome":-11439840166,"netIncome":-13301480100,"controllingNetIncome":-13301480100,"ebitda":-9561431500,"fcff":-1554811733,"cfo":-1531649226,"capex":101957180,"totalAssets":68651324006,"totalLiabilities":21051440523,"totalEquity":47599883483,"cash":2017875993,"totalDebt":1000000},{"fiscalYear":2019,"statement":"연결","revenue":27691977186,"operatingIncome":-4514712055,"netIncome":-6153578881,"controllingNetIncome":-6153578881,"ebitda":-3362716177,"fcff":-2252135323,"cfo":-2206411839,"capex":65908835,"totalAssets":74810112068,"totalLiabilities":8525933849,"totalEquity":66284178219,"cash":31174914412,"totalDebt":71102744},{"fiscalYear":2020,"statement":"연결","revenue":41560381733,"operatingIncome":1265380568,"netIncome":-6722372567,"controllingNetIncome":-6722372567,"ebitda":2362466982,"fcff":-9354916318,"cfo":-683396325,"capex":8832520000,"totalAssets":95757333089,"totalLiabilities":31682005163,"totalEquity":64075327926,"cash":10723864891,"totalDebt":8917612487},{"fiscalYear":2021,"statement":"연결","revenue":48338413649,"operatingIncome":8486522801,"netIncome":7490277072,"controllingNetIncome":7490277072,"ebitda":9082702162,"fcff":5614704074,"cfo":5207355064,"capex":221838750,"totalAssets":117721878977,"totalLiabilities":33079604002,"totalEquity":84642274975,"cash":38168302857,"totalDebt":4510947911},{"fiscalYear":2022,"statement":"연결","revenue":56171983500,"operatingIncome":8004566211,"netIncome":8023364156,"controllingNetIncome":8023364156,"ebitda":8810528689,"fcff":null,"cfo":22346087,"capex":null,"totalAssets":134409509636,"totalLiabilities":41043553919,"totalEquity":93365955717,"cash":31630418074,"totalDebt":7595385917},{"fiscalYear":2023,"statement":"연결","revenue":21739463482,"operatingIncome":-15975202007,"netIncome":-31501730280,"controllingNetIncome":-28962800595,"ebitda":-15307275041,"fcff":null,"cfo":6688821934,"capex":null,"totalAssets":103781272550,"totalLiabilities":27339221298,"totalEquity":76442051252,"cash":9492280257,"totalDebt":642381873},{"fiscalYear":2024,"statement":"연결","revenue":27041833124,"operatingIncome":12121165328,"netIncome":6604010536,"controllingNetIncome":7106884150,"ebitda":13113096193,"fcff":655961964,"cfo":328692399,"capex":84189545,"totalAssets":131612702717,"totalLiabilities":25602470995,"totalEquity":106010231722,"cash":13497894252,"totalDebt":1233963180},{"fiscalYear":2025,"statement":"연결","revenue":50777866585,"operatingIncome":9142654995,"netIncome":10112143837,"controllingNetIncome":10112143837,"ebitda":10191003376,"fcff":null,"cfo":-5177006720,"capex":null,"totalAssets":152351412994,"totalLiabilities":29747829222,"totalEquity":122603583772,"cash":10866614035,"totalDebt":7630911178}],"quarterly":[{"stockCode":"025560","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":22627622309,"operatingIncome":6002294198,"netIncome":6408196698,"prevYearRevenue":6240665465,"prevYearOperatingIncome":7405683878,"prevYearNetIncome":7456998027,"source":"11014","updatedAt":"2026-08-26T22:24:39.240Z"},{"stockCode":"025560","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":16594970565,"operatingIncome":1811416899,"netIncome":2295376578,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:24:39.242Z"},{"stockCode":"025560","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":20738442765,"operatingIncome":4886166579,"netIncome":5912568954,"prevYearRevenue":4748774630,"prevYearOperatingIncome":292221300,"prevYearNetIncome":94401877,"source":"11013","updatedAt":"2026-08-26T22:24:38.731Z"},{"stockCode":"025560","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":30798429923,"operatingIncome":10360254656,"netIncome":10723734182,"prevYearRevenue":6806499081,"prevYearOperatingIncome":1036722598,"prevYearNetIncome":1314168684,"source":"11012","updatedAt":"2026-08-26T22:24:39.001Z"}]}