{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/032860","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":"032860","name":"더라미","market":"KOSDAQ","sector":"해체, 선별 및 원료 재생업","lastPrice":2805,"marketCap":22662077460,"sharesOutstanding":8079172,"asOf":"2026-09-26T15:09:35.346Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.43,"psr":0.45,"evEbitda":4.16,"ev":11457337842,"fcff":-2590334433,"fcffYield":-0.2261,"roe":-0.0852,"revenueGrowth":{"y1":-0.2703,"y3":-0.0664,"y5":0.5156},"operatingIncomeGrowth":{"y1":-2.0633,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.111Z"},"price":{"high52w":9245.507,"low52w":2657.4783,"fromHigh":-0.6966,"returns":[{"label":"1개월","value":-0.1602},{"label":"3개월","value":0.0517},{"label":"6개월","value":-0.5235},{"label":"1년","value":-0.5987},{"label":"3년","value":-0.8408},{"label":"5년","value":-0.8793}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":112703167904,"operatingIncome":-5369956642,"netIncome":-9968875642,"controllingNetIncome":null,"ebitda":null,"fcff":1500551476,"cfo":1756172162,"capex":480123290,"totalAssets":43608959147,"totalLiabilities":26287311319,"totalEquity":17321647828,"cash":4997561887,"totalDebt":8895309341},{"fiscalYear":2019,"statement":"연결","revenue":70658724225,"operatingIncome":-1794407859,"netIncome":-3486174561,"controllingNetIncome":null,"ebitda":555579890,"fcff":-7613599579,"cfo":-4776842030,"capex":3149423940,"totalAssets":41243343686,"totalLiabilities":20329302537,"totalEquity":20914041149,"cash":1255012379,"totalDebt":5245227057},{"fiscalYear":2020,"statement":"별도","revenue":6366818031,"operatingIncome":-2680573764,"netIncome":-35382093489,"controllingNetIncome":-34875433949,"ebitda":5470632929,"fcff":-11364581732,"cfo":324119852,"capex":12153357200,"totalAssets":40929713940,"totalLiabilities":37607912184,"totalEquity":3321801756,"cash":774508494,"totalDebt":6379897608},{"fiscalYear":2021,"statement":"별도","revenue":47260489522,"operatingIncome":784260070,"netIncome":-14788781032,"controllingNetIncome":-14788781032,"ebitda":8115099925,"fcff":-13386450133,"cfo":-8809976017,"capex":4816912631,"totalAssets":44962994412,"totalLiabilities":12538886920,"totalEquity":32424107492,"cash":5436392477,"totalDebt":2121996587},{"fiscalYear":2022,"statement":"별도","revenue":62566412210,"operatingIncome":-3179470531,"netIncome":-5606375146,"controllingNetIncome":null,"ebitda":-2886583754,"fcff":658492528,"cfo":472325360,"capex":159277783,"totalAssets":28334324062,"totalLiabilities":3022536592,"totalEquity":25311787470,"cash":4907586482,"totalDebt":83255081},{"fiscalYear":2023,"statement":"별도","revenue":50977133773,"operatingIncome":-3542638080,"netIncome":-3293960804,"controllingNetIncome":null,"ebitda":null,"fcff":-3509768342,"cfo":-3189639633,"capex":388670948,"totalAssets":65676018272,"totalLiabilities":13948916741,"totalEquity":51727101531,"cash":6900605874,"totalDebt":178726242},{"fiscalYear":2024,"statement":"별도","revenue":69776981093,"operatingIncome":1617984206,"netIncome":2477343572,"controllingNetIncome":null,"ebitda":3384070419,"fcff":1316244822,"cfo":1466079410,"capex":175755075,"totalAssets":61829083163,"totalLiabilities":5188851490,"totalEquity":56640231673,"cash":8119708705,"totalDebt":609341249},{"fiscalYear":2025,"statement":"별도","revenue":50919669504,"operatingIncome":-1720450576,"netIncome":-4645964740,"controllingNetIncome":null,"ebitda":2755640510,"fcff":-2590334433,"cfo":-2128493654,"capex":489401389,"totalAssets":55651019782,"totalLiabilities":3226701845,"totalEquity":52424317937,"cash":11915167613,"totalDebt":710427995}],"quarterly":[{"stockCode":"032860","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":11809931807,"operatingIncome":-494627179,"netIncome":-390749226,"prevYearRevenue":14599000963,"prevYearOperatingIncome":199410359,"prevYearNetIncome":-102591432,"source":"11014","updatedAt":"2026-08-26T22:33:32.995Z"},{"stockCode":"032860","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":13297871236,"operatingIncome":-81365491,"netIncome":-4344467825,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:33:32.998Z"},{"stockCode":"032860","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":10138830879,"operatingIncome":-668189054,"netIncome":-751813952,"prevYearRevenue":13398747823,"prevYearOperatingIncome":-775951905,"prevYearNetIncome":418377855,"source":"11013","updatedAt":"2026-08-26T22:33:32.437Z"},{"stockCode":"032860","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":12787813358,"operatingIncome":-805345201,"netIncome":-791134833,"prevYearRevenue":12413118638,"prevYearOperatingIncome":-368506001,"prevYearNetIncome":-329125544,"source":"11012","updatedAt":"2026-08-26T22:33:32.736Z"}]}