{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/035080","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":"035080","name":"그래디언트","market":"KOSDAQ","sector":"무점포 소매업","lastPrice":11890,"marketCap":132860393810,"sharesOutstanding":11174129,"asOf":"2026-09-26T15:09:35.352Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.3,"psr":0.04,"evEbitda":8.32,"ev":150307042715,"fcff":-7207146913,"fcffYield":-0.0479,"roe":-0.0761,"revenueGrowth":{"y1":-0.0773,"y3":-0.0512,"y5":-0.0069},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.071Z"},"price":{"high52w":14600,"low52w":7650,"fromHigh":-0.1856,"returns":[{"label":"1개월","value":-0.0149},{"label":"3개월","value":0.5482},{"label":"6개월","value":-0.0141},{"label":"1년","value":-0.172},{"label":"3년","value":-0.005},{"label":"5년","value":-0.6681}]},"dividends":[{"fiscalYear":2025,"dps":200,"yieldPct":1.73,"payoutPct":null},{"fiscalYear":2024,"dps":200,"yieldPct":1.64,"payoutPct":null},{"fiscalYear":2023,"dps":200,"yieldPct":1.52,"payoutPct":null},{"fiscalYear":2022,"dps":200,"yieldPct":1.25,"payoutPct":0.9},{"fiscalYear":2021,"dps":50,"yieldPct":0.91,"payoutPct":null},{"fiscalYear":2020,"dps":20,"yieldPct":0.93,"payoutPct":null},{"fiscalYear":2019,"dps":70,"yieldPct":3.31,"payoutPct":null},{"fiscalYear":2018,"dps":50,"yieldPct":2.04,"payoutPct":null}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":3440906299642,"operatingIncome":19963614308,"netIncome":-4194663514,"controllingNetIncome":-8668590124,"ebitda":64877807263,"fcff":70383140088,"cfo":89690569873,"capex":20709717484,"totalAssets":1809664488424,"totalLiabilities":1095183390209,"totalEquity":714481098215,"cash":168076807432,"totalDebt":71083097042},{"fiscalYear":2019,"statement":"연결","revenue":3412333826299,"operatingIncome":45164128609,"netIncome":6507368439,"controllingNetIncome":-4763069101,"ebitda":100897870212,"fcff":109473477144,"cfo":136435672411,"capex":29035512466,"totalAssets":1780051910640,"totalLiabilities":1110465400323,"totalEquity":669586510317,"cash":143135378433,"totalDebt":65571514812},{"fiscalYear":2020,"statement":"연결","revenue":3169208083792,"operatingIncome":-11151027762,"netIncome":-25807835226,"controllingNetIncome":-31681212782,"ebitda":44032476301,"fcff":-96440740962,"cfo":-69055959508,"capex":29022738779,"totalAssets":1602860077556,"totalLiabilities":993086403155,"totalEquity":609773674401,"cash":103771320865,"totalDebt":46834828835},{"fiscalYear":2021,"statement":"연결","revenue":3115778496432,"operatingIncome":2487628369,"netIncome":-4593076104,"controllingNetIncome":-24189898196,"ebitda":55286423747,"fcff":40384365371,"cfo":58786042300,"capex":20492879361,"totalAssets":1654217637882,"totalLiabilities":1065128833386,"totalEquity":589088804496,"cash":71118985971,"totalDebt":22224833317},{"fiscalYear":2022,"statement":"연결","revenue":3584845793132,"operatingIncome":14581382704,"netIncome":338864154278,"controllingNetIncome":326734761350,"ebitda":56576096517,"fcff":-9301262752,"cfo":19831096238,"capex":31468437811,"totalAssets":1769400371437,"totalLiabilities":887158413041,"totalEquity":882241958396,"cash":193902818412,"totalDebt":32121296024},{"fiscalYear":2023,"statement":"연결","revenue":3423866580408,"operatingIncome":2909640608,"netIncome":-6023332663,"controllingNetIncome":-15842008242,"ebitda":47056283463,"fcff":-3489095133,"cfo":72656839229,"capex":79020203270,"totalAssets":1897558670069,"totalLiabilities":1063628720501,"totalEquity":833929949568,"cash":251961792814,"totalDebt":127045933764},{"fiscalYear":2024,"statement":"연결","revenue":3317910394761,"operatingIncome":-5512716880,"netIncome":-25955494157,"controllingNetIncome":-40377581997,"ebitda":40574481202,"fcff":-43238574235,"cfo":-30351422585,"capex":15628132567,"totalAssets":1737951356557,"totalLiabilities":955910708047,"totalEquity":782040648510,"cash":221321267258,"totalDebt":157167269634},{"fiscalYear":2025,"statement":"연결","revenue":3061593068748,"operatingIncome":-29581406856,"netIncome":-24705775927,"controllingNetIncome":-35786594636,"ebitda":18066320639,"fcff":-7207146913,"cfo":12871431261,"capex":23308414787,"totalAssets":1746643370954,"totalLiabilities":1023404313750,"totalEquity":723239057204,"cash":181354370933,"totalDebt":198801019838}],"quarterly":[{"stockCode":"035080","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":764958754912,"operatingIncome":-6236501756,"netIncome":-5349841468,"prevYearRevenue":783887274463,"prevYearOperatingIncome":-2590665957,"prevYearNetIncome":-2752007466,"source":"11014","updatedAt":"2026-08-26T22:25:58.709Z"},{"stockCode":"035080","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":811247172520,"operatingIncome":-13778369244,"netIncome":-15501014919,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:25:58.712Z"},{"stockCode":"035080","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":843283541776,"operatingIncome":5814551204,"netIncome":4864984993,"prevYearRevenue":748939439911,"prevYearOperatingIncome":-2297533227,"prevYearNetIncome":-7139522231,"source":"11013","updatedAt":"2026-08-26T22:25:58.185Z"},{"stockCode":"035080","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":1008380083075,"operatingIncome":7838132328,"netIncome":13972261920,"prevYearRevenue":736447701405,"prevYearOperatingIncome":-7269002629,"prevYearNetIncome":3284602691,"source":"11012","updatedAt":"2026-08-26T22:25:58.428Z"}]}