{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/039610","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":"039610","name":"화성밸브","market":"KOSDAQ","sector":"일반 목적용 기계 제조업","lastPrice":6170,"marketCap":64232168000,"sharesOutstanding":10410400,"asOf":"2026-09-26T15:09:35.364Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":3034.29,"ttmPeriod":"25Q3~26Q2","pbr":0.68,"psr":0.79,"evEbitda":164.63,"ev":50291280870,"fcff":-971588214,"fcffYield":-0.0193,"roe":-0.0208,"revenueGrowth":{"y1":-0.1075,"y3":-0.0161,"y5":0.0669},"operatingIncomeGrowth":{"y1":-1.207,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.048Z"},"price":{"high52w":10250,"low52w":4410,"fromHigh":-0.398,"returns":[{"label":"1개월","value":0.0787},{"label":"3개월","value":0.1664},{"label":"6개월","value":-0.1966},{"label":"1년","value":-0.3301},{"label":"3년","value":0.1178},{"label":"5년","value":-0.1006}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":66212546671,"operatingIncome":3753701545,"netIncome":2971551069,"controllingNetIncome":null,"ebitda":4840701538,"fcff":-1436353189,"cfo":192516431,"capex":1876217390,"totalAssets":86761068313,"totalLiabilities":23943173298,"totalEquity":62817895015,"cash":4716259892,"totalDebt":null},{"fiscalYear":2019,"statement":"별도","revenue":68101152761,"operatingIncome":3417528179,"netIncome":2933255870,"controllingNetIncome":null,"ebitda":4528934982,"fcff":246114868,"cfo":5255587715,"capex":5275615262,"totalAssets":95949613856,"totalLiabilities":23229091394,"totalEquity":72720522462,"cash":5386783899,"totalDebt":null},{"fiscalYear":2020,"statement":"별도","revenue":58928953795,"operatingIncome":1774945734,"netIncome":1240263670,"controllingNetIncome":null,"ebitda":3298651941,"fcff":-2312477139,"cfo":5183235513,"capex":7728897241,"totalAssets":101649910858,"totalLiabilities":26955762949,"totalEquity":74694147909,"cash":4689753395,"totalDebt":null},{"fiscalYear":2021,"statement":"별도","revenue":71961904341,"operatingIncome":2626030122,"netIncome":2388372353,"controllingNetIncome":null,"ebitda":4073394205,"fcff":-856399652,"cfo":-61221117,"capex":1021946635,"totalAssets":105271611979,"totalLiabilities":27560021024,"totalEquity":77711590955,"cash":3189394010,"totalDebt":null},{"fiscalYear":2022,"statement":"연결","revenue":85525543688,"operatingIncome":3702458229,"netIncome":2980333411,"controllingNetIncome":null,"ebitda":null,"fcff":-11670792961,"cfo":-6052420001,"capex":6102631492,"totalAssets":123476124858,"totalLiabilities":42982483090,"totalEquity":80493641768,"cash":2938202287,"totalDebt":null},{"fiscalYear":2023,"statement":"연결","revenue":91550544835,"operatingIncome":10029597192,"netIncome":8066489164,"controllingNetIncome":null,"ebitda":10291769595,"fcff":7908640245,"cfo":11778709453,"capex":4754404843,"totalAssets":130325009989,"totalLiabilities":41804329358,"totalEquity":88520680631,"cash":8404772448,"totalDebt":null},{"fiscalYear":2024,"statement":"연결","revenue":91263944666,"operatingIncome":7963490108,"netIncome":7102994731,"controllingNetIncome":null,"ebitda":9308627257,"fcff":2273315972,"cfo":4072067533,"capex":2787355755,"totalAssets":130853121273,"totalLiabilities":36314952018,"totalEquity":94538169255,"cash":11207579287,"totalDebt":null},{"fiscalYear":2025,"statement":"연결","revenue":81448684458,"operatingIncome":-1648107800,"netIncome":-1966197176,"controllingNetIncome":null,"ebitda":305489147,"fcff":-971588214,"cfo":-468240658,"capex":1135039989,"totalAssets":128787513223,"totalLiabilities":34412736553,"totalEquity":94374776670,"cash":13940887130,"totalDebt":null}],"quarterly":[{"stockCode":"039610","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":18282228268,"operatingIncome":-823203232,"netIncome":-696540247,"prevYearRevenue":18964547542,"prevYearOperatingIncome":693831219,"prevYearNetIncome":698044851,"source":"11014","updatedAt":"2026-08-26T22:30:01.958Z"},{"stockCode":"039610","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":22532889946,"operatingIncome":-2213557010,"netIncome":-2146985350,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:30:01.962Z"},{"stockCode":"039610","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":20004169328,"operatingIncome":794159831,"netIncome":360226136,"prevYearRevenue":18867552594,"prevYearOperatingIncome":995127019,"prevYearNetIncome":746128337,"source":"11013","updatedAt":"2026-08-26T22:30:01.422Z"},{"stockCode":"039610","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":25583394327,"operatingIncome":758951159,"netIncome":2504468190,"prevYearRevenue":21766013650,"prevYearOperatingIncome":393525423,"prevYearNetIncome":131200084,"source":"11012","updatedAt":"2026-08-26T22:30:01.662Z"}]}