{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/039830","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":"039830","name":"오로라","market":"KOSDAQ","sector":"전문디자인업","lastPrice":15780,"marketCap":169838404200,"sharesOutstanding":10762890,"asOf":"2026-09-26T15:09:35.364Z"},"valuation":{"fiscalYear":2025,"per":7.8,"perTtm":6.06,"ttmPeriod":"25Q3~26Q2","pbr":0.97,"psr":0.52,"evEbitda":8.25,"ev":468374610369,"fcff":21355908319,"fcffYield":0.0456,"roe":0.1337,"revenueGrowth":{"y1":0.19,"y3":0.1229,"y5":0.183},"operatingIncomeGrowth":{"y1":0.4362,"y3":0.3433,"y5":0.3838},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.000Z"},"price":{"high52w":25300,"low52w":9190,"fromHigh":-0.3763,"returns":[{"label":"1개월","value":-0.1165},{"label":"3개월","value":-0.0641},{"label":"6개월","value":0.5717},{"label":"1년","value":-0.211},{"label":"3년","value":1.3982},{"label":"5년","value":0.51}]},"dividends":[{"fiscalYear":2025,"dps":100,"yieldPct":0.51,"payoutPct":4.7},{"fiscalYear":2024,"dps":180,"yieldPct":2.96,"payoutPct":42.8},{"fiscalYear":2023,"dps":150,"yieldPct":2.07,"payoutPct":24.3},{"fiscalYear":2022,"dps":120,"yieldPct":1.46,"payoutPct":16.1},{"fiscalYear":2021,"dps":120,"yieldPct":1.27,"payoutPct":13},{"fiscalYear":2020,"dps":100,"yieldPct":1.07,"payoutPct":12.8},{"fiscalYear":2019,"dps":200,"yieldPct":1.55,"payoutPct":54.4},{"fiscalYear":2018,"dps":150,"yieldPct":1.76,"payoutPct":25.8}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":146821882685,"operatingIncome":13097515807,"netIncome":5952881181,"controllingNetIncome":5953579066,"ebitda":15836137184,"fcff":-4380766575,"cfo":7507136224,"capex":13791562771,"totalAssets":229190179654,"totalLiabilities":126988377932,"totalEquity":102201801722,"cash":7856205350,"totalDebt":96918496900},{"fiscalYear":2019,"statement":"연결","revenue":157071564592,"operatingIncome":12596995489,"netIncome":3765897508,"controllingNetIncome":3770974013,"ebitda":37180598728,"fcff":15137128603,"cfo":20772752089,"capex":7774454264,"totalAssets":250898221875,"totalLiabilities":144699073752,"totalEquity":106199148123,"cash":11128271719,"totalDebt":110197139611},{"fiscalYear":2020,"statement":"연결","revenue":141594393635,"operatingIncome":8765577064,"netIncome":8002380407,"controllingNetIncome":8012914131,"ebitda":11666882822,"fcff":-26345040065,"cfo":9781082648,"capex":37801656485,"totalAssets":274308032862,"totalLiabilities":164250733788,"totalEquity":110057299074,"cash":6866826970,"totalDebt":135207367276},{"fiscalYear":2021,"statement":"연결","revenue":178075764619,"operatingIncome":10606169157,"netIncome":9483004064,"controllingNetIncome":9484408507,"ebitda":null,"fcff":-1822794345,"cfo":3392083326,"capex":8171980006,"totalAssets":390797919817,"totalLiabilities":262907484817,"totalEquity":127890435000,"cash":15225148529,"totalDebt":215965771756},{"fiscalYear":2022,"statement":"연결","revenue":231694259743,"operatingIncome":18349623439,"netIncome":7562417767,"controllingNetIncome":7336711288,"ebitda":25611529755,"fcff":-30470837679,"cfo":-1851863146,"capex":34787964882,"totalAssets":463964663593,"totalLiabilities":329479439502,"totalEquity":134485224091,"cash":36455658040,"totalDebt":274675012906},{"fiscalYear":2023,"statement":"연결","revenue":232555065538,"operatingIncome":28430933871,"netIncome":6054823653,"controllingNetIncome":7113323597,"ebitda":36938435322,"fcff":-44650491433,"cfo":16116501309,"capex":71047092303,"totalAssets":522953291743,"totalLiabilities":383187688998,"totalEquity":139765602745,"cash":32547337953,"totalDebt":88061199749},{"fiscalYear":2024,"statement":"연결","revenue":275696090137,"operatingIncome":30971652389,"netIncome":4159522263,"controllingNetIncome":6304669766,"ebitda":33836047294,"fcff":3773444976,"cfo":20260971541,"capex":27516747777,"totalAssets":565733440071,"totalLiabilities":412527515258,"totalEquity":153205924813,"cash":34180592214,"totalDebt":4893959774},{"fiscalYear":2025,"statement":"연결","revenue":328079971298,"operatingIncome":44479974147,"netIncome":21019291720,"controllingNetIncome":21771956395,"ebitda":56766113625,"fcff":21355908319,"cfo":19701243103,"capex":8461653243,"totalAssets":582524010741,"totalLiabilities":404680339083,"totalEquity":177843671658,"cash":40245689580,"totalDebt":338781895749}],"quarterly":[{"stockCode":"039830","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":87851606885,"operatingIncome":16654325418,"netIncome":8661090509,"prevYearRevenue":81727043974,"prevYearOperatingIncome":13240749497,"prevYearNetIncome":6480351732,"source":"11014","updatedAt":"2026-08-26T22:24:36.627Z"},{"stockCode":"039830","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":83428322378,"operatingIncome":9325326458,"netIncome":1572962739,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:24:36.630Z"},{"stockCode":"039830","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":97455114645,"operatingIncome":14193070945,"netIncome":7298567764,"prevYearRevenue":79746830724,"prevYearOperatingIncome":9726000376,"prevYearNetIncome":3948110985,"source":"11013","updatedAt":"2026-08-26T22:24:36.098Z"},{"stockCode":"039830","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":91165080957,"operatingIncome":12176952581,"netIncome":10487551585,"prevYearRevenue":77053211311,"prevYearOperatingIncome":8774321895,"prevYearNetIncome":6837127487,"source":"11012","updatedAt":"2026-08-26T22:24:36.391Z"}]}