{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/042510","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":"042510","name":"라온시큐어","market":"KOSDAQ","sector":"소프트웨어 개발 및 공급업","lastPrice":10710,"marketCap":118943417880,"sharesOutstanding":11105828,"asOf":"2026-09-26T15:09:35.368Z"},"valuation":{"fiscalYear":2025,"per":35.17,"perTtm":26.76,"ttmPeriod":"25Q3~26Q2","pbr":2.21,"psr":1.87,"evEbitda":28.88,"ev":104212381903,"fcff":6385219238,"fcffYield":0.0613,"roe":0.065,"revenueGrowth":{"y1":0.0201,"y3":0.1083,"y5":0.114},"operatingIncomeGrowth":{"y1":0.4142,"y3":-0.1345,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.006Z"},"price":{"high52w":15410,"low52w":6720,"fromHigh":-0.305,"returns":[{"label":"1개월","value":0.3141},{"label":"3개월","value":0.5938},{"label":"6개월","value":0.1953},{"label":"1년","value":-0.0219},{"label":"3년","value":-0.0874},{"label":"5년","value":-0.5487}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":24610372107,"operatingIncome":4023382959,"netIncome":3785321358,"controllingNetIncome":3723596026,"ebitda":4783535527,"fcff":2377472422,"cfo":3328676078,"capex":955470124,"totalAssets":27408823096,"totalLiabilities":7130220704,"totalEquity":20278602392,"cash":5719560555,"totalDebt":183320000},{"fiscalYear":2019,"statement":"연결","revenue":30443293632,"operatingIncome":2121292624,"netIncome":2532706443,"controllingNetIncome":2091073037,"ebitda":null,"fcff":1291914878,"cfo":3635123124,"capex":2344381935,"totalAssets":51118782194,"totalLiabilities":28262156064,"totalEquity":22856626130,"cash":23547777863,"totalDebt":13217154447},{"fiscalYear":2020,"statement":"연결","revenue":37151349080,"operatingIncome":-3524664280,"netIncome":-8760707102,"controllingNetIncome":-10072603296,"ebitda":-2441748803,"fcff":-232324063,"cfo":1259217996,"capex":1602976438,"totalAssets":51032046913,"totalLiabilities":16757958762,"totalEquity":34274088151,"cash":17981147594,"totalDebt":63339008},{"fiscalYear":2021,"statement":"연결","revenue":43349961509,"operatingIncome":-988511242,"netIncome":-4926591922,"controllingNetIncome":-6562405482,"ebitda":null,"fcff":3262511668,"cfo":3865098063,"capex":892229527,"totalAssets":74299660618,"totalLiabilities":38196784216,"totalEquity":36102876402,"cash":36811196448,"totalDebt":15444120208},{"fiscalYear":2022,"statement":"연결","revenue":46823337387,"operatingIncome":4291104685,"netIncome":8305276543,"controllingNetIncome":6668876317,"ebitda":11289515275,"fcff":7463014986,"cfo":7672453196,"capex":448014600,"totalAssets":76891420697,"totalLiabilities":31795926332,"totalEquity":45095494365,"cash":20328488172,"totalDebt":null},{"fiscalYear":2023,"statement":"연결","revenue":51841445278,"operatingIncome":-1653091109,"netIncome":6047265641,"controllingNetIncome":4163919538,"ebitda":null,"fcff":6051346414,"cfo":7996141519,"capex":2354855211,"totalAssets":75594759931,"totalLiabilities":29709808858,"totalEquity":45884951073,"cash":7845326798,"totalDebt":1065650000},{"fiscalYear":2024,"statement":"연결","revenue":62492539475,"operatingIncome":1967382723,"netIncome":4108357384,"controllingNetIncome":4018244835,"ebitda":3072083504,"fcff":-138038570,"cfo":473975401,"capex":1368894651,"totalAssets":71507775288,"totalLiabilities":21031929083,"totalEquity":50475846205,"cash":19168410420,"totalDebt":6607790614},{"fiscalYear":2025,"statement":"연결","revenue":63751052492,"operatingIncome":2782270207,"netIncome":3551657406,"controllingNetIncome":3382038377,"ebitda":3607995387,"fcff":6385219238,"cfo":6719210859,"capex":937538478,"totalAssets":74488760896,"totalLiabilities":20391488370,"totalEquity":54097272526,"cash":19280278398,"totalDebt":4549242421}],"quarterly":[{"stockCode":"042510","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":15979821680,"operatingIncome":1597577478,"netIncome":876492620,"prevYearRevenue":14933323781,"prevYearOperatingIncome":-150275001,"prevYearNetIncome":-78989569,"source":"11014","updatedAt":"2026-08-26T22:27:56.891Z"},{"stockCode":"042510","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":22986570383,"operatingIncome":5093380019,"netIncome":5508717850,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:27:56.896Z"},{"stockCode":"042510","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":9419644586,"operatingIncome":-2148008595,"netIncome":-2148896880,"prevYearRevenue":10887832423,"prevYearOperatingIncome":-3107111914,"prevYearNetIncome":-2840699263,"source":"11013","updatedAt":"2026-08-26T22:27:56.388Z"},{"stockCode":"042510","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":12175896121,"operatingIncome":-673730237,"netIncome":207758791,"prevYearRevenue":13896828006,"prevYearOperatingIncome":-801575376,"prevYearNetIncome":7146199,"source":"11012","updatedAt":"2026-08-26T22:27:56.656Z"}]}