{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/043200","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":"043200","name":"파루","market":"KOSDAQ","sector":"전동기, 발전기 및 전기 변환 · 공급 · 제어 장치 제조업","lastPrice":1240,"marketCap":25918674680,"sharesOutstanding":20902157,"asOf":"2026-09-26T15:09:35.370Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":1.08,"psr":0.9,"evEbitda":null,"ev":46054951790,"fcff":-2331251541,"fcffYield":-0.0506,"roe":-0.1582,"revenueGrowth":{"y1":-0.282,"y3":-0.1079,"y5":-0.0699},"operatingIncomeGrowth":{"y1":-13.8964,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.054Z"},"price":{"high52w":3064.9395,"low52w":1168,"fromHigh":-0.5954,"returns":[{"label":"1개월","value":-0.0684},{"label":"3개월","value":-0.3939},{"label":"6개월","value":-0.4781},{"label":"1년","value":-0.5636},{"label":"3년","value":-0.3366},{"label":"5년","value":-0.5741}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":36352018141,"operatingIncome":-25569675123,"netIncome":-25964279648,"controllingNetIncome":-25508316216,"ebitda":-21590377358,"fcff":-8584257693,"cfo":-6847228602,"capex":1781896373,"totalAssets":48518272779,"totalLiabilities":14937685904,"totalEquity":33580586875,"cash":3906114842,"totalDebt":998958525},{"fiscalYear":2019,"statement":"연결","revenue":53144288072,"operatingIncome":158353339,"netIncome":216000853,"controllingNetIncome":442401631,"ebitda":2406014935,"fcff":-15978296181,"cfo":-12182015201,"capex":3919355724,"totalAssets":67704582029,"totalLiabilities":22082689751,"totalEquity":45621892278,"cash":5839386654,"totalDebt":11905316040},{"fiscalYear":2020,"statement":"연결","revenue":41360186995,"operatingIncome":-13822194551,"netIncome":-24051087050,"controllingNetIncome":24051087050,"ebitda":-2836193322,"fcff":-3992980327,"cfo":-1906078737,"capex":2334416437,"totalAssets":60990653050,"totalLiabilities":32611530738,"totalEquity":28379122312,"cash":12118970142,"totalDebt":14954786027},{"fiscalYear":2021,"statement":"연결","revenue":48915234419,"operatingIncome":-3458807389,"netIncome":-3930016443,"controllingNetIncome":-3930016443,"ebitda":-2189646675,"fcff":-13093907679,"cfo":-12879734928,"capex":613386044,"totalAssets":68744517161,"totalLiabilities":41184536207,"totalEquity":27559980954,"cash":7144975505,"totalDebt":20116331807},{"fiscalYear":2022,"statement":"연결","revenue":40544635509,"operatingIncome":-2332815790,"netIncome":-4634113032,"controllingNetIncome":-4634113032,"ebitda":null,"fcff":-5261556015,"cfo":-4743343502,"capex":1130375614,"totalAssets":53933651606,"totalLiabilities":30378981645,"totalEquity":23554669961,"cash":2293357145,"totalDebt":21560907075},{"fiscalYear":2023,"statement":"연결","revenue":42204969570,"operatingIncome":-1915962080,"netIncome":-1030056716,"controllingNetIncome":-999392655,"ebitda":null,"fcff":-2162370295,"cfo":-2456674645,"capex":613662767,"totalAssets":67521734683,"totalLiabilities":38594112518,"totalEquity":28927622165,"cash":3766551297,"totalDebt":90000000},{"fiscalYear":2024,"statement":"연결","revenue":40090145127,"operatingIncome":211969711,"netIncome":-980868273,"controllingNetIncome":-808307697,"ebitda":587293116,"fcff":2548261446,"cfo":1965476914,"capex":529639872,"totalAssets":59225344153,"totalLiabilities":31309627696,"totalEquity":27915716457,"cash":4864638491,"totalDebt":293902999},{"fiscalYear":2025,"statement":"연결","revenue":28785165562,"operatingIncome":-2733635782,"netIncome":-4133229989,"controllingNetIncome":-4112674710,"ebitda":null,"fcff":-2331251541,"cfo":-2751671538,"capex":599698233,"totalAssets":56080578851,"totalLiabilities":32170927259,"totalEquity":23909651592,"cash":3885654112,"totalDebt":24021931222}],"quarterly":[{"stockCode":"043200","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":7895042911,"operatingIncome":-163738182,"netIncome":-427713009,"prevYearRevenue":10705783666,"prevYearOperatingIncome":-444193179,"prevYearNetIncome":-858492578,"source":"11014","updatedAt":"2026-08-26T22:34:38.502Z"},{"stockCode":"043200","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":7967545577,"operatingIncome":-288451244,"netIncome":-615015329,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:34:38.507Z"},{"stockCode":"043200","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":6912532235,"operatingIncome":162895973,"netIncome":53429747,"prevYearRevenue":6927413905,"prevYearOperatingIncome":-1142513948,"prevYearNetIncome":-1466677816,"source":"11013","updatedAt":"2026-08-26T22:34:37.963Z"},{"stockCode":"043200","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":6206997574,"operatingIncome":106190383,"netIncome":-157488333,"prevYearRevenue":5995163169,"prevYearOperatingIncome":-1138932408,"prevYearNetIncome":-1624390959,"source":"11012","updatedAt":"2026-08-26T22:34:38.241Z"}]}