{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/046120","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":"046120","name":"오르비텍","market":"KOSDAQ","sector":"기타 과학기술 서비스업","lastPrice":5810,"marketCap":196700065730,"sharesOutstanding":33855433,"asOf":"2026-09-26T15:09:35.374Z"},"valuation":{"fiscalYear":2025,"per":409.36,"perTtm":24.3,"ttmPeriod":"25Q3~26Q2","pbr":3.15,"psr":3.4,"evEbitda":null,"ev":254664921494,"fcff":-9374819972,"fcffYield":-0.0368,"roe":0.008,"revenueGrowth":{"y1":-0.1295,"y3":-0.0074,"y5":0.0164},"operatingIncomeGrowth":{"y1":-21.3375,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.619Z"},"price":{"high52w":13990,"low52w":3290,"fromHigh":-0.5847,"returns":[{"label":"1개월","value":0.2129},{"label":"3개월","value":0.1528},{"label":"6개월","value":-0.4991},{"label":"1년","value":0.7038},{"label":"3년","value":0.4453},{"label":"5년","value":-0.1555}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":69213196219,"operatingIncome":4175232754,"netIncome":3376010434,"controllingNetIncome":3430697764,"ebitda":11554075730,"fcff":-7635611944,"cfo":167039626,"capex":8413234646,"totalAssets":126537694180,"totalLiabilities":58368345127,"totalEquity":68169349053,"cash":12316790375,"totalDebt":27188258304},{"fiscalYear":2019,"statement":"연결","revenue":74944340962,"operatingIncome":4106080240,"netIncome":978333446,"controllingNetIncome":998517645,"ebitda":7082511089,"fcff":-3587217153,"cfo":-2905061235,"capex":1702777712,"totalAssets":126660776308,"totalLiabilities":57887812411,"totalEquity":68772963897,"cash":12440388045,"totalDebt":36590549315},{"fiscalYear":2020,"statement":"연결","revenue":53395113750,"operatingIncome":-7164103879,"netIncome":-21057746907,"controllingNetIncome":-21098091508,"ebitda":8041981217,"fcff":3242437170,"cfo":3350313514,"capex":1012107293,"totalAssets":100335402106,"totalLiabilities":53183603473,"totalEquity":47151798633,"cash":10856168183,"totalDebt":33296971177},{"fiscalYear":2021,"statement":"연결","revenue":78176335981,"operatingIncome":10137370171,"netIncome":5521467809,"controllingNetIncome":5474828089,"ebitda":13507636350,"fcff":-8570578283,"cfo":-6286995453,"capex":2924427174,"totalAssets":136939245388,"totalLiabilities":78055161249,"totalEquity":58884084139,"cash":14790805068,"totalDebt":34874645482},{"fiscalYear":2022,"statement":"연결","revenue":59220236561,"operatingIncome":-11752392101,"netIncome":-13410584781,"controllingNetIncome":-13350743614,"ebitda":-10089278971,"fcff":-9056159899,"cfo":-4882706001,"capex":5364885251,"totalAssets":118355570850,"totalLiabilities":61068617493,"totalEquity":57286953357,"cash":18452758756,"totalDebt":33278511724},{"fiscalYear":2023,"statement":"연결","revenue":64010931712,"operatingIncome":-4331619364,"netIncome":-2208721273,"controllingNetIncome":-5626694068,"ebitda":-567946787,"fcff":3324659355,"cfo":5808143314,"capex":3880964852,"totalAssets":101046203962,"totalLiabilities":48719452718,"totalEquity":52326751244,"cash":12771398688,"totalDebt":28806111770},{"fiscalYear":2024,"statement":"연결","revenue":66520734108,"operatingIncome":688951570,"netIncome":2153107870,"controllingNetIncome":1626796015,"ebitda":4851351799,"fcff":3257763073,"cfo":3114935472,"capex":929489601,"totalAssets":109316520215,"totalLiabilities":51606025116,"totalEquity":57710495099,"cash":11356668872,"totalDebt":25157442859},{"fiscalYear":2025,"statement":"연결","revenue":57908501388,"operatingIncome":-14011522685,"netIncome":793321203,"controllingNetIncome":480505891,"ebitda":null,"fcff":-9374819972,"cfo":-6269083927,"capex":4200264678,"totalAssets":232402811671,"totalLiabilities":121333242542,"totalEquity":111069569129,"cash":13782129691,"totalDebt":71746985455}],"quarterly":[{"stockCode":"046120","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":13856213968,"operatingIncome":-2131826885,"netIncome":5597974262,"prevYearRevenue":17733867108,"prevYearOperatingIncome":1567599508,"prevYearNetIncome":1659396904,"source":"11014","updatedAt":"2026-08-26T22:25:21.205Z"},{"stockCode":"046120","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":15465865483,"operatingIncome":-6039316342,"netIncome":-11539026833,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:25:21.210Z"},{"stockCode":"046120","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":22403048972,"operatingIncome":-3090858518,"netIncome":19111857174,"prevYearRevenue":13748869922,"prevYearOperatingIncome":-3107438492,"prevYearNetIncome":6882384418,"source":"11013","updatedAt":"2026-08-26T22:25:20.699Z"},{"stockCode":"046120","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":16568819686,"operatingIncome":-1394960590,"netIncome":-5075790197,"prevYearRevenue":14837552015,"prevYearOperatingIncome":-3849440966,"prevYearNetIncome":-870204154,"source":"11012","updatedAt":"2026-08-26T22:25:20.962Z"}]}