{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/047310","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":"047310","name":"파워로직스","market":"KOSDAQ","sector":"전동기, 발전기 및 전기 변환 · 공급 · 제어 장치 제조업","lastPrice":3145,"marketCap":115140824475,"sharesOutstanding":36610755,"asOf":"2026-09-26T15:09:35.375Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":13.09,"ttmPeriod":"25Q3~26Q2","pbr":0.58,"psr":0.17,"evEbitda":4.82,"ev":136178446983,"fcff":-4433390659,"fcffYield":-0.0326,"roe":-0.0593,"revenueGrowth":{"y1":-0.064,"y3":-0.0264,"y5":-0.0583},"operatingIncomeGrowth":{"y1":-3.6293,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.434Z"},"price":{"high52w":6420,"low52w":2500,"fromHigh":-0.5101,"returns":[{"label":"1개월","value":0.0278},{"label":"3개월","value":0.0228},{"label":"6개월","value":-0.3386},{"label":"1년","value":-0.2235},{"label":"3년","value":-0.5829},{"label":"5년","value":-0.6615}]},"dividends":[{"fiscalYear":2019,"dps":50,"yieldPct":0.5,"payoutPct":3.11}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":753902613089,"operatingIncome":26216516529,"netIncome":23928372863,"controllingNetIncome":23864620722,"ebitda":53535980122,"fcff":13054106500,"cfo":68690433341,"capex":56331492612,"totalAssets":345302765725,"totalLiabilities":162100039220,"totalEquity":183202726505,"cash":32955576169,"totalDebt":35198674405},{"fiscalYear":2019,"statement":"연결","revenue":1107914322668,"operatingIncome":50574512602,"netIncome":54994898423,"controllingNetIncome":55423710058,"ebitda":59500949049,"fcff":8335918274,"cfo":56191716455,"capex":48863161860,"totalAssets":411390410733,"totalLiabilities":171017514200,"totalEquity":240372896533,"cash":35370360845,"totalDebt":46010100000},{"fiscalYear":2020,"statement":"연결","revenue":927235983594,"operatingIncome":-26161575096,"netIncome":-25719528437,"controllingNetIncome":-24786222930,"ebitda":4284687620,"fcff":-11109068257,"cfo":17559203783,"capex":29478003508,"totalAssets":371482198212,"totalLiabilities":157385393047,"totalEquity":214096805165,"cash":21296892232,"totalDebt":46362047170},{"fiscalYear":2021,"statement":"연결","revenue":908324009919,"operatingIncome":-14082275639,"netIncome":-10657175022,"controllingNetIncome":-8181812921,"ebitda":7142820668,"fcff":-9515813031,"cfo":17376239628,"capex":27747734409,"totalAssets":450401600350,"totalLiabilities":235969827220,"totalEquity":214431773130,"cash":32854148182,"totalDebt":54073752000},{"fiscalYear":2022,"statement":"연결","revenue":743873288849,"operatingIncome":-39144784838,"netIncome":-49688658934,"controllingNetIncome":-49475793056,"ebitda":35778560045,"fcff":-5094231573,"cfo":23480217481,"capex":30040794992,"totalAssets":315442195739,"totalLiabilities":145849023713,"totalEquity":169593172026,"cash":24996637821,"totalDebt":43350182000},{"fiscalYear":2023,"statement":"연결","revenue":773181124037,"operatingIncome":15579853751,"netIncome":16137075320,"controllingNetIncome":16435531191,"ebitda":36861625099,"fcff":31400580080,"cfo":40882016091,"capex":11568665068,"totalAssets":385194497899,"totalLiabilities":192021141941,"totalEquity":193173355958,"cash":54403635915,"totalDebt":50551752406},{"fiscalYear":2024,"statement":"연결","revenue":733444024609,"operatingIncome":2421533753,"netIncome":9957382639,"controllingNetIncome":10835210014,"ebitda":14959914291,"fcff":-25588328257,"cfo":-5066475407,"capex":22813517703,"totalAssets":416082369797,"totalLiabilities":198125887424,"totalEquity":217956482373,"cash":40327942545,"totalDebt":130920000},{"fiscalYear":2025,"statement":"연결","revenue":686534652866,"operatingIncome":-6367044445,"netIncome":-12318778055,"controllingNetIncome":-12346712640,"ebitda":28244647143,"fcff":-4433390659,"cfo":16636241893,"capex":22778493931,"totalAssets":365080086901,"totalLiabilities":167295124951,"totalEquity":197784961950,"cash":27666697959,"totalDebt":48704320467}],"quarterly":[{"stockCode":"047310","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":182862888978,"operatingIncome":6131688812,"netIncome":9741721672,"prevYearRevenue":196330256689,"prevYearOperatingIncome":-8389601721,"prevYearNetIncome":-9771615585,"source":"11014","updatedAt":"2026-08-26T22:27:00.796Z"},{"stockCode":"047310","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":159401019467,"operatingIncome":-2432514146,"netIncome":-13475568664,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:27:00.801Z"},{"stockCode":"047310","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":241317634312,"operatingIncome":7818308081,"netIncome":8891207494,"prevYearRevenue":178349509716,"prevYearOperatingIncome":-4102943782,"prevYearNetIncome":-2083086321,"source":"11013","updatedAt":"2026-08-26T22:27:00.286Z"},{"stockCode":"047310","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":200535182225,"operatingIncome":4625806290,"netIncome":3641735143,"prevYearRevenue":165921234705,"prevYearOperatingIncome":-5963275329,"prevYearNetIncome":-6501844742,"source":"11012","updatedAt":"2026-08-26T22:27:00.555Z"}]}