{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/047820","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":"047820","name":"초록뱀미디어","market":"KOSDAQ","sector":"영화, 비디오물, 방송프로그램 제작 및 배급업","lastPrice":3230,"marketCap":78986193900,"sharesOutstanding":24453930,"asOf":"2026-09-26T15:09:35.376Z"},"valuation":{"fiscalYear":2025,"per":28.03,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.29,"psr":0.46,"evEbitda":null,"ev":-77353594629,"fcff":24532179187,"fcffYield":null,"roe":0.0106,"revenueGrowth":{"y1":-0.1811,"y3":-0.0365,"y5":0.298},"operatingIncomeGrowth":{"y1":null,"y3":-0.2027,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.860Z"},"price":{"high52w":6580,"low52w":2855,"fromHigh":-0.5091,"returns":[{"label":"1개월","value":0.0369},{"label":"3개월","value":-0.0624},{"label":"6개월","value":-0.2549},{"label":"1년","value":-0.5379},{"label":"3년","value":-0.4019},{"label":"5년","value":-0.867}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":63870939172,"operatingIncome":1283232000,"netIncome":-15458346751,"controllingNetIncome":-15459631868,"ebitda":19375104471,"fcff":-23025335839,"cfo":-21533418734,"capex":1529843644,"totalAssets":169114745459,"totalLiabilities":78013738964,"totalEquity":91101006495,"cash":6031064833,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":48519671414,"operatingIncome":1401877923,"netIncome":8243681572,"controllingNetIncome":8243681572,"ebitda":null,"fcff":-782936450,"cfo":11529334818,"capex":12314296270,"totalAssets":186524565455,"totalLiabilities":80231139399,"totalEquity":106293426056,"cash":11851737622,"totalDebt":null},{"fiscalYear":2020,"statement":"연결","revenue":46740870594,"operatingIncome":-8594848751,"netIncome":-33784379463,"controllingNetIncome":-33937093189,"ebitda":32550678931,"fcff":-6853443848,"cfo":783892516,"capex":8371127159,"totalAssets":299149252279,"totalLiabilities":165723694762,"totalEquity":133425557517,"cash":32471462405,"totalDebt":null},{"fiscalYear":2021,"statement":"연결","revenue":149110041457,"operatingIncome":4190456683,"netIncome":-24978479922,"controllingNetIncome":-22408569960,"ebitda":null,"fcff":-21464206255,"cfo":4572848718,"capex":26999187958,"totalAssets":546441183313,"totalLiabilities":176202755244,"totalEquity":370238428069,"cash":118869950870,"totalDebt":null},{"fiscalYear":2022,"statement":"연결","revenue":192542189138,"operatingIncome":5588111600,"netIncome":-50506937298,"controllingNetIncome":-45327213333,"ebitda":62767091023,"fcff":-26397151569,"cfo":6450073825,"capex":34225217233,"totalAssets":481910360370,"totalLiabilities":158798163068,"totalEquity":323112197302,"cash":20309742271,"totalDebt":null},{"fiscalYear":2023,"statement":"연결","revenue":241315820444,"operatingIncome":-297207783,"netIncome":-90043121382,"controllingNetIncome":-42160535085,"ebitda":26968737465,"fcff":31250135766,"cfo":49630716562,"capex":20299996285,"totalAssets":465775106388,"totalLiabilities":123230325680,"totalEquity":342544780708,"cash":37887483400,"totalDebt":null},{"fiscalYear":2024,"statement":"연결","revenue":210272629603,"operatingIncome":-15381767378,"netIncome":45764736527,"controllingNetIncome":-4024837180,"ebitda":27651179515,"fcff":10433121668,"cfo":54312550457,"capex":44265817821,"totalAssets":359910100530,"totalLiabilities":74154398989,"totalEquity":285755701541,"cash":93223550304,"totalDebt":null},{"fiscalYear":2025,"statement":"연결","revenue":172196784377,"operatingIncome":2832527153,"netIncome":3082266719,"controllingNetIncome":2818388434,"ebitda":39783084321,"fcff":24532179187,"cfo":35983301673,"capex":12936497586,"totalAssets":374910659931,"totalLiabilities":86029097571,"totalEquity":288881562360,"cash":160257312000,"totalDebt":3917523471}],"quarterly":[{"stockCode":"047820","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":48930769378,"operatingIncome":57174867,"netIncome":-1784003281,"prevYearRevenue":43053243332,"prevYearOperatingIncome":1006853500,"prevYearNetIncome":8615216457,"source":"11014","updatedAt":"2026-08-26T22:28:34.124Z"},{"stockCode":"047820","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":35029748953,"operatingIncome":1498708424,"netIncome":8656763922,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:28:34.127Z"},{"stockCode":"047820","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":24606505504,"operatingIncome":-796576443,"netIncome":-2316988918,"prevYearRevenue":50363951208,"prevYearOperatingIncome":2383961838,"prevYearNetIncome":1300131030,"source":"11013","updatedAt":"2026-08-26T22:28:33.594Z"},{"stockCode":"047820","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":25172521867,"operatingIncome":-506542462,"netIncome":-5782589398,"prevYearRevenue":37872314838,"prevYearOperatingIncome":-1107317976,"prevYearNetIncome":-5090624952,"source":"11012","updatedAt":"2026-08-26T22:28:33.887Z"}]}