{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/049950","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":"049950","name":"미래컴퍼니","market":"KOSDAQ","sector":"특수 목적용 기계 제조업","lastPrice":10390,"marketCap":91617814760,"sharesOutstanding":8817884,"asOf":"2026-09-26T15:09:35.379Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.9,"psr":2.24,"evEbitda":null,"ev":68718831365,"fcff":-14567575248,"fcffYield":-0.212,"roe":-0.2199,"revenueGrowth":{"y1":-0.3921,"y3":-0.3584,"y5":-0.0705},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.785Z"},"price":{"high52w":21400,"low52w":8310,"fromHigh":-0.5145,"returns":[{"label":"1개월","value":-0.0406},{"label":"3개월","value":0.0297},{"label":"6개월","value":-0.2642},{"label":"1년","value":-0.3214},{"label":"3년","value":-0.6768},{"label":"5년","value":-0.6166}]},"dividends":[{"fiscalYear":2023,"dps":100,"yieldPct":0.3,"payoutPct":22.4},{"fiscalYear":2022,"dps":300,"yieldPct":1.63,"payoutPct":7.9},{"fiscalYear":2021,"dps":100,"yieldPct":0.32,"payoutPct":11.6},{"fiscalYear":2019,"dps":220,"yieldPct":0.65,"payoutPct":13.4},{"fiscalYear":2018,"dps":300,"yieldPct":0.57,"payoutPct":10.6},{"fiscalYear":2017,"dps":400,"yieldPct":0.49,"payoutPct":9.6}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":213396156201,"operatingIncome":26268472042,"netIncome":19750202760,"controllingNetIncome":19750202760,"ebitda":32130664611,"fcff":5168971250,"cfo":6622562279,"capex":1614529040,"totalAssets":141860587930,"totalLiabilities":38496475686,"totalEquity":103364112244,"cash":39933656037,"totalDebt":4838000000},{"fiscalYear":2019,"statement":"연결","revenue":97432266882,"operatingIncome":3657081805,"netIncome":11959900232,"controllingNetIncome":11959900232,"ebitda":null,"fcff":14339236355,"cfo":15465625732,"capex":1220174721,"totalAssets":133767809599,"totalLiabilities":20859933036,"totalEquity":112907876563,"cash":40518582529,"totalDebt":2710797228},{"fiscalYear":2020,"statement":"연결","revenue":58944868613,"operatingIncome":-17968538366,"netIncome":-14478670566,"controllingNetIncome":-14478670566,"ebitda":-15987057076,"fcff":-19844834202,"cfo":-14852051328,"capex":5008948018,"totalAssets":122205677436,"totalLiabilities":25450695559,"totalEquity":96754981877,"cash":13142107325,"totalDebt":2058844102},{"fiscalYear":2021,"statement":"연결","revenue":116380646887,"operatingIncome":4595755580,"netIncome":6426767073,"controllingNetIncome":6426767073,"ebitda":10914260215,"fcff":22134947575,"cfo":24566610768,"capex":2434645141,"totalAssets":160687515841,"totalLiabilities":56645832781,"totalEquity":104041683060,"cash":35825904321,"totalDebt":1691998923},{"fiscalYear":2022,"statement":"연결","revenue":154857082271,"operatingIncome":25522241546,"netIncome":29293724901,"controllingNetIncome":29293724901,"ebitda":27000861003,"fcff":7516893630,"cfo":10680304676,"capex":3243677582,"totalAssets":170947643095,"totalLiabilities":38066077305,"totalEquity":132881565790,"cash":41169555810,"totalDebt":721291041},{"fiscalYear":2023,"statement":"연결","revenue":109474293439,"operatingIncome":-1745963585,"netIncome":3538825159,"controllingNetIncome":3538825159,"ebitda":-455871210,"fcff":-5143392389,"cfo":-1076205409,"capex":4106700803,"totalAssets":155294714723,"totalLiabilities":22044959281,"totalEquity":133249755442,"cash":28261177598,"totalDebt":506419187},{"fiscalYear":2024,"statement":"연결","revenue":67278649399,"operatingIncome":-16814682582,"netIncome":-7141990639,"controllingNetIncome":-7141990639,"ebitda":-14306427892,"fcff":-6713443107,"cfo":-5158990423,"capex":1586179564,"totalAssets":149198685706,"totalLiabilities":23182440140,"totalEquity":126016245566,"cash":35662861688,"totalDebt":504665992},{"fiscalYear":2025,"statement":"연결","revenue":40897794013,"operatingIncome":-24695644553,"netIncome":-25002992021,"controllingNetIncome":-25002992021,"ebitda":-22982377371,"fcff":-14567575248,"cfo":-13777237535,"capex":820723263,"totalAssets":121863202289,"totalLiabilities":20462366842,"totalEquity":101400835447,"cash":23362909348,"totalDebt":463925953}],"quarterly":[{"stockCode":"049950","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":9402517965,"operatingIncome":-5430487585,"netIncome":-4602895727,"prevYearRevenue":21286413122,"prevYearOperatingIncome":-2101842029,"prevYearNetIncome":-3503901473,"source":"11014","updatedAt":"2026-08-26T22:27:34.122Z"},{"stockCode":"049950","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":13593826257,"operatingIncome":-5730598511,"netIncome":-5981398532,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:27:34.126Z"},{"stockCode":"049950","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":21162556268,"operatingIncome":1255680600,"netIncome":3802115539,"prevYearRevenue":12630114899,"prevYearOperatingIncome":-6617036625,"prevYearNetIncome":-5055045160,"source":"11013","updatedAt":"2026-08-26T22:27:33.594Z"},{"stockCode":"049950","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":23340149330,"operatingIncome":4486775598,"netIncome":5574473290,"prevYearRevenue":5271334892,"prevYearOperatingIncome":-6917521832,"prevYearNetIncome":-9363652602,"source":"11012","updatedAt":"2026-08-26T22:27:33.833Z"}]}