{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/050120","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":"050120","name":"ES큐브","market":"KOSDAQ","sector":"생활용품 도매업","lastPrice":3190,"marketCap":43269434340,"sharesOutstanding":13564086,"asOf":"2026-09-26T15:09:35.379Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":9.1,"ttmPeriod":"25Q3~26Q2","pbr":0.47,"psr":3.11,"evEbitda":null,"ev":35915091297,"fcff":-6566196969,"fcffYield":-0.1828,"roe":-0.0232,"revenueGrowth":{"y1":-0.1385,"y3":-0.43,"y5":-0.2962},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.897Z"},"price":{"high52w":3710,"low52w":2270,"fromHigh":-0.1402,"returns":[{"label":"1개월","value":-0.023},{"label":"3개월","value":0.2015},{"label":"6개월","value":0.3128},{"label":"1년","value":0.1019},{"label":"3년","value":-0.0304},{"label":"5년","value":-0.3213}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":33763507893,"operatingIncome":-1211129371,"netIncome":-6121462048,"controllingNetIncome":-3913017942,"ebitda":null,"fcff":-971568684,"cfo":-1347532398,"capex":426972310,"totalAssets":112430896347,"totalLiabilities":41682289089,"totalEquity":70748607258,"cash":26730206106,"totalDebt":27300000000},{"fiscalYear":2019,"statement":"연결","revenue":43708238532,"operatingIncome":-2617071032,"netIncome":-13767748431,"controllingNetIncome":-13463345544,"ebitda":null,"fcff":78079565418,"cfo":75624794849,"capex":960288346,"totalAssets":463958679994,"totalLiabilities":389920167776,"totalEquity":74038512218,"cash":111347467840,"totalDebt":28826000000},{"fiscalYear":2020,"statement":"연결","revenue":80672424996,"operatingIncome":10315988227,"netIncome":-25292139576,"controllingNetIncome":-24585316685,"ebitda":24476325354,"fcff":-51313551734,"cfo":-37420432530,"capex":20112667886,"totalAssets":714889745197,"totalLiabilities":645391926116,"totalEquity":69497819081,"cash":11045332295,"totalDebt":2990343629},{"fiscalYear":2021,"statement":"연결","revenue":125787292841,"operatingIncome":283187246,"netIncome":5375801078,"controllingNetIncome":8969522598,"ebitda":null,"fcff":79654883500,"cfo":69284860728,"capex":212722606,"totalAssets":1082732055575,"totalLiabilities":966876861975,"totalEquity":115855193600,"cash":119034289892,"totalDebt":2544973651},{"fiscalYear":2022,"statement":"연결","revenue":75213651998,"operatingIncome":15343412140,"netIncome":24682689107,"controllingNetIncome":25689042244,"ebitda":52981703050,"fcff":-50786811942,"cfo":-53485226367,"capex":75782059,"totalAssets":121705413482,"totalLiabilities":11306160216,"totalEquity":110399253266,"cash":14834191587,"totalDebt":null},{"fiscalYear":2023,"statement":"연결","revenue":63333992892,"operatingIncome":10789653339,"netIncome":-27938425125,"controllingNetIncome":-27938425125,"ebitda":11106572477,"fcff":11686802410,"cfo":11650992702,"capex":23705973,"totalAssets":87792996860,"totalLiabilities":5267023017,"totalEquity":82525973843,"cash":15063623713,"totalDebt":null},{"fiscalYear":2024,"statement":"연결","revenue":16172075695,"operatingIncome":-3743000293,"netIncome":909488673,"controllingNetIncome":909488673,"ebitda":null,"fcff":4541157189,"cfo":4597687407,"capex":108199798,"totalAssets":90410906192,"totalLiabilities":4509174709,"totalEquity":85901731483,"cash":14683517560,"totalDebt":null},{"fiscalYear":2025,"statement":"연결","revenue":13932072968,"operatingIncome":-12834092193,"netIncome":-2052118271,"controllingNetIncome":-2052118271,"ebitda":-12011839472,"fcff":-6566196969,"cfo":-6604716626,"capex":12897092,"totalAssets":98448850377,"totalLiabilities":7120890572,"totalEquity":91327959805,"cash":7354343043,"totalDebt":null}],"quarterly":[{"stockCode":"050120","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":3370217125,"operatingIncome":-780226593,"netIncome":3665696269,"prevYearRevenue":2941950273,"prevYearOperatingIncome":-1895782855,"prevYearNetIncome":8216173213,"source":"11014","updatedAt":"2026-08-26T22:31:29.506Z"},{"stockCode":"050120","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":2213342891,"operatingIncome":-6236176556,"netIncome":1635325357,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:31:29.508Z"},{"stockCode":"050120","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":5800354659,"operatingIncome":-16343416,"netIncome":-105908679,"prevYearRevenue":4100933266,"prevYearOperatingIncome":-711007369,"prevYearNetIncome":-1539750627,"source":"11013","updatedAt":"2026-08-26T22:31:28.974Z"},{"stockCode":"050120","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":4796086134,"operatingIncome":-127169596,"netIncome":-440532747,"prevYearRevenue":4247579686,"prevYearOperatingIncome":-5106681675,"prevYearNetIncome":-5813389270,"source":"11012","updatedAt":"2026-08-26T22:31:29.206Z"}]}