{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/064240","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":"064240","name":"홈캐스트","market":"KOSDAQ","sector":"기타 전문 도매업","lastPrice":1777,"marketCap":61651684027,"sharesOutstanding":34694251,"asOf":"2026-09-26T15:09:35.396Z"},"valuation":{"fiscalYear":2025,"per":2636.6,"perTtm":24.6,"ttmPeriod":"25Q3~26Q2","pbr":0.73,"psr":0.63,"evEbitda":7.2,"ev":42042795907,"fcff":-30807991027,"fcffYield":-0.7328,"roe":0.0003,"revenueGrowth":{"y1":0.0013,"y3":0.1016,"y5":0.1923},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.868Z"},"price":{"high52w":2325,"low52w":1264,"fromHigh":-0.2357,"returns":[{"label":"1개월","value":0.016},{"label":"3개월","value":0.1494},{"label":"6개월","value":-0.1268},{"label":"1년","value":-0.0966},{"label":"3년","value":-0.6882},{"label":"5년","value":-0.4421}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":34279158573,"operatingIncome":-5417361352,"netIncome":-20328280634,"controllingNetIncome":-20123196319,"ebitda":null,"fcff":null,"cfo":-6739341586,"capex":null,"totalAssets":117339740757,"totalLiabilities":20229695829,"totalEquity":97110044928,"cash":33529039772,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":52827378705,"operatingIncome":-8917746849,"netIncome":-14366082850,"controllingNetIncome":-10099886024,"ebitda":-6679607934,"fcff":-8388514342,"cfo":-8292081362,"capex":204435962,"totalAssets":96544365927,"totalLiabilities":9584716641,"totalEquity":86959649286,"cash":22713129782,"totalDebt":303085130},{"fiscalYear":2020,"statement":"연결","revenue":40673624902,"operatingIncome":-2045310481,"netIncome":-4640998462,"controllingNetIncome":-1721999470,"ebitda":null,"fcff":null,"cfo":-2856784410,"capex":null,"totalAssets":94669747041,"totalLiabilities":12483487513,"totalEquity":82186259528,"cash":25381148540,"totalDebt":5582378608},{"fiscalYear":2021,"statement":"별도","revenue":17068079766,"operatingIncome":-4558163920,"netIncome":19801034231,"controllingNetIncome":22916748914,"ebitda":-3185645686,"fcff":-20599788153,"cfo":-16926801781,"capex":3793946634,"totalAssets":104075391547,"totalLiabilities":7706177034,"totalEquity":96369214513,"cash":16171441833,"totalDebt":5286804730},{"fiscalYear":2022,"statement":"연결","revenue":73304174993,"operatingIncome":380169404,"netIncome":-725942206,"controllingNetIncome":-725942206,"ebitda":442113395,"fcff":6212376870,"cfo":7690970671,"capex":1630577099,"totalAssets":97661572058,"totalLiabilities":2315663973,"totalEquity":95345908085,"cash":6933980739,"totalDebt":399946826},{"fiscalYear":2023,"statement":"연결","revenue":63698211791,"operatingIncome":-10191709757,"netIncome":-11451646952,"controllingNetIncome":-9943398965,"ebitda":-5142413844,"fcff":5731578009,"cfo":4443063185,"capex":49962289,"totalAssets":127639376928,"totalLiabilities":28196026416,"totalEquity":99443350512,"cash":28465320351,"totalDebt":10367739792},{"fiscalYear":2024,"statement":"연결","revenue":97870083490,"operatingIncome":-2437573232,"netIncome":-3777146266,"controllingNetIncome":879603408,"ebitda":-2153725271,"fcff":16969291882,"cfo":17251871249,"capex":1082876178,"totalAssets":120826883543,"totalLiabilities":24434856445,"totalEquity":96392027098,"cash":52983093286,"totalDebt":12622168806},{"fiscalYear":2025,"statement":"연결","revenue":97996130553,"operatingIncome":-2875702947,"netIncome":-2170364078,"controllingNetIncome":23383034,"ebitda":5836275398,"fcff":-30807991027,"cfo":-29212921321,"capex":1844927056,"totalAssets":89327253979,"totalLiabilities":4874015034,"totalEquity":84453238945,"cash":20804915335,"totalDebt":1196027215}],"quarterly":[{"stockCode":"064240","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":15466839077,"operatingIncome":-1284081843,"netIncome":3204355070,"prevYearRevenue":1697473300,"prevYearOperatingIncome":-1543080499,"prevYearNetIncome":-4364936102,"source":"11014","updatedAt":"2026-08-26T22:30:03.254Z"},{"stockCode":"064240","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":74550115960,"operatingIncome":2071076869,"netIncome":2127058728,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:30:03.259Z"},{"stockCode":"064240","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":5064300926,"operatingIncome":-2334395069,"netIncome":-469204987,"prevYearRevenue":956051296,"prevYearOperatingIncome":-2218977268,"prevYearNetIncome":-2455198680,"source":"11013","updatedAt":"2026-08-26T22:30:02.733Z"},{"stockCode":"064240","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":867496098,"operatingIncome":-2010293928,"netIncome":-2355598525,"prevYearRevenue":7023124220,"prevYearOperatingIncome":-1443720705,"prevYearNetIncome":-5046579196,"source":"11012","updatedAt":"2026-08-26T22:30:03.008Z"}]}