{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/069920","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":"069920","name":"엑시온그룹","market":"KOSDAQ","sector":"무점포 소매업","lastPrice":1206,"marketCap":27369468108,"sharesOutstanding":22694418,"asOf":"2026-09-26T15:09:35.407Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.72,"psr":1.14,"evEbitda":null,"ev":40169072652,"fcff":-8712774337,"fcffYield":-0.2169,"roe":-0.5343,"revenueGrowth":{"y1":3.9751,"y3":0.6367,"y5":-0.098},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.561Z"},"price":{"high52w":8133.8296,"low52w":519,"fromHigh":-0.8517,"returns":[{"label":"1개월","value":0.0758},{"label":"3개월","value":0.3894},{"label":"6개월","value":-0.5492},{"label":"1년","value":-0.7095},{"label":"3년","value":-0.9243},{"label":"5년","value":-0.9517}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":34926973770,"operatingIncome":-5951514529,"netIncome":-13106364540,"controllingNetIncome":-13106364540,"ebitda":-5076923905,"fcff":-10358284905,"cfo":-9272498169,"capex":1085786736,"totalAssets":81502850057,"totalLiabilities":19098129347,"totalEquity":62404720710,"cash":2039023507,"totalDebt":10747200403},{"fiscalYear":2019,"statement":"연결","revenue":36135279078,"operatingIncome":-4740107990,"netIncome":-16446817731,"controllingNetIncome":-16121375726,"ebitda":-3841337070,"fcff":-2270362748,"cfo":null,"capex":442640072,"totalAssets":78983799744,"totalLiabilities":29515942761,"totalEquity":49467856983,"cash":2165409211,"totalDebt":7814921632},{"fiscalYear":2020,"statement":"연결","revenue":40204856338,"operatingIncome":-307456766,"netIncome":-9663467640,"controllingNetIncome":-9502196477,"ebitda":-33783947,"fcff":-620013252,"cfo":-673280426,"capex":83742291,"totalAssets":71872949204,"totalLiabilities":31372361377,"totalEquity":40500587827,"cash":3207244158,"totalDebt":17257928073},{"fiscalYear":2021,"statement":"연결","revenue":21515302872,"operatingIncome":-7802164718,"netIncome":28441564359,"controllingNetIncome":28773379095,"ebitda":-7564045656,"fcff":-2417546174,"cfo":-2740344719,"capex":113434154,"totalAssets":84497178890,"totalLiabilities":18203048536,"totalEquity":66294130354,"cash":6210962139,"totalDebt":3653823815},{"fiscalYear":2022,"statement":"별도","revenue":5475493823,"operatingIncome":-12084881499,"netIncome":-11099128736,"controllingNetIncome":-11133237566,"ebitda":-11757026555,"fcff":-22063621607,"cfo":-18533256183,"capex":3539796035,"totalAssets":61796349256,"totalLiabilities":4667670212,"totalEquity":57128679044,"cash":5080464751,"totalDebt":119905036},{"fiscalYear":2023,"statement":"별도","revenue":4646744806,"operatingIncome":-11567051829,"netIncome":-15290002575,"controllingNetIncome":-15290002575,"ebitda":-11046109960,"fcff":428089747,"cfo":485039298,"capex":57989762,"totalAssets":45206451601,"totalLiabilities":3367775132,"totalEquity":41838676469,"cash":11721637797,"totalDebt":156252232},{"fiscalYear":2024,"statement":"연결","revenue":4824963916,"operatingIncome":-10510905449,"netIncome":-17908913885,"controllingNetIncome":-16928768652,"ebitda":-10295486508,"fcff":-9900159930,"cfo":-9577366297,"capex":442937365,"totalAssets":58139774712,"totalLiabilities":13124140949,"totalEquity":45015633763,"cash":4009442325,"totalDebt":8001701542},{"fiscalYear":2025,"statement":"별도","revenue":24004458754,"operatingIncome":-5908661823,"netIncome":-22406418047,"controllingNetIncome":-22307930724,"ebitda":-5547896400,"fcff":-8712774337,"cfo":-9111020928,"capex":115269496,"totalAssets":77532839296,"totalLiabilities":39486940212,"totalEquity":38045899084,"cash":1121419694,"totalDebt":13921024238}],"quarterly":[{"stockCode":"069920","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":5997605605,"operatingIncome":1125588794,"netIncome":2537901138,"prevYearRevenue":1336889934,"prevYearOperatingIncome":-2756490832,"prevYearNetIncome":-4418251486,"source":"11014","updatedAt":"2026-08-26T22:35:31.496Z"},{"stockCode":"069920","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":16096175429,"operatingIncome":-3665417733,"netIncome":-18739548479,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:35:31.500Z"},{"stockCode":"069920","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":21127345505,"operatingIncome":-478810178,"netIncome":-204509710,"prevYearRevenue":1090009475,"prevYearOperatingIncome":-1948598432,"prevYearNetIncome":-2722471506,"source":"11013","updatedAt":"2026-08-26T22:35:30.973Z"},{"stockCode":"069920","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":24026872183,"operatingIncome":-674305977,"netIncome":-549338270,"prevYearRevenue":574387097,"prevYearOperatingIncome":139058152,"prevYearNetIncome":-3482299200,"source":"11012","updatedAt":"2026-08-26T22:35:31.243Z"}]}