{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/078130","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":"078130","name":"국일제지","market":"KOSDAQ","sector":"기타 종이 및 판지 제품 제조업","lastPrice":3470,"marketCap":391209836890,"sharesOutstanding":112740587,"asOf":"2026-09-26T15:09:35.414Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":3.26,"psr":5.77,"evEbitda":77.78,"ev":384207094410,"fcff":-16677353820,"fcffYield":-0.0434,"roe":-0.0153,"revenueGrowth":{"y1":0.2026,"y3":-0.1554,"y5":-0.0749},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.376Z"},"price":{"high52w":4235,"low52w":2441.4907,"fromHigh":-0.1806,"returns":[{"label":"1개월","value":-0.0128},{"label":"3개월","value":-0.108},{"label":"6개월","value":0.2208},{"label":"1년","value":-0.1189},{"label":"3년","value":-0.5132},{"label":"5년","value":-0.9292}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":48707045131,"operatingIncome":366361934,"netIncome":-2257233185,"controllingNetIncome":null,"ebitda":1680482971,"fcff":-10770562722,"cfo":-5127832761,"capex":6754584863,"totalAssets":113718998918,"totalLiabilities":57989270348,"totalEquity":55729728570,"cash":2223063410,"totalDebt":40454764758},{"fiscalYear":2019,"statement":"연결","revenue":83852676179,"operatingIncome":723730773,"netIncome":-38326422004,"controllingNetIncome":-38326422004,"ebitda":3029572887,"fcff":-3401535195,"cfo":-1753091116,"capex":3020243898,"totalAssets":125508720418,"totalLiabilities":81512674093,"totalEquity":43996046325,"cash":4134545396,"totalDebt":33783514690},{"fiscalYear":2020,"statement":"연결","revenue":100061025728,"operatingIncome":442998783,"netIncome":-475294116,"controllingNetIncome":-475294116,"ebitda":2915112776,"fcff":2223977492,"cfo":6091176981,"capex":4586205120,"totalAssets":127319695801,"totalLiabilities":58103461889,"totalEquity":69216233912,"cash":3360528603,"totalDebt":29929358255},{"fiscalYear":2021,"statement":"연결","revenue":95450777784,"operatingIncome":-6274654866,"netIncome":-8235569552,"controllingNetIncome":-8235569552,"ebitda":-3722711008,"fcff":-11765309680,"cfo":-9904542481,"capex":2537752234,"totalAssets":141109203304,"totalLiabilities":73386346414,"totalEquity":67722856890,"cash":8401511270,"totalDebt":37650789019},{"fiscalYear":2022,"statement":"연결","revenue":112499512605,"operatingIncome":-11050253296,"netIncome":-18540141851,"controllingNetIncome":-18540141851,"ebitda":-8321392214,"fcff":-12225208896,"cfo":-11503081747,"capex":1652161596,"totalAssets":130896954564,"totalLiabilities":81889635739,"totalEquity":49007318825,"cash":1214793847,"totalDebt":36160004490},{"fiscalYear":2023,"statement":"연결","revenue":80712561700,"operatingIncome":-7440382730,"netIncome":-21279286741,"controllingNetIncome":-21279286741,"ebitda":null,"fcff":-107080473,"cfo":-906524342,"capex":112540000,"totalAssets":224817473739,"totalLiabilities":87075753737,"totalEquity":137741720002,"cash":102960174548,"totalDebt":24103997871},{"fiscalYear":2024,"statement":"연결","revenue":56365160891,"operatingIncome":-1288922457,"netIncome":-13011937220,"controllingNetIncome":-2135897985,"ebitda":31921024483,"fcff":-12110291823,"cfo":-13512086930,"capex":1765344466,"totalAssets":142417007318,"totalLiabilities":19437928479,"totalEquity":122979078839,"cash":17023776199,"totalDebt":156836168},{"fiscalYear":2025,"statement":"연결","revenue":67784821286,"operatingIncome":-495084519,"netIncome":-1856726767,"controllingNetIncome":null,"ebitda":4939364567,"fcff":-16677353820,"cfo":3589931935,"capex":20275399612,"totalAssets":133849225665,"totalLiabilities":13974548769,"totalEquity":119874676896,"cash":7152895313,"totalDebt":150152833}],"quarterly":[{"stockCode":"078130","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":15769951466,"operatingIncome":25599854,"netIncome":-456276913,"prevYearRevenue":15920039767,"prevYearOperatingIncome":-285373169,"prevYearNetIncome":-1828375527,"source":"11014","updatedAt":"2026-08-26T22:22:17.978Z"},{"stockCode":"078130","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":14969685137,"operatingIncome":-601132267,"netIncome":-3481405389,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:22:17.981Z"},{"stockCode":"078130","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":16724675118,"operatingIncome":-503754221,"netIncome":-358542940,"prevYearRevenue":18679813549,"prevYearOperatingIncome":135916326,"prevYearNetIncome":275520027,"source":"11013","updatedAt":"2026-08-26T22:22:17.437Z"},{"stockCode":"078130","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":15252420662,"operatingIncome":-199968616,"netIncome":-208086609,"prevYearRevenue":18365371134,"prevYearOperatingIncome":-55468432,"prevYearNetIncome":1805435508,"source":"11012","updatedAt":"2026-08-26T22:22:17.696Z"}]}