{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/078890","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":"078890","name":"가온그룹","market":"KOSDAQ","sector":"통신 및 방송 장비 제조업","lastPrice":4455,"marketCap":82083121065,"sharesOutstanding":18424943,"asOf":"2026-09-26T15:09:35.415Z"},"valuation":{"fiscalYear":2025,"per":12.33,"perTtm":17.63,"ttmPeriod":"25Q3~26Q2","pbr":0.64,"psr":0.16,"evEbitda":9.92,"ev":200083091887,"fcff":-2123320426,"fcffYield":-0.0106,"roe":0.0535,"revenueGrowth":{"y1":0.0576,"y3":-0.0539,"y5":0.0139},"operatingIncomeGrowth":{"y1":null,"y3":-0.0444,"y5":0.0622},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.796Z"},"price":{"high52w":10390,"low52w":3260,"fromHigh":-0.5712,"returns":[{"label":"1개월","value":0.0206},{"label":"3개월","value":0},{"label":"6개월","value":-0.2398},{"label":"1년","value":0.1151},{"label":"3년","value":-0.4036},{"label":"5년","value":-0.699}]},"dividends":[{"fiscalYear":2025,"dps":70,"yieldPct":1,"payoutPct":18.97},{"fiscalYear":2023,"dps":30,"yieldPct":0.6,"payoutPct":-2.56},{"fiscalYear":2022,"dps":100,"yieldPct":1.4,"payoutPct":13.95},{"fiscalYear":2021,"dps":100,"yieldPct":0.6,"payoutPct":8.07},{"fiscalYear":2020,"dps":50,"yieldPct":0.8,"payoutPct":36.05},{"fiscalYear":2019,"dps":100,"yieldPct":1.2,"payoutPct":8.06},{"fiscalYear":2018,"dps":100,"yieldPct":1.2,"payoutPct":27.5},{"fiscalYear":2017,"dps":120,"yieldPct":1,"payoutPct":22.8}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":609809064961,"operatingIncome":9348040080,"netIncome":5173366504,"controllingNetIncome":5142415139,"ebitda":13035166733,"fcff":-77898625877,"cfo":-75489893870,"capex":4184470066,"totalAssets":325750422875,"totalLiabilities":188166797699,"totalEquity":137583625176,"cash":16680056977,"totalDebt":109740922005},{"fiscalYear":2019,"statement":"연결","revenue":601042248432,"operatingIncome":29092560225,"netIncome":17797830006,"controllingNetIncome":17960205150,"ebitda":32327888510,"fcff":44558518504,"cfo":43685139793,"capex":2492943036,"totalAssets":307629967181,"totalLiabilities":151716658422,"totalEquity":155913308759,"cash":27993581194,"totalDebt":80053469805},{"fiscalYear":2020,"statement":"연결","revenue":483135943197,"operatingIncome":9262959551,"netIncome":1996606422,"controllingNetIncome":2927488101,"ebitda":13041289689,"fcff":41185315105,"cfo":46075442903,"capex":6922649455,"totalAssets":330535631665,"totalLiabilities":172111529171,"totalEquity":158424102494,"cash":69992641940,"totalDebt":88242559036},{"fiscalYear":2021,"statement":"연결","revenue":533118640853,"operatingIncome":28380970996,"netIncome":18805853948,"controllingNetIncome":21353896532,"ebitda":33119984037,"fcff":-40554370897,"cfo":-35863396313,"capex":5717195100,"totalAssets":383404843014,"totalLiabilities":200681768277,"totalEquity":182723074737,"cash":46511807542,"totalDebt":93052448264},{"fiscalYear":2022,"statement":"연결","revenue":611235272392,"operatingIncome":14355003664,"netIncome":11028897728,"controllingNetIncome":10862045551,"ebitda":18594210789,"fcff":-25353381750,"cfo":-23185802374,"capex":4936417408,"totalAssets":432133526788,"totalLiabilities":244055437441,"totalEquity":188078089347,"cash":62165119213,"totalDebt":113793745626},{"fiscalYear":2023,"statement":"연결","revenue":536374631144,"operatingIncome":-18858458417,"netIncome":-18630121481,"controllingNetIncome":-17431631511,"ebitda":null,"fcff":-46709084246,"cfo":-47618616570,"capex":6236681046,"totalAssets":488207171330,"totalLiabilities":315920374330,"totalEquity":172286797000,"cash":59180722203,"totalDebt":156574618291},{"fiscalYear":2024,"statement":"연결","revenue":489342386438,"operatingIncome":-41889972825,"netIncome":-56081780766,"controllingNetIncome":-54127200325,"ebitda":-41041451727,"fcff":37392192930,"cfo":41453946828,"capex":12828647558,"totalAssets":448565928708,"totalLiabilities":333668246254,"totalEquity":114897682454,"cash":83504525840,"totalDebt":190198390923},{"fiscalYear":2025,"statement":"연결","revenue":517549509670,"operatingIncome":12525753701,"netIncome":5805294229,"controllingNetIncome":6657336368,"ebitda":20176940713,"fcff":-2123320426,"cfo":2181772452,"capex":11143093321,"totalAssets":400370260910,"totalLiabilities":277814924388,"totalEquity":122555336522,"cash":38872856538,"totalDebt":156872827360}],"quarterly":[{"stockCode":"078890","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":115734497066,"operatingIncome":2088783586,"netIncome":-9502524347,"prevYearRevenue":115104341000,"prevYearOperatingIncome":-13765570868,"prevYearNetIncome":-12702768162,"source":"11014","updatedAt":"2026-08-26T22:28:26.790Z"},{"stockCode":"078890","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":141200069507,"operatingIncome":8515044260,"netIncome":6652083753,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:28:26.793Z"},{"stockCode":"078890","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":121752985832,"operatingIncome":11299721220,"netIncome":3941633301,"prevYearRevenue":127278741953,"prevYearOperatingIncome":443361621,"prevYearNetIncome":3259616971,"source":"11013","updatedAt":"2026-08-26T22:28:26.261Z"},{"stockCode":"078890","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":127024697626,"operatingIncome":7899385852,"netIncome":3565054000,"prevYearRevenue":133336201144,"prevYearOperatingIncome":1478564234,"prevYearNetIncome":5396117852,"source":"11012","updatedAt":"2026-08-26T22:28:26.549Z"}]}