{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/082920","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":"082920","name":"비츠로셀","market":"KOSDAQ","sector":"일차전지 및 이차전지 제조업","lastPrice":29000,"marketCap":1309044833000,"sharesOutstanding":45139477,"asOf":"2026-09-26T15:09:35.420Z"},"valuation":{"fiscalYear":2025,"per":23,"perTtm":18.36,"ttmPeriod":"25Q3~26Q2","pbr":3.96,"psr":5.39,"evEbitda":null,"ev":1288290694833,"fcff":52305562948,"fcffYield":0.0406,"roe":0.1856,"revenueGrowth":{"y1":0.1533,"y3":0.1991,"y5":0.1652},"operatingIncomeGrowth":{"y1":0.3344,"y3":0.3394,"y5":0.3071},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.344Z"},"price":{"high52w":64100,"low52w":11779.714,"fromHigh":-0.5476,"returns":[{"label":"1개월","value":-0.0068},{"label":"3개월","value":-0.2152},{"label":"6개월","value":-0.1655},{"label":"1년","value":1.1311},{"label":"3년","value":2.2296},{"label":"5년","value":2.7184}]},"dividends":[{"fiscalYear":2025,"dps":260,"yieldPct":1.4,"payoutPct":20.5},{"fiscalYear":2024,"dps":460,"yieldPct":2.2,"payoutPct":20.2},{"fiscalYear":2023,"dps":250,"yieldPct":1.5,"payoutPct":15.3},{"fiscalYear":2022,"dps":200,"yieldPct":1.5,"payoutPct":18.3},{"fiscalYear":2021,"dps":150,"yieldPct":1.1,"payoutPct":18.8},{"fiscalYear":2020,"dps":120,"yieldPct":0.7,"payoutPct":18.3},{"fiscalYear":2019,"dps":0,"yieldPct":0.7,"payoutPct":10.7}],"annual":[{"fiscalYear":2015,"statement":"연결","revenue":82163325743,"operatingIncome":10821849949,"netIncome":null,"controllingNetIncome":10078315002,"ebitda":14351764057,"fcff":11721411716,"cfo":16029409784,"capex":4343774171,"totalAssets":97993819940,"totalLiabilities":22545694797,"totalEquity":75448125143,"cash":10298471157,"totalDebt":2370823696},{"fiscalYear":2016,"statement":"연결","revenue":91020079291,"operatingIncome":16103779497,"netIncome":null,"controllingNetIncome":14134494410,"ebitda":20871869169,"fcff":1043786505,"cfo":6425415343,"capex":5408765056,"totalAssets":113890699792,"totalLiabilities":23456700077,"totalEquity":90433999715,"cash":7170865259,"totalDebt":1643682036},{"fiscalYear":2017,"statement":"연결","revenue":25219178682,"operatingIncome":359268768,"netIncome":1234064474,"controllingNetIncome":1234064474,"ebitda":2850122569,"fcff":-3884380908,"cfo":31503413717,"capex":35404915977,"totalAssets":132776270041,"totalLiabilities":24761226077,"totalEquity":108015043964,"cash":21150351832,"totalDebt":3513964132},{"fiscalYear":2018,"statement":"연결","revenue":112596989766,"operatingIncome":19638368593,"netIncome":15371863197,"controllingNetIncome":15371863197,"ebitda":26982257775,"fcff":9397780891,"cfo":17085684432,"capex":7724119791,"totalAssets":145252936773,"totalLiabilities":24901220553,"totalEquity":120351716220,"cash":3827425913,"totalDebt":1014861785},{"fiscalYear":2019,"statement":"연결","revenue":133438198953,"operatingIncome":25333744961,"netIncome":20081747481,"controllingNetIncome":20081747481,"ebitda":35019339125,"fcff":20184342088,"cfo":26401539290,"capex":6257372764,"totalAssets":163957501704,"totalLiabilities":22512356564,"totalEquity":141445145140,"cash":10690478942,"totalDebt":1513990301},{"fiscalYear":2020,"statement":"연결","revenue":113179916874,"operatingIncome":18157419132,"netIncome":14129260569,"controllingNetIncome":14129260569,"ebitda":27891708989,"fcff":24355932431,"cfo":24445449911,"capex":185851030,"totalAssets":188283778513,"totalLiabilities":32439065970,"totalEquity":155844712543,"cash":37866839849,"totalDebt":17889807311},{"fiscalYear":2021,"statement":"연결","revenue":113249924593,"operatingIncome":17422339204,"netIncome":17021473137,"controllingNetIncome":17021473137,"ebitda":27805824517,"fcff":20070025417,"cfo":25156496971,"capex":5163290297,"totalAssets":206247203936,"totalLiabilities":39504964163,"totalEquity":166742239773,"cash":18407437442,"totalDebt":661981337},{"fiscalYear":2022,"statement":"연결","revenue":140980940372,"operatingIncome":28825464743,"netIncome":23111882465,"controllingNetIncome":23111882465,"ebitda":39665035021,"fcff":21169107818,"cfo":26499147888,"capex":5424235744,"totalAssets":237181520633,"totalLiabilities":51477370738,"totalEquity":185704149895,"cash":46550174557,"totalDebt":726580744},{"fiscalYear":2023,"statement":"연결","revenue":176220480964,"operatingIncome":37690323911,"netIncome":36054568905,"controllingNetIncome":null,"ebitda":49759379421,"fcff":29058914590,"cfo":38803959577,"capex":10263738778,"totalAssets":256291153047,"totalLiabilities":24544935080,"totalEquity":231746217967,"cash":35565396775,"totalDebt":4132140532},{"fiscalYear":2024,"statement":"연결","revenue":210779361832,"operatingIncome":51910636695,"netIncome":51260348099,"controllingNetIncome":null,"ebitda":64687591939,"fcff":55837687802,"cfo":59770374275,"capex":4088199681,"totalAssets":317852058044,"totalLiabilities":34838584936,"totalEquity":283013473108,"cash":27993082655,"totalDebt":240234750},{"fiscalYear":2025,"statement":"연결","revenue":243082541135,"operatingIncome":69267801066,"netIncome":56924763449,"controllingNetIncome":null,"ebitda":null,"fcff":52305562948,"cfo":63585597685,"capex":11427448872,"totalAssets":370836626050,"totalLiabilities":40346755319,"totalEquity":330489870731,"cash":24374505835,"totalDebt":3620367668}],"quarterly":[{"stockCode":"082920","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":55346055769,"operatingIncome":16733041947,"netIncome":15819417196,"prevYearRevenue":48793477490,"prevYearOperatingIncome":12124849991,"prevYearNetIncome":8136622715,"source":"11014","updatedAt":"2026-08-26T22:20:19.220Z"},{"stockCode":"082920","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":77281683141,"operatingIncome":21329270417,"netIncome":17947193987,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:20:19.223Z"},{"stockCode":"082920","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":68267682901,"operatingIncome":20279415978,"netIncome":20229358825,"prevYearRevenue":53941375434,"prevYearOperatingIncome":15074283075,"prevYearNetIncome":12995327921,"source":"11013","updatedAt":"2026-08-26T22:20:18.695Z"},{"stockCode":"082920","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":76169280100,"operatingIncome":18761776785,"netIncome":17302140015,"prevYearRevenue":56513426791,"prevYearOperatingIncome":16131205627,"prevYearNetIncome":10162824345,"source":"11012","updatedAt":"2026-08-26T22:20:18.965Z"}]}