{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/083650","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":"083650","name":"비에이치아이","market":"KOSDAQ","sector":"일반 목적용 기계 제조업","lastPrice":64300,"marketCap":1989723312500,"sharesOutstanding":30944375,"asOf":"2026-09-26T15:09:35.421Z"},"valuation":{"fiscalYear":2025,"per":30.52,"perTtm":38.23,"ttmPeriod":"25Q3~26Q2","pbr":11.2,"psr":2.57,"evEbitda":22.53,"ev":1930741258042,"fcff":98827410369,"fcffYield":0.0512,"roe":0.4436,"revenueGrowth":{"y1":0.9126,"y3":0.3284,"y5":0.2603},"operatingIncomeGrowth":{"y1":2.443,"y3":1.1038,"y5":0.4629},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.814Z"},"price":{"high52w":109500,"low52w":34600,"fromHigh":-0.4128,"returns":[{"label":"1개월","value":0.0047},{"label":"3개월","value":0.3122},{"label":"6개월","value":-0.3217},{"label":"1년","value":0.3354},{"label":"3년","value":6.8034},{"label":"5년","value":12.9783}]},"dividends":[],"annual":[{"fiscalYear":2015,"statement":"연결","revenue":356421040708,"operatingIncome":-41055525898,"netIncome":-67238346991,"controllingNetIncome":-67842824233,"ebitda":null,"fcff":null,"cfo":25095606210,"capex":null,"totalAssets":455429507194,"totalLiabilities":366466378994,"totalEquity":88963128200,"cash":12621368851,"totalDebt":236237593084},{"fiscalYear":2016,"statement":"연결","revenue":313183103649,"operatingIncome":14941849222,"netIncome":10130283358,"controllingNetIncome":10181723104,"ebitda":null,"fcff":null,"cfo":14741434006,"capex":null,"totalAssets":446434441102,"totalLiabilities":346745170421,"totalEquity":99689270681,"cash":9898953018,"totalDebt":216920579307},{"fiscalYear":2017,"statement":"연결","revenue":325171694193,"operatingIncome":19136168400,"netIncome":8144625909,"controllingNetIncome":8146593037,"ebitda":21801729639,"fcff":31357368050,"cfo":24894223552,"capex":2070081073,"totalAssets":423367351204,"totalLiabilities":311495118299,"totalEquity":111872232905,"cash":13786560328,"totalDebt":205098316790},{"fiscalYear":2018,"statement":"연결","revenue":211817909615,"operatingIncome":-23256647667,"netIncome":-29627450014,"controllingNetIncome":-29630899088,"ebitda":-13821661462,"fcff":23709385618,"cfo":18979939700,"capex":1991267408,"totalAssets":365363944989,"totalLiabilities":281397190324,"totalEquity":83966754665,"cash":6513154327,"totalDebt":177059845728},{"fiscalYear":2019,"statement":"연결","revenue":222852343658,"operatingIncome":-12462464383,"netIncome":-14779295786,"controllingNetIncome":-14780878331,"ebitda":-5167281892,"fcff":23301287827,"cfo":18112259097,"capex":1613252823,"totalAssets":370163701176,"totalLiabilities":300304115323,"totalEquity":69859585853,"cash":15083342049,"totalDebt":175312071615},{"fiscalYear":2020,"statement":"연결","revenue":243441146415,"operatingIncome":11266365360,"netIncome":4562461317,"controllingNetIncome":4534442600,"ebitda":null,"fcff":5743697510,"cfo":3501812527,"capex":4285798610,"totalAssets":394304279849,"totalLiabilities":296202814600,"totalEquity":98101465249,"cash":22006194065,"totalDebt":176448165175},{"fiscalYear":2021,"statement":"연결","revenue":234883716342,"operatingIncome":-30610880045,"netIncome":-34587106118,"controllingNetIncome":-34575469862,"ebitda":-22497817904,"fcff":-13036544472,"cfo":-17568809782,"capex":1201804404,"totalAssets":390239232336,"totalLiabilities":325836039640,"totalEquity":64403192696,"cash":11024894569,"totalDebt":190825300584},{"fiscalYear":2022,"statement":"연결","revenue":330197109400,"operatingIncome":8108054114,"netIncome":-19117755790,"controllingNetIncome":-19121575315,"ebitda":19344849579,"fcff":20940372135,"cfo":15242141340,"capex":1517124320,"totalAssets":449374334319,"totalLiabilities":399835782572,"totalEquity":49538551747,"cash":23603234432,"totalDebt":211966957144},{"fiscalYear":2023,"statement":"연결","revenue":367399208640,"operatingIncome":15086698166,"netIncome":7463782053,"controllingNetIncome":7512553382,"ebitda":25307002685,"fcff":47726622841,"cfo":43715223925,"capex":4540429340,"totalAssets":425449541558,"totalLiabilities":351746541706,"totalEquity":73702999852,"cash":13872465813,"totalDebt":42733999401},{"fiscalYear":2024,"statement":"연결","revenue":404741038609,"operatingIncome":21927258374,"netIncome":19585052430,"controllingNetIncome":19600986367,"ebitda":null,"fcff":43673759118,"cfo":39963225786,"capex":4483342683,"totalAssets":524776405785,"totalLiabilities":408329846238,"totalEquity":116446559547,"cash":17607751787,"totalDebt":1368143394},{"fiscalYear":2025,"statement":"연결","revenue":774116878915,"operatingIncome":75496618005,"netIncome":65196402061,"controllingNetIncome":65200167412,"ebitda":85704037251,"fcff":98827410369,"cfo":112298107754,"capex":18482225132,"totalAssets":830757375864,"totalLiabilities":653110981642,"totalEquity":177646394222,"cash":59951352513,"totalDebt":969298055}],"quarterly":[{"stockCode":"083650","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":204694842420,"operatingIncome":18353914794,"netIncome":11665747501,"prevYearRevenue":98231828458,"prevYearOperatingIncome":4769145826,"prevYearNetIncome":1746309208,"source":"11014","updatedAt":"2026-08-26T22:20:02.709Z"},{"stockCode":"083650","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":264848195062,"operatingIncome":24309910318,"netIncome":14962299950,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:20:02.714Z"},{"stockCode":"083650","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":280793040014,"operatingIncome":35324572220,"netIncome":5098911590,"prevYearRevenue":135274517500,"prevYearOperatingIncome":12442998715,"prevYearNetIncome":8680088857,"source":"11013","updatedAt":"2026-08-26T22:20:02.174Z"},{"stockCode":"083650","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":296273189758,"operatingIncome":45483095564,"netIncome":20318448639,"prevYearRevenue":169299323933,"prevYearOperatingIncome":20389794178,"prevYearNetIncome":29888265753,"source":"11012","updatedAt":"2026-08-26T22:20:02.433Z"}]}