{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/084180","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":"084180","name":"수성웹툰","market":"KOSDAQ","sector":"일반 목적용 기계 제조업","lastPrice":210,"marketCap":3795599430,"sharesOutstanding":18074283,"asOf":"2026-09-26T15:09:35.422Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":null,"pbr":0.05,"psr":0.04,"evEbitda":0.03,"ev":2057851731,"fcff":10805585545,"fcffYield":5.2509,"roe":-0.3904,"revenueGrowth":{"y1":0.3523,"y3":0.2102,"y5":0.3505},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.815Z"},"price":{"high52w":3675,"low52w":134,"fromHigh":-0.9429,"returns":[{"label":"1개월","value":-0.6459},{"label":"3개월","value":-0.5922},{"label":"6개월","value":-0.8761},{"label":"1년","value":-0.9411},{"label":"3년","value":-0.9764},{"label":"5년","value":-0.9908}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":23538547834,"operatingIncome":-3971752916,"netIncome":-13506406744,"controllingNetIncome":-14460824853,"ebitda":-3796296020,"fcff":-7135608797,"cfo":-8079078500,"capex":1036052548,"totalAssets":54015944797,"totalLiabilities":39122893544,"totalEquity":14893051253,"cash":1900236763,"totalDebt":900000000},{"fiscalYear":2019,"statement":"연결","revenue":22705956421,"operatingIncome":-1086313491,"netIncome":null,"controllingNetIncome":-1680602049,"ebitda":null,"fcff":-5669761150,"cfo":-4163750396,"capex":3922830727,"totalAssets":47293761688,"totalLiabilities":31024932551,"totalEquity":16268829137,"cash":2005506054,"totalDebt":18261553342},{"fiscalYear":2020,"statement":"연결","revenue":20651323502,"operatingIncome":-737302916,"netIncome":null,"controllingNetIncome":0,"ebitda":-671657651,"fcff":-624930447,"cfo":-646352577,"capex":1914634533,"totalAssets":52378668049,"totalLiabilities":32849844903,"totalEquity":19528823146,"cash":5913456258,"totalDebt":27093693016},{"fiscalYear":2021,"statement":"연결","revenue":35944237762,"operatingIncome":-479149911,"netIncome":null,"controllingNetIncome":-9519877491,"ebitda":null,"fcff":-5149496151,"cfo":-4795946374,"capex":2133073843,"totalAssets":93273933590,"totalLiabilities":55553033771,"totalEquity":37720899819,"cash":6378397442,"totalDebt":31171534216},{"fiscalYear":2022,"statement":"연결","revenue":52344332244,"operatingIncome":-4322058163,"netIncome":null,"controllingNetIncome":-6978949487,"ebitda":-2656112037,"fcff":-5686261934,"cfo":-7790962985,"capex":300832769,"totalAssets":98781403043,"totalLiabilities":48645637196,"totalEquity":50135765847,"cash":18188708762,"totalDebt":27731139302},{"fiscalYear":2023,"statement":"연결","revenue":41276921129,"operatingIncome":-4094670678,"netIncome":null,"controllingNetIncome":-7265442943,"ebitda":27736936987,"fcff":432081736,"cfo":-546287495,"capex":349387583,"totalAssets":149335353152,"totalLiabilities":72434715483,"totalEquity":76900637669,"cash":8320149337,"totalDebt":9055561349},{"fiscalYear":2024,"statement":"연결","revenue":68604904843,"operatingIncome":-307431976,"netIncome":null,"controllingNetIncome":-8937433180,"ebitda":null,"fcff":1804969609,"cfo":3131500690,"capex":2803776295,"totalAssets":250764027496,"totalLiabilities":111034386008,"totalEquity":139729641488,"cash":6957533864,"totalDebt":6808336243},{"fiscalYear":2025,"statement":"연결","revenue":92774434022,"operatingIncome":5213051449,"netIncome":null,"controllingNetIncome":-40097970317,"ebitda":61389713671,"fcff":10805585545,"cfo":19347230437,"capex":10665371996,"totalAssets":174035255390,"totalLiabilities":94703576466,"totalEquity":79331678924,"cash":6335396366,"totalDebt":4597648667}],"quarterly":[{"stockCode":"084180","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":30136666372,"operatingIncome":3159773076,"netIncome":null,"prevYearRevenue":12775233062,"prevYearOperatingIncome":-407677865,"prevYearNetIncome":null,"source":"11014","updatedAt":"2026-08-26T22:35:52.408Z"},{"stockCode":"084180","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":22582817188,"operatingIncome":507599800,"netIncome":null,"prevYearRevenue":23139026551,"prevYearOperatingIncome":1155701829,"prevYearNetIncome":null,"source":"11013","updatedAt":"2026-08-26T22:35:51.915Z"},{"stockCode":"084180","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":24660764429,"operatingIncome":1829944716,"netIncome":831587062,"prevYearRevenue":23612862718,"prevYearOperatingIncome":1024645084,"prevYearNetIncome":759620856,"source":"11012","updatedAt":"2026-08-26T22:35:52.171Z"}]}