{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/084680","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":"084680","name":"이월드","market":"KOSPI","sector":"귀금속 및 장신용품 제조업","lastPrice":532,"marketCap":75440894676,"sharesOutstanding":141806193,"asOf":"2026-09-26T15:09:35.422Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.35,"psr":0.85,"evEbitda":9.83,"ev":181755940231,"fcff":8827147774,"fcffYield":0.0486,"roe":-0.083,"revenueGrowth":{"y1":-0.1819,"y3":-0.1114,"y5":-0.0756},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.145Z"},"price":{"high52w":1985,"low52w":434,"fromHigh":-0.732,"returns":[{"label":"1개월","value":-0.0093},{"label":"3개월","value":-0.4986},{"label":"6개월","value":-0.6629},{"label":"1년","value":-0.6349},{"label":"3년","value":-0.5879},{"label":"5년","value":-0.8019}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":33574122681,"operatingIncome":4576440203,"netIncome":9294039772,"controllingNetIncome":null,"ebitda":null,"fcff":null,"cfo":null,"capex":3029265271,"totalAssets":263577736900,"totalLiabilities":99586928145,"totalEquity":163990808755,"cash":5603015165,"totalDebt":60000000000},{"fiscalYear":2019,"statement":"별도","revenue":183199029146,"operatingIncome":17433450209,"netIncome":12866243276,"controllingNetIncome":null,"ebitda":null,"fcff":14863184526,"cfo":18283849640,"capex":5053438238,"totalAssets":481844099742,"totalLiabilities":94805649072,"totalEquity":387038450670,"cash":24227265229,"totalDebt":39716963430},{"fiscalYear":2020,"statement":"별도","revenue":131483804560,"operatingIncome":-14087152320,"netIncome":-15416352044,"controllingNetIncome":null,"ebitda":-9438139901,"fcff":-236537797,"cfo":1335652446,"capex":2616058107,"totalAssets":447853889847,"totalLiabilities":85228986991,"totalEquity":362624902856,"cash":4020471243,"totalDebt":38234104717},{"fiscalYear":2021,"statement":"별도","revenue":125777554615,"operatingIncome":1934269007,"netIncome":-13811440442,"controllingNetIncome":null,"ebitda":8237793107,"fcff":17651788253,"cfo":19034375123,"capex":2840772484,"totalAssets":433174725941,"totalLiabilities":194324047779,"totalEquity":238850678162,"cash":8836716944,"totalDebt":146284652018},{"fiscalYear":2022,"statement":"별도","revenue":126461962948,"operatingIncome":14610430386,"netIncome":5633003780,"controllingNetIncome":null,"ebitda":21319062410,"fcff":11828896069,"cfo":16437825311,"capex":8784271564,"totalAssets":431705014700,"totalLiabilities":185352588241,"totalEquity":246352426459,"cash":8838820904,"totalDebt":140864940896},{"fiscalYear":2023,"statement":"별도","revenue":115275724966,"operatingIncome":7922828646,"netIncome":-9443187616,"controllingNetIncome":null,"ebitda":21233409038,"fcff":6840835074,"cfo":11699107340,"capex":9038789711,"totalAssets":421666523743,"totalLiabilities":186383287497,"totalEquity":235283236246,"cash":4669876522,"totalDebt":4092584847},{"fiscalYear":2024,"statement":"별도","revenue":108453970504,"operatingIncome":-419841181,"netIncome":-20603307218,"controllingNetIncome":null,"ebitda":null,"fcff":1080722374,"cfo":5750985631,"capex":12075154686,"totalAssets":426903853313,"totalLiabilities":192613813274,"totalEquity":234290040039,"cash":919555823,"totalDebt":2772535498},{"fiscalYear":2025,"statement":"별도","revenue":88727496688,"operatingIncome":-3177099947,"netIncome":-18636720380,"controllingNetIncome":null,"ebitda":18493677830,"fcff":8827147774,"cfo":5991972162,"capex":2854781885,"totalAssets":405276070976,"totalLiabilities":190430900842,"totalEquity":214845170134,"cash":1878642104,"totalDebt":108193687659}],"quarterly":[{"stockCode":"084680","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":19947427110,"operatingIncome":-1384662144,"netIncome":-2584762228,"prevYearRevenue":21664789205,"prevYearOperatingIncome":-2780150985,"prevYearNetIncome":-5054723433,"source":"11014","updatedAt":"2026-08-26T22:28:03.510Z"},{"stockCode":"084680","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":25725934291,"operatingIncome":256307360,"netIncome":-10363825211,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:28:03.514Z"},{"stockCode":"084680","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":23267911063,"operatingIncome":245229368,"netIncome":-1726957417,"prevYearRevenue":18880616181,"prevYearOperatingIncome":-2433988483,"prevYearNetIncome":-5198200472,"source":"11013","updatedAt":"2026-08-26T22:28:02.708Z"},{"stockCode":"084680","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":29177807829,"operatingIncome":2482286255,"netIncome":307273099,"prevYearRevenue":24173519106,"prevYearOperatingIncome":385243320,"prevYearNetIncome":-489932469,"source":"11012","updatedAt":"2026-08-26T22:28:02.994Z"}]}