{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/087600","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":"087600","name":"픽셀플러스","market":"KOSDAQ","sector":"전자부품 제조업","lastPrice":3995,"marketCap":32625399210,"sharesOutstanding":8166558,"asOf":"2026-09-26T15:09:35.426Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.39,"psr":0.76,"evEbitda":null,"ev":36520298290,"fcff":2201564304,"fcffYield":0.0603,"roe":-0.0383,"revenueGrowth":{"y1":-0.2015,"y3":-0.1209,"y5":0.0179},"operatingIncomeGrowth":{"y1":-7.6521,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.452Z"},"price":{"high52w":7800,"low52w":3720,"fromHigh":-0.4878,"returns":[{"label":"1개월","value":0.0283},{"label":"3개월","value":0.0063},{"label":"6개월","value":-0.3699},{"label":"1년","value":-0.3787},{"label":"3년","value":-0.3546},{"label":"5년","value":-0.5294}]},"dividends":[{"fiscalYear":2022,"dps":50,"yieldPct":0.64,"payoutPct":128.5},{"fiscalYear":2018,"dps":100,"yieldPct":1.63,"payoutPct":7.29},{"fiscalYear":2017,"dps":100,"yieldPct":1,"payoutPct":3.14}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":37849985712,"operatingIncome":-9428069686,"netIncome":-9504672687,"controllingNetIncome":null,"ebitda":-7919178153,"fcff":-16722326970,"cfo":-7616706961,"capex":9105620009,"totalAssets":89851738438,"totalLiabilities":4632283170,"totalEquity":85219455268,"cash":8901118691,"totalDebt":null},{"fiscalYear":2019,"statement":"별도","revenue":35347030390,"operatingIncome":-8347274888,"netIncome":-6142136109,"controllingNetIncome":null,"ebitda":-7100371577,"fcff":-1972852320,"cfo":-1573692613,"capex":441086679,"totalAssets":83360690059,"totalLiabilities":5593490611,"totalEquity":77767199448,"cash":5818774429,"totalDebt":668199845},{"fiscalYear":2020,"statement":"별도","revenue":39080596994,"operatingIncome":974049224,"netIncome":3981554021,"controllingNetIncome":null,"ebitda":2109882887,"fcff":-814232806,"cfo":1960042084,"capex":2774274890,"totalAssets":86460332117,"totalLiabilities":6031935648,"totalEquity":80428396469,"cash":19433574775,"totalDebt":753386074},{"fiscalYear":2021,"statement":"별도","revenue":50603998186,"operatingIncome":3350669414,"netIncome":3746156315,"controllingNetIncome":null,"ebitda":4306450013,"fcff":-16498377784,"cfo":-9956120852,"capex":6595144732,"totalAssets":92621023230,"totalLiabilities":8299187127,"totalEquity":84321836103,"cash":7305546984,"totalDebt":1267725529},{"fiscalYear":2022,"statement":"별도","revenue":62862344389,"operatingIncome":2905270079,"netIncome":247812458,"controllingNetIncome":null,"ebitda":3761823809,"fcff":-6324976440,"cfo":1296653396,"capex":7686671093,"totalAssets":94913678512,"totalLiabilities":10225676610,"totalEquity":84688001902,"cash":8580514803,"totalDebt":5145245275},{"fiscalYear":2023,"statement":"별도","revenue":50670581353,"operatingIncome":-6280835584,"netIncome":-429659133,"controllingNetIncome":null,"ebitda":-5323701052,"fcff":-4992083952,"cfo":11383483742,"capex":16530462666,"totalAssets":105765842613,"totalLiabilities":21756253350,"totalEquity":84009589263,"cash":12764631971,"totalDebt":14687340460},{"fiscalYear":2024,"statement":"별도","revenue":53481912534,"operatingIncome":846348242,"netIncome":3473100186,"controllingNetIncome":null,"ebitda":3051986943,"fcff":-19067076260,"cfo":-340962570,"capex":19009408513,"totalAssets":106294255002,"totalLiabilities":18703864916,"totalEquity":87590390086,"cash":5514877587,"totalDebt":14110425605},{"fiscalYear":2025,"statement":"별도","revenue":42707711339,"operatingIncome":-5629969304,"netIncome":-3298324515,"controllingNetIncome":null,"ebitda":-3339347555,"fcff":2201564304,"cfo":2954634808,"capex":1013647499,"totalAssets":106988345927,"totalLiabilities":22286170747,"totalEquity":84702175180,"cash":12967000746,"totalDebt":16861899826}],"quarterly":[{"stockCode":"087600","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":11793199809,"operatingIncome":353635124,"netIncome":467271458,"prevYearRevenue":12720960295,"prevYearOperatingIncome":328742700,"prevYearNetIncome":951604712,"source":"11014","updatedAt":"2026-08-26T22:33:03.909Z"},{"stockCode":"087600","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":10917705752,"operatingIncome":-2868537738,"netIncome":-606013342,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:33:03.912Z"},{"stockCode":"087600","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":12143258733,"operatingIncome":-2045860145,"netIncome":-1144430927,"prevYearRevenue":10646086575,"prevYearOperatingIncome":-886234159,"prevYearNetIncome":-835618444,"source":"11013","updatedAt":"2026-08-26T22:33:03.375Z"},{"stockCode":"087600","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":11844330572,"operatingIncome":-1988825129,"netIncome":-1951271147,"prevYearRevenue":9350719203,"prevYearOperatingIncome":-2228832531,"prevYearNetIncome":-2323964187,"source":"11012","updatedAt":"2026-08-26T22:33:03.647Z"}]}