{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/089970","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":"089970","name":"브이엠","market":"KOSDAQ","sector":"특수 목적용 기계 제조업","lastPrice":56600,"marketCap":1490094899000,"sharesOutstanding":26326765,"asOf":"2026-09-26T15:09:35.429Z"},"valuation":{"fiscalYear":2025,"per":58.27,"perTtm":22.59,"ttmPeriod":"25Q3~26Q2","pbr":8.41,"psr":10.32,"evEbitda":51.96,"ev":1359575947396,"fcff":9334939599,"fcffYield":0.0069,"roe":0.1696,"revenueGrowth":{"y1":1.0549,"y3":0.0071,"y5":0.0919},"operatingIncomeGrowth":{"y1":null,"y3":-0.0726,"y5":-0.0359},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.283Z"},"price":{"high52w":119700,"low52w":17420,"fromHigh":-0.5272,"returns":[{"label":"1개월","value":-0.0645},{"label":"3개월","value":-0.474},{"label":"6개월","value":0.2662},{"label":"1년","value":2.3551},{"label":"3년","value":2.4745},{"label":"5년","value":1.91}]},"dividends":[{"fiscalYear":2021,"dps":1200,"yieldPct":5.6,"payoutPct":55.6},{"fiscalYear":2020,"dps":500,"yieldPct":2.9,"payoutPct":46.6},{"fiscalYear":2018,"dps":200,"yieldPct":3.4,"payoutPct":25.3}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":61038364677,"operatingIncome":21069166030,"netIncome":17476845420,"controllingNetIncome":null,"ebitda":21424213656,"fcff":21164980744,"cfo":21972646627,"capex":807665883,"totalAssets":64674902133,"totalLiabilities":11249772771,"totalEquity":53425129362,"cash":15774132192,"totalDebt":0},{"fiscalYear":2019,"statement":"연결","revenue":59326130649,"operatingIncome":16122699346,"netIncome":14158281507,"controllingNetIncome":null,"ebitda":16515194924,"fcff":11359955492,"cfo":11804084633,"capex":461523794,"totalAssets":65533032681,"totalLiabilities":6030810791,"totalEquity":59502221890,"cash":41333483514,"totalDebt":null},{"fiscalYear":2020,"statement":"연결","revenue":93030435633,"operatingIncome":29621977771,"netIncome":23370146779,"controllingNetIncome":null,"ebitda":29849736943,"fcff":11224858607,"cfo":13011642923,"capex":1786784316,"totalAssets":118422273224,"totalLiabilities":28766182194,"totalEquity":89656091030,"cash":57253702865,"totalDebt":null},{"fiscalYear":2021,"statement":"연결","revenue":178054009170,"operatingIncome":54019004804,"netIncome":46458261444,"controllingNetIncome":null,"ebitda":null,"fcff":51521111581,"cfo":54058105115,"capex":2536993534,"totalAssets":145632282796,"totalLiabilities":31529068696,"totalEquity":114103214100,"cash":86333323532,"totalDebt":null},{"fiscalYear":2022,"statement":"연결","revenue":141385258259,"operatingIncome":30932088487,"netIncome":27878178036,"controllingNetIncome":27878178036,"ebitda":32475010631,"fcff":-9445640709,"cfo":-8211542547,"capex":1234098162,"totalAssets":156634095072,"totalLiabilities":38722432406,"totalEquity":117911662666,"cash":48143153450,"totalDebt":null},{"fiscalYear":2023,"statement":"연결","revenue":26008551330,"operatingIncome":-10962872787,"netIncome":-6975273692,"controllingNetIncome":-6604591115,"ebitda":-9767689710,"fcff":-17305512007,"cfo":-15589313567,"capex":1716198440,"totalAssets":150925607238,"totalLiabilities":28751247311,"totalEquity":122174359927,"cash":68173563347,"totalDebt":null},{"fiscalYear":2024,"statement":"연결","revenue":70277411560,"operatingIncome":-8599624774,"netIncome":-3450671433,"controllingNetIncome":-1027957345,"ebitda":-6948234296,"fcff":15964375588,"cfo":22168074796,"capex":6203699208,"totalAssets":165703586111,"totalLiabilities":41402951688,"totalEquity":124300634423,"cash":91960823410,"totalDebt":null},{"fiscalYear":2025,"statement":"연결","revenue":144411787537,"operatingIncome":24673087730,"netIncome":26131635359,"controllingNetIncome":25572073580,"ebitda":26163914847,"fcff":9334939599,"cfo":18311472375,"capex":8976532776,"totalAssets":248727741913,"totalLiabilities":71529848339,"totalEquity":177197893574,"cash":130518951604,"totalDebt":null}],"quarterly":[{"stockCode":"089970","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":36449756504,"operatingIncome":9042315781,"netIncome":11304886368,"prevYearRevenue":9346192411,"prevYearOperatingIncome":-2161341853,"prevYearNetIncome":-2858532672,"source":"11014","updatedAt":"2026-08-26T22:20:14.461Z"},{"stockCode":"089970","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":50844500866,"operatingIncome":9327084085,"netIncome":11160889845,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:20:14.464Z"},{"stockCode":"089970","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":88892694637,"operatingIncome":30143186813,"netIncome":25581706905,"prevYearRevenue":17908198957,"prevYearOperatingIncome":1879761454,"prevYearNetIncome":1565220803,"source":"11013","updatedAt":"2026-08-26T22:20:13.986Z"},{"stockCode":"089970","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":72292819990,"operatingIncome":20054641807,"netIncome":17905820034,"prevYearRevenue":39209331210,"prevYearOperatingIncome":4423926410,"prevYearNetIncome":2100638343,"source":"11012","updatedAt":"2026-08-26T22:20:14.226Z"}]}