{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/094940","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":"094940","name":"푸른로보틱스","market":"KOSDAQ","sector":"컴퓨터 및 주변장치 제조업","lastPrice":6110,"marketCap":51088068460,"sharesOutstanding":8361386,"asOf":"2026-09-26T15:09:35.437Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":1.38,"psr":2.18,"evEbitda":122.77,"ev":46048349606,"fcff":479059978,"fcffYield":0.0104,"roe":-0.016,"revenueGrowth":{"y1":-0.3248,"y3":-0.1169,"y5":-0.0016},"operatingIncomeGrowth":{"y1":-1.4437,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.748Z"},"price":{"high52w":13000,"low52w":4995,"fromHigh":-0.53,"returns":[{"label":"1개월","value":-0.0453},{"label":"3개월","value":0.117},{"label":"6개월","value":-0.3589},{"label":"1년","value":-0.2603},{"label":"3년","value":-0.2726},{"label":"5년","value":-0.5073}]},"dividends":[{"fiscalYear":2024,"dps":30,"yieldPct":0.43,"payoutPct":11.51},{"fiscalYear":2023,"dps":30,"yieldPct":0.35,"payoutPct":9.14},{"fiscalYear":2022,"dps":20,"yieldPct":0.33,"payoutPct":81.65},{"fiscalYear":2021,"dps":30,"yieldPct":0.31,"payoutPct":14.63},{"fiscalYear":2019,"dps":0,"yieldPct":0.18,"payoutPct":29.91},{"fiscalYear":2018,"dps":0,"yieldPct":0.14,"payoutPct":13.37},{"fiscalYear":2017,"dps":0,"yieldPct":0.55,"payoutPct":20.42}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":24947320340,"operatingIncome":584319951,"netIncome":1313940536,"controllingNetIncome":1313940536,"ebitda":1198016165,"fcff":-1564056018,"cfo":-1286243007,"capex":363212944,"totalAssets":34014268088,"totalLiabilities":7621657578,"totalEquity":26392610510,"cash":2918679671,"totalDebt":3680000000},{"fiscalYear":2019,"statement":"연결","revenue":23398104034,"operatingIncome":372414192,"netIncome":597558956,"controllingNetIncome":597558956,"ebitda":1219629931,"fcff":1900473282,"cfo":2044473138,"capex":225512994,"totalAssets":35570056478,"totalLiabilities":6968063224,"totalEquity":28601993254,"cash":4931221169,"totalDebt":3790588384},{"fiscalYear":2020,"statement":"연결","revenue":23662752265,"operatingIncome":101904412,"netIncome":969105220,"controllingNetIncome":969105220,"ebitda":978602684,"fcff":212946495,"cfo":1633613100,"capex":1474034173,"totalAssets":38407400816,"totalLiabilities":8789779568,"totalEquity":29617621248,"cash":6225522348,"totalDebt":3913391229},{"fiscalYear":2021,"statement":"연결","revenue":30829787036,"operatingIncome":78736520,"netIncome":1610642149,"controllingNetIncome":1610642149,"ebitda":945698666,"fcff":-3098998402,"cfo":-1470192443,"capex":1677444786,"totalAssets":44239881149,"totalLiabilities":11182167465,"totalEquity":33057713684,"cash":2157386245,"totalDebt":4015577403},{"fiscalYear":2022,"statement":"연결","revenue":34082924527,"operatingIncome":1023917243,"netIncome":192417254,"controllingNetIncome":192417254,"ebitda":2079052951,"fcff":2168462546,"cfo":3677073137,"capex":1607829303,"totalAssets":42458018722,"totalLiabilities":9857989479,"totalEquity":32600029243,"cash":3235239775,"totalDebt":3898341565},{"fiscalYear":2023,"statement":"연결","revenue":32289721635,"operatingIncome":1851969768,"netIncome":2594065276,"controllingNetIncome":2594065276,"ebitda":2788866599,"fcff":386968845,"cfo":1949000289,"capex":1684924268,"totalAssets":50444881097,"totalLiabilities":12131048001,"totalEquity":38313833096,"cash":5041106592,"totalDebt":405443894},{"fiscalYear":2024,"statement":"연결","revenue":34770823435,"operatingIncome":2282906138,"netIncome":2006241439,"controllingNetIncome":2059558420,"ebitda":3978571986,"fcff":-1267170942,"cfo":338568613,"capex":1843026760,"totalAssets":47452317161,"totalLiabilities":9181159260,"totalEquity":38271157901,"cash":2385535583,"totalDebt":405384127},{"fiscalYear":2025,"statement":"연결","revenue":23475613984,"operatingIncome":-1012981315,"netIncome":-654437099,"controllingNetIncome":-600884946,"ebitda":375082838,"fcff":479059978,"cfo":1365984224,"capex":983637807,"totalAssets":45208269381,"totalLiabilities":8233893526,"totalEquity":36974375855,"cash":5317373953,"totalDebt":277655099}],"quarterly":[{"stockCode":"094940","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":5133191317,"operatingIncome":-511336216,"netIncome":-853535594,"prevYearRevenue":9907461838,"prevYearOperatingIncome":988060662,"prevYearNetIncome":1157362776,"source":"11014","updatedAt":"2026-08-26T22:30:36.260Z"},{"stockCode":"094940","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":8510061698,"operatingIncome":391342912,"netIncome":-79607669,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:30:36.263Z"},{"stockCode":"094940","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":4297225969,"operatingIncome":-531677929,"netIncome":-849241862,"prevYearRevenue":3312241172,"prevYearOperatingIncome":-842103821,"prevYearNetIncome":-373903171,"source":"11013","updatedAt":"2026-08-26T22:30:35.747Z"},{"stockCode":"094940","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":6013335310,"operatingIncome":-60325894,"netIncome":-152747430,"prevYearRevenue":6520119797,"prevYearOperatingIncome":-50884190,"prevYearNetIncome":652609335,"source":"11012","updatedAt":"2026-08-26T22:30:36.023Z"}]}