{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/095270","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":"095270","name":"웨이브일렉트로","market":"KOSDAQ","sector":"측정, 시험, 항해, 제어 및 기타 정밀기기 제조업; 광학기기 제외","lastPrice":4115,"marketCap":59142450690,"sharesOutstanding":14372406,"asOf":"2026-09-26T15:09:35.438Z"},"valuation":{"fiscalYear":2025,"per":40.08,"perTtm":17.75,"ttmPeriod":"25Q3~26Q2","pbr":1.09,"psr":0.73,"evEbitda":null,"ev":44785918941,"fcff":7587343471,"fcffYield":0.1694,"roe":0.0279,"revenueGrowth":{"y1":0.0319,"y3":0.1082,"y5":0.1514},"operatingIncomeGrowth":{"y1":-1.8861,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.472Z"},"price":{"high52w":10600,"low52w":3320,"fromHigh":-0.6118,"returns":[{"label":"1개월","value":-0.0179},{"label":"3개월","value":0.2395},{"label":"6개월","value":-0.1754},{"label":"1년","value":-0.358},{"label":"3년","value":-0.2768},{"label":"5년","value":-0.0363}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":48067632917,"operatingIncome":-8426991996,"netIncome":-9848587894,"controllingNetIncome":-10315641877,"ebitda":-3712430809,"fcff":-4639690762,"cfo":-4594719417,"capex":615988108,"totalAssets":64243219951,"totalLiabilities":49475047493,"totalEquity":14768172458,"cash":7486741347,"totalDebt":37369863385},{"fiscalYear":2019,"statement":"연결","revenue":37284783306,"operatingIncome":-18116250113,"netIncome":-20902748113,"controllingNetIncome":-19864591813,"ebitda":-14084214715,"fcff":-11336653046,"cfo":-11266004632,"capex":1262393391,"totalAssets":63028182067,"totalLiabilities":61767670070,"totalEquity":1260511997,"cash":9810753078,"totalDebt":48486843482},{"fiscalYear":2020,"statement":"연결","revenue":39794303038,"operatingIncome":-13032286942,"netIncome":-25336310603,"controllingNetIncome":-24616344656,"ebitda":-2993511756,"fcff":-2676436810,"cfo":-3917047935,"capex":949561115,"totalAssets":59703806102,"totalLiabilities":43790299918,"totalEquity":15913506184,"cash":10727544206,"totalDebt":25901883724},{"fiscalYear":2021,"statement":"연결","revenue":47468344901,"operatingIncome":1005900498,"netIncome":58022140221,"controllingNetIncome":60477854320,"ebitda":5174243745,"fcff":-15481145723,"cfo":-15515950456,"capex":1296673887,"totalAssets":98196416211,"totalLiabilities":20857787063,"totalEquity":77338629148,"cash":51852691342,"totalDebt":5037737245},{"fiscalYear":2022,"statement":"연결","revenue":59176828811,"operatingIncome":-5936607966,"netIncome":-8857172919,"controllingNetIncome":-7587873283,"ebitda":null,"fcff":-11117932253,"cfo":-9380834906,"capex":2298235306,"totalAssets":95928773699,"totalLiabilities":27239297620,"totalEquity":68689476079,"cash":30976516673,"totalDebt":7186152075},{"fiscalYear":2023,"statement":"연결","revenue":77983771830,"operatingIncome":2351681126,"netIncome":610224448,"controllingNetIncome":664350899,"ebitda":3137086983,"fcff":-2612848272,"cfo":-1735541619,"capex":1053317051,"totalAssets":83809203650,"totalLiabilities":26417196771,"totalEquity":57392006879,"cash":10554041799,"totalDebt":6986353971},{"fiscalYear":2024,"statement":"연결","revenue":78043596827,"operatingIncome":1852688009,"netIncome":-6433306739,"controllingNetIncome":-6350832613,"ebitda":3238501899,"fcff":5042207422,"cfo":6428274406,"capex":1487065672,"totalAssets":86910815427,"totalLiabilities":36124443322,"totalEquity":50786372105,"cash":11955690455,"totalDebt":3612812122},{"fiscalYear":2025,"statement":"연결","revenue":80532556275,"operatingIncome":-1641658533,"netIncome":1116715320,"controllingNetIncome":1475684623,"ebitda":-1009753865,"fcff":7587343471,"cfo":10573912218,"capex":3132524800,"totalAssets":102940100562,"totalLiabilities":49855365250,"totalEquity":53084735312,"cash":28164788448,"totalDebt":13808256699}],"quarterly":[{"stockCode":"095270","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":21723283980,"operatingIncome":-137191446,"netIncome":366053555,"prevYearRevenue":18855458226,"prevYearOperatingIncome":-504650892,"prevYearNetIncome":-780564367,"source":"11014","updatedAt":"2026-08-26T22:30:11.098Z"},{"stockCode":"095270","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":24614199991,"operatingIncome":278548469,"netIncome":2251198720,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:30:11.104Z"},{"stockCode":"095270","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":15810577930,"operatingIncome":-1134976745,"netIncome":-1173990300,"prevYearRevenue":17209660010,"prevYearOperatingIncome":-1002215938,"prevYearNetIncome":-848601729,"source":"11013","updatedAt":"2026-08-26T22:30:10.632Z"},{"stockCode":"095270","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":22024362201,"operatingIncome":2030503322,"netIncome":1889349555,"prevYearRevenue":16985412294,"prevYearOperatingIncome":-780799618,"prevYearNetIncome":-651935226,"source":"11012","updatedAt":"2026-08-26T22:30:10.864Z"}]}