{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/096350","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":"096350","name":"대창솔루션","market":"KOSDAQ","sector":"구조용 금속제품, 탱크 및 증기발생기 제조업","lastPrice":1927,"marketCap":71019126374,"sharesOutstanding":36854762,"asOf":"2026-09-26T15:09:35.439Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":2.27,"psr":1.19,"evEbitda":118.16,"ev":122575186218,"fcff":-3114416638,"fcffYield":-0.0254,"roe":-0.2317,"revenueGrowth":{"y1":-0.0248,"y3":0.0431,"y5":0.0472},"operatingIncomeGrowth":{"y1":-1.3291,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.706Z"},"price":{"high52w":3870,"low52w":1476,"fromHigh":-0.5021,"returns":[{"label":"1개월","value":-0.036},{"label":"3개월","value":0.2051},{"label":"6개월","value":-0.4134},{"label":"1년","value":-0.2715},{"label":"3년","value":-0.4182},{"label":"5년","value":-0.4628}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":51667981377,"operatingIncome":-8051180663,"netIncome":-11110791913,"controllingNetIncome":-11111328381,"ebitda":null,"fcff":null,"cfo":-10500526481,"capex":null,"totalAssets":151300048219,"totalLiabilities":100811035699,"totalEquity":50489012520,"cash":3735278684,"totalDebt":82081382161},{"fiscalYear":2019,"statement":"연결","revenue":65192867705,"operatingIncome":982239084,"netIncome":-4844363033,"controllingNetIncome":-4809691404,"ebitda":null,"fcff":null,"cfo":-3545283351,"capex":null,"totalAssets":156535069240,"totalLiabilities":90381142819,"totalEquity":66153926421,"cash":5118405132,"totalDebt":66329651890},{"fiscalYear":2020,"statement":"연결","revenue":47539276300,"operatingIncome":-11207419864,"netIncome":-26672271373,"controllingNetIncome":-26647933126,"ebitda":-6385895600,"fcff":2330072364,"cfo":577832841,"capex":245761167,"totalAssets":124642323863,"totalLiabilities":81861632822,"totalEquity":42780691041,"cash":600645372,"totalDebt":60679297043},{"fiscalYear":2021,"statement":"연결","revenue":49234175333,"operatingIncome":-8221312699,"netIncome":-14997997125,"controllingNetIncome":-13303323454,"ebitda":-6293189218,"fcff":172500606,"cfo":-1214966115,"capex":203380635,"totalAssets":119558608331,"totalLiabilities":82707186173,"totalEquity":36851422158,"cash":5428898748,"totalDebt":60820777419},{"fiscalYear":2022,"statement":"연결","revenue":52756099362,"operatingIncome":-4741415531,"netIncome":-7827098228,"controllingNetIncome":-6987127853,"ebitda":-3652288861,"fcff":-801476386,"cfo":-2953318231,"capex":186100000,"totalAssets":124178353442,"totalLiabilities":95237188837,"totalEquity":28941164605,"cash":1405132178,"totalDebt":59213601369},{"fiscalYear":2023,"statement":"연결","revenue":71715102822,"operatingIncome":5596489348,"netIncome":2800892925,"controllingNetIncome":3831077558,"ebitda":6639271329,"fcff":1673887642,"cfo":-564083625,"capex":475815478,"totalAssets":128821584816,"totalLiabilities":93059260511,"totalEquity":35762324305,"cash":6154521499,"totalDebt":59939137426},{"fiscalYear":2024,"statement":"연결","revenue":61398550420,"operatingIncome":436761175,"netIncome":-2710495317,"controllingNetIncome":-3286909036,"ebitda":1536034287,"fcff":-4126143792,"cfo":-6309642686,"capex":401962978,"totalAssets":135428546287,"totalLiabilities":102592307267,"totalEquity":32836239020,"cash":13311696673,"totalDebt":40853674711},{"fiscalYear":2025,"statement":"연결","revenue":59877251686,"operatingIncome":-143752494,"netIncome":-7776073880,"controllingNetIncome":-6740122016,"ebitda":1037342591,"fcff":-3114416638,"cfo":-4493105909,"capex":745625000,"totalAssets":141833187052,"totalLiabilities":105830492215,"totalEquity":36002694837,"cash":9331884352,"totalDebt":60887944196}],"quarterly":[{"stockCode":"096350","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":17155594540,"operatingIncome":1172400003,"netIncome":640891266,"prevYearRevenue":12924179659,"prevYearOperatingIncome":-582619425,"prevYearNetIncome":-1488178737,"source":"11014","updatedAt":"2026-08-26T22:28:56.693Z"},{"stockCode":"096350","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":17773106940,"operatingIncome":171282440,"netIncome":-756936314,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:28:56.697Z"},{"stockCode":"096350","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":21247628234,"operatingIncome":1482042770,"netIncome":1040352710,"prevYearRevenue":10329008177,"prevYearOperatingIncome":-1167432936,"prevYearNetIncome":-1786103666,"source":"11013","updatedAt":"2026-08-26T22:28:56.145Z"},{"stockCode":"096350","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":18885891345,"operatingIncome":-135882347,"netIncome":-1142729464,"prevYearRevenue":14619542029,"prevYearOperatingIncome":-320002001,"prevYearNetIncome":-5873925166,"source":"11012","updatedAt":"2026-08-26T22:28:56.447Z"}]}