{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/104620","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":"104620","name":"노랑풍선","market":"KOSDAQ","sector":"여행사 및 기타 여행보조 서비스업","lastPrice":3125,"marketCap":52532975000,"sharesOutstanding":16810552,"asOf":"2026-09-26T15:09:35.448Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":null,"pbr":1.31,"psr":0.44,"evEbitda":8.88,"ev":45129809647,"fcff":6410888590,"fcffYield":0.1421,"roe":-0.0736,"revenueGrowth":{"y1":-0.0926,"y3":0.7587,"y5":0.4308},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.473Z"},"price":{"high52w":6370,"low52w":2800,"fromHigh":-0.5094,"returns":[{"label":"1개월","value":-0.0325},{"label":"3개월","value":-0.0443},{"label":"6개월","value":-0.2978},{"label":"1년","value":-0.514},{"label":"3년","value":-0.5592},{"label":"5년","value":-0.81}]},"dividends":[{"fiscalYear":2019,"dps":200,"yieldPct":1.3,"payoutPct":null},{"fiscalYear":2018,"dps":370,"yieldPct":null,"payoutPct":30.81}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":92775359629,"operatingIncome":3545044947,"netIncome":4486045974,"controllingNetIncome":4486045974,"ebitda":null,"fcff":-99543411,"cfo":1995928470,"capex":2547118162,"totalAssets":98461419870,"totalLiabilities":58294865927,"totalEquity":40166553943,"cash":16423119618,"totalDebt":18516800000},{"fiscalYear":2019,"statement":"연결","revenue":76779803060,"operatingIncome":-2058521935,"netIncome":null,"controllingNetIncome":-1655832934,"ebitda":-998521021,"fcff":3140936701,"cfo":6411000010,"capex":3625723916,"totalAssets":114981929224,"totalLiabilities":58771043315,"totalEquity":56210885909,"cash":17730519850,"totalDebt":15227000815},{"fiscalYear":2020,"statement":"연결","revenue":19959493919,"operatingIncome":-6320013015,"netIncome":null,"controllingNetIncome":-5901271545,"ebitda":-3358236627,"fcff":-24228154274,"cfo":-22148131691,"capex":2450405000,"totalAssets":79594957602,"totalLiabilities":30238473238,"totalEquity":49356484364,"cash":5895564399,"totalDebt":25640130866},{"fiscalYear":2021,"statement":"연결","revenue":2928455618,"operatingIncome":-14717001105,"netIncome":null,"controllingNetIncome":-10191295726,"ebitda":-5305154599,"fcff":-16333954631,"cfo":-14184827205,"capex":2556619442,"totalAssets":87953603831,"totalLiabilities":44448585232,"totalEquity":43505018599,"cash":4096725100,"totalDebt":31383508600},{"fiscalYear":2022,"statement":"연결","revenue":22004644714,"operatingIncome":-20911540681,"netIncome":null,"controllingNetIncome":-24078789879,"ebitda":-20637826716,"fcff":-1058009824,"cfo":-21554122,"capex":1577234246,"totalAssets":92999500194,"totalLiabilities":60317235911,"totalEquity":32682264283,"cash":15413059635,"totalDebt":27031646833},{"fiscalYear":2023,"statement":"연결","revenue":98612582467,"operatingIncome":6616430893,"netIncome":null,"controllingNetIncome":5919546973,"ebitda":8614746605,"fcff":2374214494,"cfo":3018883857,"capex":1588435986,"totalAssets":105280369124,"totalLiabilities":64990569262,"totalEquity":40289799862,"cash":4135188883,"totalDebt":23083592713},{"fiscalYear":2024,"statement":"연결","revenue":131914391956,"operatingIncome":-6546408621,"netIncome":null,"controllingNetIncome":-4740595807,"ebitda":-3984979994,"fcff":15812880654,"cfo":18538981170,"capex":3260768167,"totalAssets":135143319244,"totalLiabilities":98526147967,"totalEquity":36617171277,"cash":29457006085,"totalDebt":33983940659},{"fiscalYear":2025,"statement":"연결","revenue":119704117734,"operatingIncome":2238783517,"netIncome":null,"controllingNetIncome":-2808305034,"ebitda":5081123186,"fcff":6410888590,"cfo":6813276672,"capex":822689317,"totalAssets":125036860192,"totalLiabilities":84785862147,"totalEquity":40250998045,"cash":33987638076,"totalDebt":26584472723}],"quarterly":[{"stockCode":"104620","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":25014501155,"operatingIncome":-2179481263,"netIncome":null,"prevYearRevenue":36191020557,"prevYearOperatingIncome":-2373065350,"prevYearNetIncome":null,"source":"11014","updatedAt":"2026-08-26T22:30:36.792Z"},{"stockCode":"104620","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":38889872252,"operatingIncome":4101410737,"netIncome":null,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:30:36.796Z"},{"stockCode":"104620","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":29615028303,"operatingIncome":2380877772,"netIncome":null,"prevYearRevenue":31417102346,"prevYearOperatingIncome":355299235,"prevYearNetIncome":null,"source":"11013","updatedAt":"2026-08-26T22:30:36.266Z"},{"stockCode":"104620","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":19299277441,"operatingIncome":773021660,"netIncome":null,"prevYearRevenue":24382641981,"prevYearOperatingIncome":-38445192,"prevYearNetIncome":null,"source":"11012","updatedAt":"2026-08-26T22:30:36.548Z"}]}