{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/115570","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":"115570","name":"스타플렉스","market":"KOSDAQ","sector":"플라스틱제품 제조업","lastPrice":2845,"marketCap":22715925260,"sharesOutstanding":7984508,"asOf":"2026-09-26T15:09:35.455Z"},"valuation":{"fiscalYear":2025,"per":6.55,"perTtm":1.46,"ttmPeriod":"25Q3~26Q2","pbr":0.32,"psr":0.23,"evEbitda":1.6,"ev":18656635237,"fcff":-1325686854,"fcffYield":-0.0711,"roe":0.0504,"revenueGrowth":{"y1":0.2309,"y3":-0.0177,"y5":0.0769},"operatingIncomeGrowth":{"y1":null,"y3":0.1833,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.635Z"},"price":{"high52w":3300,"low52w":2095,"fromHigh":-0.1379,"returns":[{"label":"1개월","value":0.0817},{"label":"3개월","value":0.1426},{"label":"6개월","value":-0.0389},{"label":"1년","value":-0.019},{"label":"3년","value":-0.1836},{"label":"5년","value":-0.3706}]},"dividends":[{"fiscalYear":2025,"dps":100,"yieldPct":3.08,"payoutPct":22.7},{"fiscalYear":2019,"dps":80,"yieldPct":1.22,"payoutPct":null},{"fiscalYear":2018,"dps":100,"yieldPct":2,"payoutPct":null},{"fiscalYear":2017,"dps":80,"yieldPct":1.52,"payoutPct":null}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":95096697658,"operatingIncome":76805871,"netIncome":6498479902,"controllingNetIncome":5372144624,"ebitda":3722362821,"fcff":-4165401751,"cfo":-478481748,"capex":5739955605,"totalAssets":138722935604,"totalLiabilities":78035378532,"totalEquity":60687557072,"cash":3175754055,"totalDebt":62372569451},{"fiscalYear":2019,"statement":"연결","revenue":92736864941,"operatingIncome":1331624816,"netIncome":-6212001659,"controllingNetIncome":-6280857095,"ebitda":10183876308,"fcff":-5067177214,"cfo":-3182760990,"capex":3834577055,"totalAssets":137078094267,"totalLiabilities":83044397914,"totalEquity":54033696353,"cash":2997572218,"totalDebt":40880522},{"fiscalYear":2020,"statement":"연결","revenue":68107383486,"operatingIncome":-4383899320,"netIncome":-6902774014,"controllingNetIncome":-6847058283,"ebitda":3980267694,"fcff":-2292367885,"cfo":-603959675,"capex":3123274408,"totalAssets":126289537870,"totalLiabilities":72258906224,"totalEquity":54030631646,"cash":1122915765,"totalDebt":18889786},{"fiscalYear":2021,"statement":"연결","revenue":84992037898,"operatingIncome":-3751488732,"netIncome":6958283171,"controllingNetIncome":5282335420,"ebitda":null,"fcff":-5392963427,"cfo":-5965852873,"capex":653948333,"totalAssets":120396454128,"totalLiabilities":49178404059,"totalEquity":71218050069,"cash":2544904266,"totalDebt":61379741},{"fiscalYear":2022,"statement":"연결","revenue":104072501016,"operatingIncome":3963756222,"netIncome":6537004317,"controllingNetIncome":6548414172,"ebitda":6746842896,"fcff":15995639615,"cfo":15337759334,"capex":566585412,"totalAssets":116046960610,"totalLiabilities":38178853072,"totalEquity":77868107538,"cash":7139027817,"totalDebt":86835853},{"fiscalYear":2023,"statement":"연결","revenue":70700646378,"operatingIncome":-3406826203,"netIncome":-14742876603,"controllingNetIncome":-14740792418,"ebitda":5663663068,"fcff":1525962014,"cfo":1382918720,"capex":787345302,"totalAssets":92875910560,"totalLiabilities":29732349883,"totalEquity":63143560677,"cash":3529261509,"totalDebt":67599837},{"fiscalYear":2024,"statement":"연결","revenue":80150853762,"operatingIncome":-157769219,"netIncome":4654868188,"controllingNetIncome":4648944115,"ebitda":801270949,"fcff":3015297006,"cfo":2255662654,"capex":102036943,"totalAssets":96403198806,"totalLiabilities":29896847363,"totalEquity":66506351443,"cash":5575230338,"totalDebt":28451374},{"fiscalYear":2025,"statement":"연결","revenue":98655425592,"operatingIncome":6566950723,"netIncome":3468219967,"controllingNetIncome":3468219967,"ebitda":11674458342,"fcff":-1325686854,"cfo":-265694137,"capex":1706244896,"totalAssets":99019019951,"totalLiabilities":27783242593,"totalEquity":71235777358,"cash":4142882653,"totalDebt":83592630}],"quarterly":[{"stockCode":"115570","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":24108066695,"operatingIncome":3139899490,"netIncome":4243376227,"prevYearRevenue":20218971651,"prevYearOperatingIncome":535256180,"prevYearNetIncome":-598579070,"source":"11014","updatedAt":"2026-08-26T22:34:44.773Z"},{"stockCode":"115570","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":25704850831,"operatingIncome":1675963620,"netIncome":3402832780,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:34:44.776Z"},{"stockCode":"115570","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":24558661596,"operatingIncome":1400175536,"netIncome":4505400571,"prevYearRevenue":22985768589,"prevYearOperatingIncome":1146382857,"prevYearNetIncome":793244924,"source":"11013","updatedAt":"2026-08-26T22:34:44.264Z"},{"stockCode":"115570","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":25039384481,"operatingIncome":2954579999,"netIncome":3453001401,"prevYearRevenue":25856739477,"prevYearOperatingIncome":604704756,"prevYearNetIncome":-4971233964,"source":"11012","updatedAt":"2026-08-26T22:34:44.533Z"}]}