{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/118000","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":"118000","name":"메타케어","market":"KOSPI","sector":"기계장비 및 관련 물품 도매업","lastPrice":1282,"marketCap":28275516370,"sharesOutstanding":22055785,"asOf":"2026-09-26T15:09:35.455Z"},"valuation":{"fiscalYear":2025,"per":56.75,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.24,"psr":0.86,"evEbitda":null,"ev":77409492271,"fcff":-3249623290,"fcffYield":-0.042,"roe":0.0042,"revenueGrowth":{"y1":0.6242,"y3":0.1978,"y5":0.0406},"operatingIncomeGrowth":{"y1":-0.1197,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.068Z"},"price":{"high52w":3313.2163,"low52w":1102,"fromHigh":-0.6131,"returns":[{"label":"1개월","value":-0.0191},{"label":"3개월","value":0.1633},{"label":"6개월","value":-0.4204},{"label":"1년","value":-0.588},{"label":"3년","value":-0.6882},{"label":"5년","value":-0.9181}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":34471966030,"operatingIncome":-6628225704,"netIncome":-12109841592,"controllingNetIncome":-12042294449,"ebitda":-5100085681,"fcff":-2085716534,"cfo":-2708019619,"capex":182963946,"totalAssets":61440299651,"totalLiabilities":42929193268,"totalEquity":18511106383,"cash":35208968504,"totalDebt":8459913632},{"fiscalYear":2019,"statement":"연결","revenue":56155488904,"operatingIncome":-81996573,"netIncome":-4806226997,"controllingNetIncome":-4802788086,"ebitda":33074055,"fcff":2612668936,"cfo":1244910381,"capex":61698681,"totalAssets":69804707697,"totalLiabilities":33869690324,"totalEquity":35935017373,"cash":18229104390,"totalDebt":4552346914},{"fiscalYear":2020,"statement":"연결","revenue":26895986464,"operatingIncome":-2440808358,"netIncome":11221115165,"controllingNetIncome":11252452764,"ebitda":-1278862029,"fcff":4233423459,"cfo":3794995862,"capex":161135901,"totalAssets":138292817270,"totalLiabilities":62166694014,"totalEquity":76126123256,"cash":14705435485,"totalDebt":2445612413},{"fiscalYear":2021,"statement":"연결","revenue":18613345272,"operatingIncome":-1785310686,"netIncome":7779693790,"controllingNetIncome":7739922846,"ebitda":null,"fcff":-1100617669,"cfo":-1491580509,"capex":29977437,"totalAssets":176303067622,"totalLiabilities":56902662749,"totalEquity":119400404873,"cash":59236307070,"totalDebt":256509472},{"fiscalYear":2022,"statement":"연결","revenue":19098326977,"operatingIncome":-300469614,"netIncome":-49554716459,"controllingNetIncome":-49554716459,"ebitda":null,"fcff":1630732338,"cfo":-2529059623,"capex":166193083,"totalAssets":189857328007,"totalLiabilities":60277758402,"totalEquity":129579569605,"cash":28472569862,"totalDebt":20252568781},{"fiscalYear":2023,"statement":"연결","revenue":55750068754,"operatingIncome":-8903733352,"netIncome":-26019814209,"controllingNetIncome":-14540249670,"ebitda":-4809445402,"fcff":-17445702874,"cfo":-12857231299,"capex":5035403796,"totalAssets":155304761752,"totalLiabilities":17600313698,"totalEquity":137704448054,"cash":20082749788,"totalDebt":806772097},{"fiscalYear":2024,"statement":"연결","revenue":20208077617,"operatingIncome":1504932937,"netIncome":8373425949,"controllingNetIncome":9276600915,"ebitda":11949288192,"fcff":2035600140,"cfo":4477135248,"capex":2899185474,"totalAssets":156696839751,"totalLiabilities":41021937363,"totalEquity":115674902388,"cash":30061489533,"totalDebt":35571851631},{"fiscalYear":2025,"statement":"연결","revenue":32822071206,"operatingIncome":1324766247,"netIncome":-211948884,"controllingNetIncome":498242848,"ebitda":null,"fcff":-3249623290,"cfo":2419706119,"capex":7339719806,"totalAssets":197964574993,"totalLiabilities":76983837434,"totalEquity":120980737559,"cash":1594297452,"totalDebt":50728273353}],"quarterly":[{"stockCode":"118000","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":10751525130,"operatingIncome":118729205,"netIncome":1046758330,"prevYearRevenue":4858355523,"prevYearOperatingIncome":205077314,"prevYearNetIncome":479190989,"source":"11014","updatedAt":"2026-08-26T22:33:23.514Z"},{"stockCode":"118000","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":10314871227,"operatingIncome":-143120902,"netIncome":-4181043273,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:33:23.517Z"},{"stockCode":"118000","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":10119649981,"operatingIncome":576688697,"netIncome":659171263,"prevYearRevenue":5994001551,"prevYearOperatingIncome":533238154,"prevYearNetIncome":-8121360,"source":"11013","updatedAt":"2026-08-26T22:33:23.007Z"},{"stockCode":"118000","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":8761489588,"operatingIncome":796449319,"netIncome":635291861,"prevYearRevenue":5761673298,"prevYearOperatingIncome":815919790,"prevYearNetIncome":2930457419,"source":"11012","updatedAt":"2026-08-26T22:33:23.271Z"}]}