{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/121800","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":"121800","name":"비덴트","market":"KOSDAQ","sector":"통신 및 방송 장비 제조업","lastPrice":3320,"marketCap":256309348520,"sharesOutstanding":77201611,"asOf":"2026-09-26T15:09:35.457Z"},"valuation":{"fiscalYear":2025,"per":29.25,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.4,"psr":25.25,"evEbitda":null,"ev":200825948043,"fcff":-9903035680,"fcffYield":-0.0493,"roe":0.0137,"revenueGrowth":{"y1":0.0534,"y3":-0.138,"y5":-0.0107},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.563Z"},"price":{"high52w":3320,"low52w":3320,"fromHigh":0,"returns":[{"label":"1개월","value":0},{"label":"3개월","value":0},{"label":"6개월","value":0},{"label":"1년","value":0},{"label":"3년","value":0},{"label":"5년","value":-0.6531}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":21471982336,"operatingIncome":1159144026,"netIncome":63840828045,"controllingNetIncome":null,"ebitda":1586042243,"fcff":-2403079174,"cfo":-579811957,"capex":1955136236,"totalAssets":281887664687,"totalLiabilities":39559224598,"totalEquity":242328440089,"cash":17415572462,"totalDebt":7336468508},{"fiscalYear":2019,"statement":"연결","revenue":18671852557,"operatingIncome":-1826417703,"netIncome":-7421102327,"controllingNetIncome":-7392700693,"ebitda":-81744805,"fcff":-2056632597,"cfo":-1838557392,"capex":515341253,"totalAssets":326821610403,"totalLiabilities":77747163497,"totalEquity":249074446906,"cash":14284615207,"totalDebt":60195053684},{"fiscalYear":2020,"statement":"연결","revenue":10709592123,"operatingIncome":-6478844172,"netIncome":21167987592,"controllingNetIncome":21151465816,"ebitda":-5636542627,"fcff":-169747735,"cfo":-688829785,"capex":126105734,"totalAssets":403812997796,"totalLiabilities":69616323322,"totalEquity":334196674474,"cash":66740767038,"totalDebt":37741215760},{"fiscalYear":2021,"statement":"별도","revenue":17686241397,"operatingIncome":772428692,"netIncome":223299440697,"controllingNetIncome":223299440697,"ebitda":2614567655,"fcff":-2677839690,"cfo":-3222801697,"capex":921942213,"totalAssets":873508824721,"totalLiabilities":207281803373,"totalEquity":666227021348,"cash":130161044246,"totalDebt":88472651407},{"fiscalYear":2022,"statement":"연결","revenue":15845457360,"operatingIncome":-2711623825,"netIncome":-161741414629,"controllingNetIncome":-161741414629,"ebitda":null,"fcff":-446042613,"cfo":-3710963858,"capex":130169419,"totalAssets":773462233156,"totalLiabilities":182000583531,"totalEquity":591461649625,"cash":25613979836,"totalDebt":120728854599},{"fiscalYear":2023,"statement":"연결","revenue":10016939696,"operatingIncome":-9887229423,"netIncome":-25906500192,"controllingNetIncome":-25906500192,"ebitda":-9176814132,"fcff":-8930922293,"cfo":-9718175810,"capex":1820114641,"totalAssets":648609707112,"totalLiabilities":79849263095,"totalEquity":568760444017,"cash":28463564213,"totalDebt":44200000000},{"fiscalYear":2024,"statement":"연결","revenue":9634816752,"operatingIncome":-11050100359,"netIncome":67155376087,"controllingNetIncome":67307505715,"ebitda":-9037071553,"fcff":-5642395754,"cfo":-6243538285,"capex":1688110194,"totalAssets":740817384176,"totalLiabilities":102606396742,"totalEquity":638210987434,"cash":44124214833,"totalDebt":4500000000},{"fiscalYear":2025,"statement":"연결","revenue":10149724188,"operatingIncome":-7216693320,"netIncome":8649437293,"controllingNetIncome":8762051594,"ebitda":-6091325084,"fcff":-9903035680,"cfo":-9673483814,"capex":871133273,"totalAssets":703109366248,"totalLiabilities":58482758351,"totalEquity":644626607897,"cash":59983400477,"totalDebt":4500000000}],"quarterly":[{"stockCode":"121800","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":2479525874,"operatingIncome":-2366298010,"netIncome":26195295535,"prevYearRevenue":2573347298,"prevYearOperatingIncome":-2565429108,"prevYearNetIncome":-5426331591,"source":"11014","updatedAt":"2026-08-26T22:23:30.598Z"},{"stockCode":"121800","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":2960169165,"operatingIncome":-572581365,"netIncome":-31989452962,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:23:30.602Z"},{"stockCode":"121800","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":2840508046,"operatingIncome":-303181844,"netIncome":-40616459760,"prevYearRevenue":2067488548,"prevYearOperatingIncome":-1390715054,"prevYearNetIncome":9346853180,"source":"11013","updatedAt":"2026-08-26T22:23:30.109Z"},{"stockCode":"121800","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":3112694572,"operatingIncome":-2120518269,"netIncome":-2221502941,"prevYearRevenue":2642540601,"prevYearOperatingIncome":-2887098891,"prevYearNetIncome":5096741540,"source":"11012","updatedAt":"2026-08-26T22:23:30.346Z"}]}