{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/160550","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":"160550","name":"NEW","market":"KOSDAQ","sector":"영화, 비디오물, 방송프로그램 제작 및 배급업","lastPrice":1038,"marketCap":28966538028,"sharesOutstanding":27906106,"asOf":"2026-09-26T15:09:35.474Z"},"valuation":{"fiscalYear":2025,"per":36.92,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.32,"psr":0.2,"evEbitda":10.67,"ev":44238280681,"fcff":37954621901,"fcffYield":0.858,"roe":0.0088,"revenueGrowth":{"y1":0.2597,"y3":-0.0286,"y5":0.0031},"operatingIncomeGrowth":{"y1":null,"y3":-0.2835,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.491Z"},"price":{"high52w":2625,"low52w":985,"fromHigh":-0.6046,"returns":[{"label":"1개월","value":0.0318},{"label":"3개월","value":0.0411},{"label":"6개월","value":-0.423},{"label":"1년","value":-0.5831},{"label":"3년","value":-0.8049},{"label":"5년","value":-0.9131}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":161222834105,"operatingIncome":-10606137995,"netIncome":-14763932813,"controllingNetIncome":-13855498752,"ebitda":null,"fcff":8420205418,"cfo":17697350733,"capex":10518853572,"totalAssets":256522672351,"totalLiabilities":127429814574,"totalEquity":129092857777,"cash":66088155276,"totalDebt":62369971322},{"fiscalYear":2019,"statement":"연결","revenue":149180097149,"operatingIncome":-8149288316,"netIncome":-11086370881,"controllingNetIncome":-8609091796,"ebitda":null,"fcff":-32641612039,"cfo":-24223313739,"capex":10498201543,"totalAssets":313341345715,"totalLiabilities":191470118582,"totalEquity":121871227133,"cash":63387371122,"totalDebt":75113704840},{"fiscalYear":2020,"statement":"연결","revenue":140432232547,"operatingIncome":-3843251961,"netIncome":-9780602158,"controllingNetIncome":-5557869804,"ebitda":11823390576,"fcff":1264400729,"cfo":1315089786,"capex":2134063621,"totalAssets":275767772365,"totalLiabilities":162408293719,"totalEquity":113359478646,"cash":25977046138,"totalDebt":64386191568},{"fiscalYear":2021,"statement":"연결","revenue":146057166294,"operatingIncome":-499604543,"netIncome":-38177741361,"controllingNetIncome":-22015532287,"ebitda":14159586646,"fcff":-46344112625,"cfo":-41946024527,"capex":6183169655,"totalAssets":347540133924,"totalLiabilities":172721497084,"totalEquity":174818636840,"cash":36552269261,"totalDebt":92183635955},{"fiscalYear":2022,"statement":"연결","revenue":155617110146,"operatingIncome":7215470726,"netIncome":-21117979053,"controllingNetIncome":-12281176996,"ebitda":17832864685,"fcff":-13308011844,"cfo":-9078074719,"capex":6471104324,"totalAssets":332918824057,"totalLiabilities":170168619803,"totalEquity":162750204254,"cash":49180489416,"totalDebt":100228665512},{"fiscalYear":2023,"statement":"연결","revenue":129147737184,"operatingIncome":-5582630804,"netIncome":-17506374625,"controllingNetIncome":-11400737522,"ebitda":-4240809128,"fcff":-1398704600,"cfo":-4118295612,"capex":423536401,"totalAssets":313440238508,"totalLiabilities":168296307049,"totalEquity":145143931459,"cash":69951385087,"totalDebt":118909173952},{"fiscalYear":2024,"statement":"연결","revenue":113244615452,"operatingIncome":-18957171701,"netIncome":-24072120042,"controllingNetIncome":-20140559720,"ebitda":-11864889453,"fcff":-15721068607,"cfo":-19000474473,"capex":278620624,"totalAssets":259877391121,"totalLiabilities":138755971710,"totalEquity":121121419411,"cash":52168172482,"totalDebt":105109052483},{"fiscalYear":2025,"statement":"연결","revenue":142653217026,"operatingIncome":2654398845,"netIncome":523557121,"controllingNetIncome":784637840,"ebitda":4147706743,"fcff":37954621901,"cfo":35425396683,"capex":375332050,"totalAssets":239554621692,"totalLiabilities":116800700894,"totalEquity":122753920798,"cash":68956547432,"totalDebt":84228290085}],"quarterly":[{"stockCode":"160550","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":54544183745,"operatingIncome":3938899691,"netIncome":4037515066,"prevYearRevenue":49386855236,"prevYearOperatingIncome":-4313931192,"prevYearNetIncome":-3466207020,"source":"11014","updatedAt":"2026-08-26T22:33:29.794Z"},{"stockCode":"160550","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":25289994321,"operatingIncome":-2440793825,"netIncome":-2405553268,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:33:29.797Z"},{"stockCode":"160550","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":25624767107,"operatingIncome":-1430850181,"netIncome":-1683472962,"prevYearRevenue":30585495257,"prevYearOperatingIncome":870875654,"prevYearNetIncome":-644412114,"source":"11013","updatedAt":"2026-08-26T22:33:29.289Z"},{"stockCode":"160550","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":27046342317,"operatingIncome":-2225927562,"netIncome":-4289167830,"prevYearRevenue":32233543703,"prevYearOperatingIncome":285417325,"prevYearNetIncome":-463992563,"source":"11012","updatedAt":"2026-08-26T22:33:29.560Z"}]}