{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/163280","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":"163280","name":"에어레인","market":"KOSDAQ","sector":"일반 목적용 기계 제조업","lastPrice":3695,"marketCap":50263373210,"sharesOutstanding":13603078,"asOf":"2026-09-26T15:09:35.475Z"},"valuation":{"fiscalYear":2025,"per":17.95,"perTtm":6.67,"ttmPeriod":"25Q3~26Q2","pbr":0.73,"psr":1.79,"evEbitda":3.23,"ev":41261843953,"fcff":-22831665572,"fcffYield":-0.5533,"roe":0.0421,"revenueGrowth":{"y1":0.1459,"y3":null,"y5":null},"operatingIncomeGrowth":{"y1":0.6508,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.683Z"},"price":{"high52w":8233.75,"low52w":2790,"fromHigh":-0.5512,"returns":[{"label":"1개월","value":0.0788},{"label":"3개월","value":-0.004},{"label":"6개월","value":-0.3923},{"label":"1년","value":-0.4274},{"label":"3년","value":null},{"label":"5년","value":null}]},"dividends":[],"annual":[{"fiscalYear":2024,"statement":"별도","revenue":24499902644,"operatingIncome":1871004711,"netIncome":1976091478,"controllingNetIncome":null,"ebitda":8860588664,"fcff":-14437998716,"cfo":-135473394,"capex":14519127956,"totalAssets":82434947088,"totalLiabilities":18428638491,"totalEquity":64006308597,"cash":32578860747,"totalDebt":152249255},{"fiscalYear":2025,"statement":"별도","revenue":28075652732,"operatingIncome":3088719631,"netIncome":2800297219,"controllingNetIncome":null,"ebitda":12769540242,"fcff":-22831665572,"cfo":1777486996,"capex":24834279040,"totalAssets":111357455381,"totalLiabilities":42482207479,"totalEquity":68875247902,"cash":27595728441,"totalDebt":18594199184}],"quarterly":[{"stockCode":"163280","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":6010546586,"operatingIncome":489185785,"netIncome":468624680,"prevYearRevenue":5361219841,"prevYearOperatingIncome":153519501,"prevYearNetIncome":-172766529,"source":"11014","updatedAt":"2026-08-26T22:31:18.506Z"},{"stockCode":"163280","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":7184729386,"operatingIncome":347413139,"netIncome":1193465771,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:31:18.508Z"},{"stockCode":"163280","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":6339413323,"operatingIncome":1157294161,"netIncome":1784380727,"prevYearRevenue":6006516246,"prevYearOperatingIncome":1155141675,"prevYearNetIncome":1022553966,"source":"11013","updatedAt":"2026-08-26T22:31:17.985Z"},{"stockCode":"163280","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":7631355539,"operatingIncome":825321040,"netIncome":4093832972,"prevYearRevenue":8873860514,"prevYearOperatingIncome":1096979032,"prevYearNetIncome":115652802,"source":"11012","updatedAt":"2026-08-26T22:31:18.238Z"}]}