{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/177350","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":"177350","name":"베셀","market":"KOSDAQ","sector":"플라스틱제품 제조업","lastPrice":1509,"marketCap":14963019159,"sharesOutstanding":9915851,"asOf":"2026-09-26T15:09:35.478Z"},"valuation":{"fiscalYear":2025,"per":0.85,"perTtm":15.26,"ttmPeriod":"25Q3~26Q2","pbr":0.36,"psr":0.9,"evEbitda":0.94,"ev":17187566732,"fcff":1192325929,"fcffYield":0.0694,"roe":0.5626,"revenueGrowth":{"y1":-0.3554,"y3":-0.2785,"y5":-0.252},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.458Z"},"price":{"high52w":3621.1655,"low52w":1224.7382,"fromHigh":-0.5833,"returns":[{"label":"1개월","value":0.0053},{"label":"3개월","value":-0.0824},{"label":"6개월","value":-0.4236},{"label":"1년","value":-0.5363},{"label":"3년","value":-0.8916},{"label":"5년","value":-0.9512}]},"dividends":[{"fiscalYear":2018,"dps":100,"yieldPct":2.17,"payoutPct":83.8},{"fiscalYear":2017,"dps":150,"yieldPct":2.26,"payoutPct":33.1}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":75788383757,"operatingIncome":2628817206,"netIncome":1281373396,"controllingNetIncome":1281373396,"ebitda":null,"fcff":null,"cfo":-8738700257,"capex":null,"totalAssets":85246112793,"totalLiabilities":54704428032,"totalEquity":30541684761,"cash":2026412895,"totalDebt":24752876941},{"fiscalYear":2019,"statement":"연결","revenue":42343767868,"operatingIncome":-7349573286,"netIncome":-11046723735,"controllingNetIncome":-11046723735,"ebitda":null,"fcff":null,"cfo":-7786942742,"capex":null,"totalAssets":86241040277,"totalLiabilities":66743942537,"totalEquity":19497097740,"cash":5711349671,"totalDebt":26799333336},{"fiscalYear":2020,"statement":"연결","revenue":70783404023,"operatingIncome":-1463450637,"netIncome":-2266139047,"controllingNetIncome":-997307323,"ebitda":null,"fcff":11482124518,"cfo":11293422559,"capex":441132000,"totalAssets":61023089459,"totalLiabilities":42102313343,"totalEquity":18920776116,"cash":5904334271,"totalDebt":23152290299},{"fiscalYear":2021,"statement":"연결","revenue":24634415940,"operatingIncome":-7461373986,"netIncome":5600352872,"controllingNetIncome":7983088780,"ebitda":null,"fcff":-9430844321,"cfo":-9687224242,"capex":463792065,"totalAssets":93352088238,"totalLiabilities":54679289381,"totalEquity":38672798857,"cash":7420558014,"totalDebt":28131900000},{"fiscalYear":2022,"statement":"연결","revenue":44128091436,"operatingIncome":-6575655326,"netIncome":-14055760102,"controllingNetIncome":-12136466893,"ebitda":-3129502705,"fcff":-4680904858,"cfo":-5551027400,"capex":213831140,"totalAssets":84636785555,"totalLiabilities":53929314336,"totalEquity":30707471219,"cash":3137046379,"totalDebt":31551314563},{"fiscalYear":2023,"statement":"연결","revenue":26135468474,"operatingIncome":-13127082607,"netIncome":-24163657025,"controllingNetIncome":-24009048744,"ebitda":null,"fcff":null,"cfo":-6652840443,"capex":null,"totalAssets":72801923213,"totalLiabilities":46089699431,"totalEquity":26712223782,"cash":9884027160,"totalDebt":25194790000},{"fiscalYear":2024,"statement":"연결","revenue":25708184138,"operatingIncome":-11718044847,"netIncome":-10503849246,"controllingNetIncome":-10525404431,"ebitda":null,"fcff":-7033220315,"cfo":-7963231380,"capex":30000000,"totalAssets":51320863538,"totalLiabilities":29782797780,"totalEquity":21538065758,"cash":282182367,"totalDebt":19487000000},{"fiscalYear":2025,"statement":"연결","revenue":16571060267,"operatingIncome":-2612648469,"netIncome":17679322544,"controllingNetIncome":17679322544,"ebitda":18364641342,"fcff":1192325929,"cfo":752402062,"capex":37200000,"totalAssets":58362007088,"totalLiabilities":17056462936,"totalEquity":41305544152,"cash":1827452427,"totalDebt":4052000000}],"quarterly":[{"stockCode":"177350","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":3535672552,"operatingIncome":-120891879,"netIncome":453598764,"prevYearRevenue":6738470278,"prevYearOperatingIncome":-1241778475,"prevYearNetIncome":-2243291211,"source":"11014","updatedAt":"2026-08-26T22:35:24.908Z"},{"stockCode":"177350","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":4222938910,"operatingIncome":-573402288,"netIncome":3553194366,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:35:24.914Z"},{"stockCode":"177350","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":3884425083,"operatingIncome":-136474910,"netIncome":-1192535646,"prevYearRevenue":4116382589,"prevYearOperatingIncome":-1142338662,"prevYearNetIncome":-1380250395,"source":"11013","updatedAt":"2026-08-26T22:35:24.381Z"},{"stockCode":"177350","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":5013600182,"operatingIncome":-617391125,"netIncome":-1833844324,"prevYearRevenue":4696066216,"prevYearOperatingIncome":-776015640,"prevYearNetIncome":15052779809,"source":"11012","updatedAt":"2026-08-26T22:35:24.621Z"}]}