{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/177830","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":"177830","name":"파버나인","market":"KOSDAQ","sector":"전자부품 제조업","lastPrice":2160,"marketCap":24464144880,"sharesOutstanding":11325993,"asOf":"2026-09-26T15:09:35.478Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.33,"psr":0.18,"evEbitda":5.93,"ev":65925145242,"fcff":3757582756,"fcffYield":0.057,"roe":-0.0482,"revenueGrowth":{"y1":-0.0021,"y3":0.0394,"y5":-0.0133},"operatingIncomeGrowth":{"y1":-0.6838,"y3":-0.387,"y5":-0.2033},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.493Z"},"price":{"high52w":3095,"low52w":2160,"fromHigh":-0.3021,"returns":[{"label":"1개월","value":-0.0828},{"label":"3개월","value":-0.1037},{"label":"6개월","value":-0.2015},{"label":"1년","value":-0.2653},{"label":"3년","value":-0.5113},{"label":"5년","value":-0.574}]},"dividends":[{"fiscalYear":2025,"dps":80,"yieldPct":2.8,"payoutPct":null},{"fiscalYear":2024,"dps":80,"yieldPct":2.6,"payoutPct":13},{"fiscalYear":2023,"dps":70,"yieldPct":2,"payoutPct":600.6},{"fiscalYear":2022,"dps":100,"yieldPct":2.7,"payoutPct":17.3}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":112395078921,"operatingIncome":5715807970,"netIncome":4729713412,"controllingNetIncome":4729713412,"ebitda":13546445334,"fcff":-11803655119,"cfo":-2697354954,"capex":10473459960,"totalAssets":123062728066,"totalLiabilities":66431276576,"totalEquity":56631451490,"cash":7727990558,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":103613096413,"operatingIncome":-4924268270,"netIncome":-12583773214,"controllingNetIncome":-12549610514,"ebitda":4160530481,"fcff":-7262451357,"cfo":2710731284,"capex":11279656805,"totalAssets":127289836457,"totalLiabilities":81887629840,"totalEquity":45402206617,"cash":5350996983,"totalDebt":51876755966},{"fiscalYear":2020,"statement":"연결","revenue":141689828875,"operatingIncome":8004418149,"netIncome":4339028212,"controllingNetIncome":4368603529,"ebitda":16253777923,"fcff":13599204652,"cfo":21871881924,"capex":9979960858,"totalAssets":132805125959,"totalLiabilities":71541347855,"totalEquity":61263778104,"cash":15209147622,"totalDebt":40106792841},{"fiscalYear":2021,"statement":"연결","revenue":126264806691,"operatingIncome":5882203973,"netIncome":6942967003,"controllingNetIncome":7018194936,"ebitda":13834775644,"fcff":-1209852947,"cfo":3572552019,"capex":5528639326,"totalAssets":136879575573,"totalLiabilities":65479914662,"totalEquity":71399660911,"cash":19343543680,"totalDebt":45325368094},{"fiscalYear":2022,"statement":"연결","revenue":118037938315,"operatingIncome":11153346696,"netIncome":7289070277,"controllingNetIncome":7289070277,"ebitda":18841961398,"fcff":-2506652601,"cfo":2636943597,"capex":6146714446,"totalAssets":142639644920,"totalLiabilities":65661290685,"totalEquity":76978354235,"cash":10718291852,"totalDebt":46643911744},{"fiscalYear":2023,"statement":"연결","revenue":120684709193,"operatingIncome":1691733621,"netIncome":145831901,"controllingNetIncome":145831901,"ebitda":9658347974,"fcff":13873813875,"cfo":18790001481,"capex":5917033053,"totalAssets":131198650363,"totalLiabilities":56945619268,"totalEquity":74253031095,"cash":7670942446,"totalDebt":38164175175},{"fiscalYear":2024,"statement":"연결","revenue":132825071817,"operatingIncome":8125864374,"netIncome":7033298379,"controllingNetIncome":7293859211,"ebitda":15864210757,"fcff":-9879349584,"cfo":-720568348,"capex":10512763947,"totalAssets":165908944651,"totalLiabilities":86265521991,"totalEquity":79643422660,"cash":12390152604,"totalDebt":49648252541},{"fiscalYear":2025,"statement":"연결","revenue":132540413436,"operatingIncome":2569302163,"netIncome":-4184118253,"controllingNetIncome":-3677154265,"ebitda":11122652803,"fcff":3757582756,"cfo":13360450894,"capex":11267530277,"totalAssets":150651302969,"totalLiabilities":77580353387,"totalEquity":73070949582,"cash":8103853250,"totalDebt":49564853612}],"quarterly":[{"stockCode":"177830","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":33835305760,"operatingIncome":685442212,"netIncome":731767914,"prevYearRevenue":35069972802,"prevYearOperatingIncome":1520167368,"prevYearNetIncome":-236612648,"source":"11014","updatedAt":"2026-08-26T22:33:54.208Z"},{"stockCode":"177830","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":30166801191,"operatingIncome":-380068498,"netIncome":-4473779925,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:33:54.215Z"},{"stockCode":"177830","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":31810340873,"operatingIncome":89883018,"netIncome":-312271515,"prevYearRevenue":35332532515,"prevYearOperatingIncome":1085118919,"prevYearNetIncome":533752265,"source":"11013","updatedAt":"2026-08-26T22:33:53.688Z"},{"stockCode":"177830","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":37853321774,"operatingIncome":30865239,"netIncome":-253152418,"prevYearRevenue":33205773970,"prevYearOperatingIncome":1178809530,"prevYearNetIncome":-975858507,"source":"11012","updatedAt":"2026-08-26T22:33:53.925Z"}]}