{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/178780","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":"178780","name":"일월지엠엘","market":"KOSDAQ","sector":"상품 종합 도매업","lastPrice":2535,"marketCap":47250359325,"sharesOutstanding":18639195,"asOf":"2026-09-26T15:09:35.478Z"},"valuation":{"fiscalYear":2025,"per":8.94,"perTtm":11.18,"ttmPeriod":"25Q3~26Q2","pbr":1.13,"psr":1.39,"evEbitda":12.37,"ev":43827106286,"fcff":1301142590,"fcffYield":0.0297,"roe":0.1403,"revenueGrowth":{"y1":-0.2553,"y3":0.3722,"y5":-0.0067},"operatingIncomeGrowth":{"y1":-0.5653,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.459Z"},"price":{"high52w":3175,"low52w":2140,"fromHigh":-0.2016,"returns":[{"label":"1개월","value":0.1763},{"label":"3개월","value":0.1267},{"label":"6개월","value":-0.038},{"label":"1년","value":-0.1508},{"label":"3년","value":-0.2376},{"label":"5년","value":-0.2376}]},"dividends":[{"fiscalYear":2025,"dps":250,"yieldPct":7.99,"payoutPct":88.16}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":52577681062,"operatingIncome":-11620146155,"netIncome":-28755092121,"controllingNetIncome":-23816045242,"ebitda":7934206042,"fcff":-1728534655,"cfo":-1473828073,"capex":1156873579,"totalAssets":55853722594,"totalLiabilities":45306358937,"totalEquity":10547363657,"cash":2412393684,"totalDebt":20126872535},{"fiscalYear":2019,"statement":"연결","revenue":43391257005,"operatingIncome":-9007312219,"netIncome":-5752289671,"controllingNetIncome":-2679093752,"ebitda":null,"fcff":-12284048489,"cfo":-11799083433,"capex":1604224655,"totalAssets":41962990835,"totalLiabilities":19833817290,"totalEquity":22129173545,"cash":2797899984,"totalDebt":null},{"fiscalYear":2020,"statement":"연결","revenue":35061212739,"operatingIncome":-1915488704,"netIncome":-18270048359,"controllingNetIncome":-18331903268,"ebitda":3794200246,"fcff":-7975087934,"cfo":-5489938022,"capex":2631464696,"totalAssets":29512624072,"totalLiabilities":8802555019,"totalEquity":20710069053,"cash":3534684586,"totalDebt":null},{"fiscalYear":2021,"statement":"연결","revenue":19635847535,"operatingIncome":-10271482735,"netIncome":-10527574382,"controllingNetIncome":-10527574382,"ebitda":null,"fcff":-2860247816,"cfo":-2454051243,"capex":498380188,"totalAssets":16214880546,"totalLiabilities":6009505670,"totalEquity":10205374876,"cash":6620242631,"totalDebt":null},{"fiscalYear":2022,"statement":"연결","revenue":13122276435,"operatingIncome":-3192545411,"netIncome":-4079133602,"controllingNetIncome":-4079133602,"ebitda":-2889427206,"fcff":-1988733104,"cfo":-1387590493,"capex":674977981,"totalAssets":11966515752,"totalLiabilities":5649594993,"totalEquity":6316920759,"cash":3378177290,"totalDebt":null},{"fiscalYear":2023,"statement":"연결","revenue":28812419144,"operatingIncome":-851330146,"netIncome":-6577475613,"controllingNetIncome":-6577475613,"ebitda":-633984136,"fcff":-7272623233,"cfo":-2668799465,"capex":4705923245,"totalAssets":38323262629,"totalLiabilities":24944320834,"totalEquity":13378941795,"cash":10329825826,"totalDebt":8592891981},{"fiscalYear":2024,"statement":"연결","revenue":45531803646,"operatingIncome":4686796075,"netIncome":7481543328,"controllingNetIncome":7481543328,"ebitda":5237175608,"fcff":3163982817,"cfo":3179944880,"capex":150435756,"totalAssets":46173092871,"totalLiabilities":12727277864,"totalEquity":33445815007,"cash":10181005935,"totalDebt":2559198723},{"fiscalYear":2025,"statement":"연결","revenue":33906273181,"operatingIncome":2037248444,"netIncome":5285241292,"controllingNetIncome":5285241292,"ebitda":3541610170,"fcff":1301142590,"cfo":3018173525,"capex":1774407638,"totalAssets":48287463621,"totalLiabilities":6367313668,"totalEquity":41920149953,"cash":3907170736,"totalDebt":483917697}],"quarterly":[{"stockCode":"178780","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":3272730148,"operatingIncome":-47274503,"netIncome":138283478,"prevYearRevenue":5352995268,"prevYearOperatingIncome":951885030,"prevYearNetIncome":1571389015,"source":"11014","updatedAt":"2026-08-26T22:31:46.003Z"},{"stockCode":"178780","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":26887451717,"operatingIncome":3371540408,"netIncome":4958617324,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:31:46.006Z"},{"stockCode":"178780","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":1653201032,"operatingIncome":-308670092,"netIncome":31533716,"prevYearRevenue":4540174068,"prevYearOperatingIncome":-162610679,"prevYearNetIncome":31747201,"source":"11013","updatedAt":"2026-08-26T22:31:45.466Z"},{"stockCode":"178780","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":482734456,"operatingIncome":-1163885494,"netIncome":-902862595,"prevYearRevenue":954048532,"prevYearOperatingIncome":-951403836,"prevYearNetIncome":156593289,"source":"11012","updatedAt":"2026-08-26T22:31:45.764Z"}]}