{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/186230","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":"186230","name":"그린플러스","market":"KOSDAQ","sector":"1차 비철금속 제조업","lastPrice":3170,"marketCap":34616995960,"sharesOutstanding":10920188,"asOf":"2026-09-26T15:09:35.480Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.88,"psr":0.33,"evEbitda":null,"ev":34159029339,"fcff":null,"fcffYield":null,"roe":-0.264,"revenueGrowth":{"y1":0.2056,"y3":0.0839,"y5":0.1102},"operatingIncomeGrowth":{"y1":-1.383,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.120Z"},"price":{"high52w":6560,"low52w":2965,"fromHigh":-0.5168,"returns":[{"label":"1개월","value":-0.0917},{"label":"3개월","value":0.0048},{"label":"6개월","value":-0.301},{"label":"1년","value":-0.5047},{"label":"3년","value":-0.6037},{"label":"5년","value":-0.8234}]},"dividends":[],"annual":[{"fiscalYear":2019,"statement":"연결","revenue":48831865530,"operatingIncome":5077237793,"netIncome":null,"controllingNetIncome":2494795213,"ebitda":null,"fcff":null,"cfo":-2089557904,"capex":null,"totalAssets":72321984958,"totalLiabilities":34930648263,"totalEquity":37391336695,"cash":4837160295,"totalDebt":14750676580},{"fiscalYear":2020,"statement":"연결","revenue":62676118804,"operatingIncome":5935587937,"netIncome":null,"controllingNetIncome":-1930086081,"ebitda":null,"fcff":null,"cfo":2648942356,"capex":null,"totalAssets":89110557922,"totalLiabilities":55077123775,"totalEquity":34033434147,"cash":10618093483,"totalDebt":36393434449},{"fiscalYear":2021,"statement":"연결","revenue":83237751431,"operatingIncome":5095574901,"netIncome":-4744140724,"controllingNetIncome":-4044435429,"ebitda":7533578495,"fcff":-3085032904,"cfo":-950615737,"capex":2612460485,"totalAssets":101659337580,"totalLiabilities":40850463444,"totalEquity":60808874136,"cash":22352307815,"totalDebt":31859983342},{"fiscalYear":2022,"statement":"연결","revenue":83007100959,"operatingIncome":3596836213,"netIncome":-3517011919,"controllingNetIncome":-2696305421,"ebitda":null,"fcff":-6759164651,"cfo":8619858430,"capex":16842350232,"totalAssets":105974434682,"totalLiabilities":45253820475,"totalEquity":60720614207,"cash":14095030444,"totalDebt":37312335301},{"fiscalYear":2023,"statement":"연결","revenue":58874226647,"operatingIncome":-8208007400,"netIncome":-15330090789,"controllingNetIncome":-14026187020,"ebitda":-4680558168,"fcff":-11917731926,"cfo":-4833479621,"capex":9227676818,"totalAssets":97246190114,"totalLiabilities":51145221626,"totalEquity":46100968488,"cash":8939907704,"totalDebt":11909866235},{"fiscalYear":2024,"statement":"연결","revenue":87683082859,"operatingIncome":2486072224,"netIncome":256264567,"controllingNetIncome":777751391,"ebitda":5652218479,"fcff":1242413665,"cfo":4332163714,"capex":4120508941,"totalAssets":101351798638,"totalLiabilities":55133061257,"totalEquity":46218737381,"cash":9087208769,"totalDebt":7859812211},{"fiscalYear":2025,"statement":"연결","revenue":105715000362,"operatingIncome":-952225545,"netIncome":-13031925780,"controllingNetIncome":-11407847999,"ebitda":null,"fcff":null,"cfo":-2045100689,"capex":null,"totalAssets":96819469017,"totalLiabilities":59379176168,"totalEquity":37440292849,"cash":7397262861,"totalDebt":6939296240}],"quarterly":[{"stockCode":"186230","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":27855013832,"operatingIncome":1639994165,"netIncome":51435113,"prevYearRevenue":20369126079,"prevYearOperatingIncome":-1205308965,"prevYearNetIncome":-1720873419,"source":"11014","updatedAt":"2026-08-26T22:32:10.403Z"},{"stockCode":"186230","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":29889321557,"operatingIncome":-1371034175,"netIncome":-10369054463,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:32:10.405Z"},{"stockCode":"186230","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":31562457770,"operatingIncome":428669111,"netIncome":58724605,"prevYearRevenue":22077106607,"prevYearOperatingIncome":300764869,"prevYearNetIncome":-772733266,"source":"11013","updatedAt":"2026-08-26T22:32:09.874Z"},{"stockCode":"186230","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":38036788745,"operatingIncome":949208207,"netIncome":581567447,"prevYearRevenue":25893558366,"prevYearOperatingIncome":-1521950404,"prevYearNetIncome":-1941573164,"source":"11012","updatedAt":"2026-08-26T22:32:10.119Z"}]}