{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/202960","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":"202960","name":"판도라티비","market":"KONEX","sector":"소프트웨어 개발 및 공급업","listingDate":"2014-08-11","lastPrice":496,"marketCap":5910128672,"sharesOutstanding":11915582,"asOf":"2026-10-03T15:32:53.590Z"},"valuation":{"fiscalYear":2025,"per":6.63,"perTtm":null,"ttmPeriod":null,"pbr":0.34,"psr":0.42,"evEbitda":null,"ev":11503482843,"fcff":-8784246409,"fcffYield":-0.7636,"roe":0.0523,"revenueGrowth":{"y1":-0.1552,"y3":-0.0236,"y5":null},"operatingIncomeGrowth":{"y1":0.256,"y3":0.3305,"y5":null},"isFinancial":false,"updatedAt":"2026-10-03T15:32:55.219Z"},"price":{"high52w":799,"low52w":256,"fromHigh":-0.3792,"returns":[{"label":"1개월","value":0.4294},{"label":"3개월","value":0.3894},{"label":"6개월","value":-0.1507},{"label":"1년","value":-0.3474},{"label":"3년","value":-0.4395},{"label":"5년","value":-0.8114}],"tradedDays3m":61},"dividends":[],"annual":[{"fiscalYear":2022,"statement":"연결","revenue":15148366014,"operatingIncome":717278401,"netIncome":789822925,"controllingNetIncome":789823075,"ebitda":1043675778,"fcff":2655529229,"cfo":2728041113,"capex":165770276,"totalAssets":16067169339,"totalLiabilities":5833056791,"totalEquity":10234112548,"cash":3230942246,"totalDebt":2414751430},{"fiscalYear":2023,"statement":"연결","revenue":15930577180,"operatingIncome":4096393185,"netIncome":4317737344,"controllingNetIncome":4317737344,"ebitda":4377902784,"fcff":3518842342,"cfo":3493326360,"capex":65035008,"totalAssets":20457606091,"totalLiabilities":5905756199,"totalEquity":14551849892,"cash":2471905516,"totalDebt":2329925059},{"fiscalYear":2024,"statement":"연결","revenue":16692604170,"operatingIncome":1345038893,"netIncome":2006257368,"controllingNetIncome":2006257368,"ebitda":null,"fcff":3017421572,"cfo":3041316505,"capex":121001053,"totalAssets":22749749953,"totalLiabilities":6191642693,"totalEquity":16558107260,"cash":3369232597,"totalDebt":2521116767},{"fiscalYear":2025,"statement":"연결","revenue":14102349487,"operatingIncome":1689365637,"netIncome":890825055,"controllingNetIncome":890825055,"ebitda":null,"fcff":-8784246409,"cfo":-252716947,"capex":8735408993,"totalAssets":30227387145,"totalLiabilities":12726631365,"totalEquity":17500755780,"cash":3613734419,"totalDebt":9207088590}],"quarterly":[]}