{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/206400","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":"206400","name":"베노티앤알","market":"KOSDAQ","sector":"실내건축 및 건축마무리 공사업","lastPrice":656,"marketCap":24606663648,"sharesOutstanding":37510158,"asOf":"2026-09-26T15:09:35.489Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.34,"psr":5.15,"evEbitda":null,"ev":21317257220,"fcff":-2328628979,"fcffYield":-0.1092,"roe":-0.2849,"revenueGrowth":{"y1":-0.8112,"y3":-0.3972,"y5":-0.1268},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.514Z"},"price":{"high52w":2370,"low52w":654,"fromHigh":-0.7232,"returns":[{"label":"1개월","value":-0.3043},{"label":"3개월","value":-0.3272},{"label":"6개월","value":-0.4538},{"label":"1년","value":-0.7097},{"label":"3년","value":-0.8696},{"label":"5년","value":-0.8774}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":15092291347,"operatingIncome":-10985689395,"netIncome":-14322230711,"controllingNetIncome":-14317236434,"ebitda":-9082870203,"fcff":-12881092157,"cfo":-12873032995,"capex":12118280,"totalAssets":24782754114,"totalLiabilities":17797724849,"totalEquity":6985029265,"cash":11616611911,"totalDebt":0},{"fiscalYear":2019,"statement":"연결","revenue":15950474079,"operatingIncome":2729571137,"netIncome":1874323145,"controllingNetIncome":1878056856,"ebitda":3019366283,"fcff":2302822405,"cfo":1992436584,"capex":168846920,"totalAssets":44249190591,"totalLiabilities":10410109444,"totalEquity":33839081147,"cash":18018401044,"totalDebt":6018732002},{"fiscalYear":2020,"statement":"연결","revenue":9403355840,"operatingIncome":816303622,"netIncome":-12898943391,"controllingNetIncome":-12897799313,"ebitda":1017256150,"fcff":-3975510260,"cfo":-3855344760,"capex":120165500,"totalAssets":73814632636,"totalLiabilities":23282314307,"totalEquity":50532318329,"cash":36526392414,"totalDebt":6983305898},{"fiscalYear":2021,"statement":"연결","revenue":26667683520,"operatingIncome":1536538708,"netIncome":8632120518,"controllingNetIncome":8637419110,"ebitda":null,"fcff":-278768363,"cfo":2078722563,"capex":2574824085,"totalAssets":130055343642,"totalLiabilities":45117820360,"totalEquity":84937523282,"cash":29941142485,"totalDebt":27068152001},{"fiscalYear":2022,"statement":"연결","revenue":21796866525,"operatingIncome":-1910517180,"netIncome":-21858749823,"controllingNetIncome":-21856451098,"ebitda":653223139,"fcff":3432424827,"cfo":4929979351,"capex":1811315433,"totalAssets":101284023121,"totalLiabilities":31282418942,"totalEquity":70001604179,"cash":27828010408,"totalDebt":24758989085},{"fiscalYear":2023,"statement":"연결","revenue":9916844608,"operatingIncome":-7013194952,"netIncome":-7919789348,"controllingNetIncome":-7882050002,"ebitda":-4275162536,"fcff":-7478650146,"cfo":-3604333708,"capex":4154610056,"totalAssets":122957570414,"totalLiabilities":42769653287,"totalEquity":80187917127,"cash":16343150347,"totalDebt":32722595215},{"fiscalYear":2024,"statement":"연결","revenue":25295387824,"operatingIncome":-9704012940,"netIncome":-3592597930,"controllingNetIncome":-3409920782,"ebitda":-5059391030,"fcff":-5878579001,"cfo":-3646447243,"capex":2500545292,"totalAssets":104745553211,"totalLiabilities":9484815643,"totalEquity":95260737568,"cash":16392070086,"totalDebt":5060665725},{"fiscalYear":2025,"statement":"연결","revenue":4774718589,"operatingIncome":-5361474305,"netIncome":-24026574843,"controllingNetIncome":-23818435467,"ebitda":-2492075319,"fcff":-2328628979,"cfo":-1650078052,"capex":843612150,"totalAssets":78940240228,"totalLiabilities":7087644750,"totalEquity":71852595478,"cash":5647729580,"totalDebt":2358323152}],"quarterly":[{"stockCode":"206400","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":828600732,"operatingIncome":-1708112646,"netIncome":-2601775474,"prevYearRevenue":5661921418,"prevYearOperatingIncome":-1291743264,"prevYearNetIncome":8023679655,"source":"11014","updatedAt":"2026-08-26T22:32:31.626Z"},{"stockCode":"206400","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":1020219717,"operatingIncome":-1548217463,"netIncome":-6045255126,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:32:31.629Z"},{"stockCode":"206400","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":735497328,"operatingIncome":-1875084917,"netIncome":-3847055133,"prevYearRevenue":1204888183,"prevYearOperatingIncome":-2287079487,"prevYearNetIncome":-15999138906,"source":"11013","updatedAt":"2026-08-26T22:32:31.096Z"},{"stockCode":"206400","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":920698035,"operatingIncome":-1152550258,"netIncome":-2449702539,"prevYearRevenue":1545753254,"prevYearOperatingIncome":424948704,"prevYearNetIncome":619594663,"source":"11012","updatedAt":"2026-08-26T22:32:31.386Z"}]}