{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/215090","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":"215090","name":"솔디펜스","market":"KOSDAQ","sector":"측정, 시험, 항해, 제어 및 기타 정밀기기 제조업; 광학기기 제외","lastPrice":1464,"marketCap":33899887704,"sharesOutstanding":23155661,"asOf":"2026-09-26T15:09:35.493Z"},"valuation":{"fiscalYear":2025,"per":10.92,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.65,"psr":1.27,"evEbitda":null,"ev":15794370006,"fcff":158976715,"fcffYield":0.0101,"roe":0.0666,"revenueGrowth":{"y1":0.23,"y3":0.1957,"y5":0.0777},"operatingIncomeGrowth":{"y1":-0.5634,"y3":null,"y5":0.3654},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.646Z"},"price":{"high52w":3555,"low52w":1127,"fromHigh":-0.5882,"returns":[{"label":"1개월","value":0.1402},{"label":"3개월","value":0.2079},{"label":"6개월","value":-0.4455},{"label":"1년","value":-0.5916},{"label":"3년","value":-0.7995},{"label":"5년","value":-0.8819}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":20783644449,"operatingIncome":831363772,"netIncome":-1555238453,"controllingNetIncome":null,"ebitda":1545911488,"fcff":-1284360180,"cfo":1142669439,"capex":2427029619,"totalAssets":30350834984,"totalLiabilities":11248261299,"totalEquity":19102573685,"cash":4266031954,"totalDebt":1366076847},{"fiscalYear":2019,"statement":"별도","revenue":17795671934,"operatingIncome":-3259774047,"netIncome":-5782474883,"controllingNetIncome":null,"ebitda":-1760057388,"fcff":-3439156679,"cfo":-3262547590,"capex":215713891,"totalAssets":22265438517,"totalLiabilities":6512775137,"totalEquity":15752663380,"cash":2073293663,"totalDebt":811065013},{"fiscalYear":2020,"statement":"별도","revenue":18407726540,"operatingIncome":279042796,"netIncome":-2972461548,"controllingNetIncome":null,"ebitda":972108901,"fcff":665942481,"cfo":1236059772,"capex":760753393,"totalAssets":32252407334,"totalLiabilities":11832973478,"totalEquity":20419433856,"cash":13503039247,"totalDebt":5665581566},{"fiscalYear":2021,"statement":"별도","revenue":8659141443,"operatingIncome":-9490289927,"netIncome":-30389010644,"controllingNetIncome":null,"ebitda":-8829470150,"fcff":-21030877738,"cfo":-17930991428,"capex":3279624168,"totalAssets":103510430628,"totalLiabilities":76403779575,"totalEquity":27106651053,"cash":925551319,"totalDebt":14568727235},{"fiscalYear":2022,"statement":"별도","revenue":15656058286,"operatingIncome":-2850938242,"netIncome":null,"controllingNetIncome":null,"ebitda":-2517022147,"fcff":-5520935785,"cfo":-5361205295,"capex":238006782,"totalAssets":52450065151,"totalLiabilities":15004161878,"totalEquity":37445903273,"cash":2547519253,"totalDebt":746297873},{"fiscalYear":2023,"statement":"별도","revenue":16254001186,"operatingIncome":-2368528249,"netIncome":-14354813999,"controllingNetIncome":null,"ebitda":-2199959962,"fcff":-7303989518,"cfo":-7195510835,"capex":128016000,"totalAssets":37384101933,"totalLiabilities":14293012659,"totalEquity":23091089274,"cash":6139470340,"totalDebt":708452542},{"fiscalYear":2024,"statement":"별도","revenue":21756567908,"operatingIncome":3032802358,"netIncome":10984714023,"controllingNetIncome":null,"ebitda":null,"fcff":3295705802,"cfo":4112846458,"capex":847434947,"totalAssets":48133197619,"totalLiabilities":7166241212,"totalEquity":40966956407,"cash":10881549611,"totalDebt":704596340},{"fiscalYear":2025,"statement":"연결","revenue":26761166493,"operatingIncome":1324012697,"netIncome":3103273766,"controllingNetIncome":3103273766,"ebitda":null,"fcff":158976715,"cfo":1176292802,"capex":1053064794,"totalAssets":60029463229,"totalLiabilities":7851189308,"totalEquity":52178273921,"cash":20589213714,"totalDebt":2483696016}],"quarterly":[{"stockCode":"215090","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":5871531882,"operatingIncome":-194028077,"netIncome":-249322976,"prevYearRevenue":4329180474,"prevYearOperatingIncome":322725331,"prevYearNetIncome":457885832,"source":"11014","updatedAt":"2026-08-26T22:33:14.108Z"},{"stockCode":"215090","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":6415156280,"operatingIncome":106432784,"netIncome":1111621329,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:33:14.112Z"},{"stockCode":"215090","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":8694756550,"operatingIncome":-781012635,"netIncome":-569525580,"prevYearRevenue":5790282228,"prevYearOperatingIncome":246812817,"prevYearNetIncome":434709296,"source":"11013","updatedAt":"2026-08-26T22:33:13.579Z"},{"stockCode":"215090","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":7498489529,"operatingIncome":-446037088,"netIncome":-1193374329,"prevYearRevenue":8684196103,"prevYearOperatingIncome":1164795173,"prevYearNetIncome":1806266117,"source":"11012","updatedAt":"2026-08-26T22:33:13.840Z"}]}