{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/217500","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":"217500","name":"러셀","market":"KOSDAQ","sector":"특수 목적용 기계 제조업","lastPrice":1507,"marketCap":47940684000,"sharesOutstanding":31812000,"asOf":"2026-09-26T15:09:35.495Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.88,"psr":1.77,"evEbitda":null,"ev":30278856624,"fcff":null,"fcffYield":null,"roe":-0.0906,"revenueGrowth":{"y1":-0.2778,"y3":-0.1357,"y5":-0.0472},"operatingIncomeGrowth":{"y1":-3.5305,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.477Z"},"price":{"high52w":5130,"low52w":1283,"fromHigh":-0.7062,"returns":[{"label":"1개월","value":-0.0622},{"label":"3개월","value":0.0658},{"label":"6개월","value":-0.4292},{"label":"1년","value":-0.2958},{"label":"3년","value":-0.5162},{"label":"5년","value":-0.5894}]},"dividends":[{"fiscalYear":2025,"dps":30,"yieldPct":1.5,"payoutPct":null},{"fiscalYear":2024,"dps":30,"yieldPct":2,"payoutPct":19.18},{"fiscalYear":2023,"dps":30,"yieldPct":0.9,"payoutPct":32.97},{"fiscalYear":2022,"dps":30,"yieldPct":1.1,"payoutPct":26.55},{"fiscalYear":2021,"dps":30,"yieldPct":0.7,"payoutPct":14.09},{"fiscalYear":2020,"dps":25,"yieldPct":0.9,"payoutPct":38.14},{"fiscalYear":2019,"dps":25,"yieldPct":1.3,"payoutPct":null},{"fiscalYear":2018,"dps":20,"yieldPct":1.3,"payoutPct":null}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":31261481532,"operatingIncome":5688213258,"netIncome":41421789,"controllingNetIncome":null,"ebitda":5797134099,"fcff":1959241158,"cfo":1987539998,"capex":34500000,"totalAssets":42193435014,"totalLiabilities":9383235344,"totalEquity":32810199670,"cash":18790341234,"totalDebt":null},{"fiscalYear":2019,"statement":"별도","revenue":41027041493,"operatingIncome":4937176405,"netIncome":4208125484,"controllingNetIncome":null,"ebitda":5266455989,"fcff":-570096408,"cfo":-570096408,"capex":0,"totalAssets":45280732869,"totalLiabilities":5045578782,"totalEquity":40235154087,"cash":9827746090,"totalDebt":null},{"fiscalYear":2020,"statement":"연결","revenue":34464114015,"operatingIncome":2712564546,"netIncome":1671080605,"controllingNetIncome":null,"ebitda":3376657871,"fcff":5180071023,"cfo":5649315898,"capex":474296200,"totalAssets":53515611893,"totalLiabilities":12277422046,"totalEquity":41238189847,"cash":16431543885,"totalDebt":null},{"fiscalYear":2021,"statement":"연결","revenue":57759768938,"operatingIncome":5648227492,"netIncome":6115908856,"controllingNetIncome":null,"ebitda":6416744213,"fcff":12045003336,"cfo":12041173139,"capex":0,"totalAssets":72626668089,"totalLiabilities":22284891039,"totalEquity":50341777050,"cash":38599057914,"totalDebt":6073241475},{"fiscalYear":2022,"statement":"연결","revenue":41926139186,"operatingIncome":4500835036,"netIncome":3826630737,"controllingNetIncome":null,"ebitda":5294723327,"fcff":-6612876757,"cfo":-6619471254,"capex":0,"totalAssets":78430659505,"totalLiabilities":22930463172,"totalEquity":55500196333,"cash":31080754838,"totalDebt":0},{"fiscalYear":2023,"statement":"연결","revenue":44710882827,"operatingIncome":1871561870,"netIncome":1506707474,"controllingNetIncome":null,"ebitda":2704315566,"fcff":null,"cfo":346688566,"capex":null,"totalAssets":74553296571,"totalLiabilities":18467189072,"totalEquity":56086107499,"cash":30133491105,"totalDebt":8389861600},{"fiscalYear":2024,"statement":"연결","revenue":37480561135,"operatingIncome":2044102591,"netIncome":4197081329,"controllingNetIncome":null,"ebitda":2898879230,"fcff":null,"cfo":2316001427,"capex":null,"totalAssets":77577166568,"totalLiabilities":18217200953,"totalEquity":59359965615,"cash":30203606313,"totalDebt":6840399635},{"fiscalYear":2025,"statement":"연결","revenue":27069629521,"operatingIncome":-5172521330,"netIncome":-5080779930,"controllingNetIncome":null,"ebitda":-4414887918,"fcff":null,"cfo":-3825222165,"capex":null,"totalAssets":65439293550,"totalLiabilities":11991519569,"totalEquity":53447773981,"cash":23457872201,"totalDebt":5796044825}],"quarterly":[{"stockCode":"217500","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":3091159447,"operatingIncome":-811277933,"netIncome":-46382948,"prevYearRevenue":8880589194,"prevYearOperatingIncome":689621767,"prevYearNetIncome":-393024933,"source":"11014","updatedAt":"2026-08-26T22:30:55.425Z"},{"stockCode":"217500","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":13169829195,"operatingIncome":-2410915174,"netIncome":-1787721098,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:30:55.429Z"},{"stockCode":"217500","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":4976217491,"operatingIncome":-348875492,"netIncome":-405232730,"prevYearRevenue":1513890937,"prevYearOperatingIncome":-1564588640,"prevYearNetIncome":-1441609937,"source":"11013","updatedAt":"2026-08-26T22:30:54.901Z"},{"stockCode":"217500","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":11212161022,"operatingIncome":161457082,"netIncome":197220757,"prevYearRevenue":9294749942,"prevYearOperatingIncome":-385739583,"prevYearNetIncome":-1805065947,"source":"11012","updatedAt":"2026-08-26T22:30:55.140Z"}]}