{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/217820","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":"217820","name":"원익피앤이","market":"KOSDAQ","sector":"특수 목적용 기계 제조업","lastPrice":2255,"marketCap":107010030545,"sharesOutstanding":47454559,"asOf":"2026-09-26T15:09:35.495Z"},"valuation":{"fiscalYear":2025,"per":110.95,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":1.04,"psr":0.27,"evEbitda":14.87,"ev":178016470786,"fcff":62885394111,"fcffYield":0.3533,"roe":0.0106,"revenueGrowth":{"y1":0.3257,"y3":0.1059,"y5":0.4244},"operatingIncomeGrowth":{"y1":null,"y3":-0.2925,"y5":-0.2716},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.432Z"},"price":{"high52w":4490,"low52w":1574,"fromHigh":-0.4978,"returns":[{"label":"1개월","value":0.1163},{"label":"3개월","value":0.2683},{"label":"6개월","value":-0.2643},{"label":"1년","value":-0.141},{"label":"3년","value":-0.6718},{"label":"5년","value":-0.7852}]},"dividends":[{"fiscalYear":2019,"dps":80,"yieldPct":1.6,"payoutPct":18.2},{"fiscalYear":2018,"dps":150,"yieldPct":1.5,"payoutPct":22.8}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":50648402590,"operatingIncome":2994236987,"netIncome":3222737013,"controllingNetIncome":null,"ebitda":null,"fcff":8008530059,"cfo":7834966792,"capex":106007500,"totalAssets":73013623096,"totalLiabilities":45867406307,"totalEquity":27146216789,"cash":11835008354,"totalDebt":20341730003},{"fiscalYear":2019,"statement":"연결","revenue":65057074571,"operatingIncome":5558548467,"netIncome":4304940186,"controllingNetIncome":null,"ebitda":null,"fcff":1821481359,"cfo":1489922555,"capex":88520000,"totalAssets":107444751176,"totalLiabilities":75223774994,"totalEquity":32220976182,"cash":23071820969,"totalDebt":31647873590},{"fiscalYear":2020,"statement":"연결","revenue":66626102725,"operatingIncome":6817141686,"netIncome":3800028612,"controllingNetIncome":null,"ebitda":null,"fcff":935556850,"cfo":850962560,"capex":16800000,"totalAssets":95614580492,"totalLiabilities":54859598098,"totalEquity":40754982394,"cash":18490406549,"totalDebt":28627644550},{"fiscalYear":2021,"statement":"연결","revenue":46214637706,"operatingIncome":2350490799,"netIncome":7964584521,"controllingNetIncome":null,"ebitda":null,"fcff":11263027687,"cfo":10860469675,"capex":35499766,"totalAssets":122913601084,"totalLiabilities":69123244228,"totalEquity":53790356856,"cash":36680585874,"totalDebt":27100000000},{"fiscalYear":2022,"statement":"연결","revenue":288843655010,"operatingIncome":3947745331,"netIncome":30378495,"controllingNetIncome":2692882348,"ebitda":12077743460,"fcff":-28804263500,"cfo":-26315149126,"capex":5477462690,"totalAssets":411777275726,"totalLiabilities":297145004018,"totalEquity":114632271708,"cash":17410193368,"totalDebt":133902198119},{"fiscalYear":2023,"statement":"연결","revenue":306840170909,"operatingIncome":2894014787,"netIncome":-3647631708,"controllingNetIncome":-3647631708,"ebitda":11614395246,"fcff":-9290306385,"cfo":-4213651411,"capex":8267644735,"totalAssets":524439410833,"totalLiabilities":384375769030,"totalEquity":140063641803,"cash":8892340300,"totalDebt":110339485751},{"fiscalYear":2024,"statement":"연결","revenue":294707929332,"operatingIncome":-48747677799,"netIncome":-63680547712,"controllingNetIncome":-63670356185,"ebitda":-40449866429,"fcff":-41598491661,"cfo":-42420489866,"capex":3920835870,"totalAssets":479895671145,"totalLiabilities":400426310522,"totalEquity":79469360623,"cash":4440622776,"totalDebt":160648995880},{"fiscalYear":2025,"statement":"연결","revenue":390690915662,"operatingIncome":1397938282,"netIncome":914994019,"controllingNetIncome":964448778,"ebitda":11968067976,"fcff":62885394111,"cfo":61370436365,"capex":2872830782,"totalAssets":316302513296,"totalLiabilities":213882448907,"totalEquity":102420064389,"cash":10220297005,"totalDebt":81226737246}],"quarterly":[{"stockCode":"217820","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":95195602590,"operatingIncome":3876189619,"netIncome":5748111400,"prevYearRevenue":26328788980,"prevYearOperatingIncome":-16164865214,"prevYearNetIncome":-17563329519,"source":"11014","updatedAt":"2026-08-26T22:27:38.838Z"},{"stockCode":"217820","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":73995248753,"operatingIncome":-9775948840,"netIncome":-8406817955,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:27:38.841Z"},{"stockCode":"217820","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":27293645459,"operatingIncome":-6080391336,"netIncome":-5830213107,"prevYearRevenue":154722590348,"prevYearOperatingIncome":9035153518,"prevYearNetIncome":9277944375,"source":"11013","updatedAt":"2026-08-26T22:27:38.321Z"},{"stockCode":"217820","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":43185675822,"operatingIncome":-938063225,"netIncome":-1410871706,"prevYearRevenue":66777473971,"prevYearOperatingIncome":-1737456015,"prevYearNetIncome":-5704243801,"source":"11012","updatedAt":"2026-08-26T22:27:38.558Z"}]}