{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/228670","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":"228670","name":"레이","market":"KOSDAQ","sector":"의료용 기기 제조업","lastPrice":4315,"marketCap":67486690615,"sharesOutstanding":15640021,"asOf":"2026-09-26T15:09:35.500Z"},"valuation":{"fiscalYear":2025,"per":21.51,"perTtm":9.39,"ttmPeriod":"25Q3~26Q2","pbr":0.88,"psr":0.61,"evEbitda":13.59,"ev":98395249673,"fcff":12072394671,"fcffYield":0.1227,"roe":0.0419,"revenueGrowth":{"y1":0.3943,"y3":-0.0479,"y5":0.1506},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.123Z"},"price":{"high52w":10890,"low52w":3940,"fromHigh":-0.6038,"returns":[{"label":"1개월","value":-0.0609},{"label":"3개월","value":0.0694},{"label":"6개월","value":-0.2155},{"label":"1년","value":-0.2155},{"label":"3년","value":-0.8021},{"label":"5년","value":-0.8624}]},"dividends":[],"annual":[{"fiscalYear":2019,"statement":"연결","revenue":73108725932,"operatingIncome":12860995989,"netIncome":11555269259,"controllingNetIncome":11289487673,"ebitda":null,"fcff":2706407303,"cfo":6039622487,"capex":3493347540,"totalAssets":76656973882,"totalLiabilities":19124849142,"totalEquity":57532124740,"cash":11983706662,"totalDebt":855000000},{"fiscalYear":2020,"statement":"연결","revenue":55204787493,"operatingIncome":4580605205,"netIncome":7903630315,"controllingNetIncome":7467418761,"ebitda":8388384312,"fcff":-4211369667,"cfo":2903332294,"capex":7319180400,"totalAssets":89199835855,"totalLiabilities":23911124309,"totalEquity":65288711546,"cash":14944422377,"totalDebt":8107362750},{"fiscalYear":2021,"statement":"연결","revenue":90336176999,"operatingIncome":3387415384,"netIncome":57207561,"controllingNetIncome":-12764728,"ebitda":5268469585,"fcff":-11947704012,"cfo":11172368950,"capex":23404943956,"totalAssets":177307910503,"totalLiabilities":73899458604,"totalEquity":103408451899,"cash":31519500479,"totalDebt":50993870382},{"fiscalYear":2022,"statement":"연결","revenue":128997854042,"operatingIncome":16205769609,"netIncome":7956937538,"controllingNetIncome":7956937538,"ebitda":null,"fcff":-39980229620,"cfo":-8231214990,"capex":32708631309,"totalAssets":222195980437,"totalLiabilities":105887952257,"totalEquity":116308028180,"cash":17199938340,"totalDebt":45027725700},{"fiscalYear":2023,"statement":"연결","revenue":145881865235,"operatingIncome":6118370428,"netIncome":-3047690982,"controllingNetIncome":-2146319556,"ebitda":19172103266,"fcff":-23516165570,"cfo":-22790635658,"capex":2652839778,"totalAssets":259552372855,"totalLiabilities":128356138897,"totalEquity":131196233958,"cash":19584046658,"totalDebt":64828200000},{"fiscalYear":2024,"statement":"연결","revenue":79842593595,"operatingIncome":-44253559054,"netIncome":-63327050976,"controllingNetIncome":-60426549232,"ebitda":-30716331899,"fcff":-848661585,"cfo":204511551,"capex":3095514600,"totalAssets":204215176234,"totalLiabilities":129796541508,"totalEquity":74418634726,"cash":22087175306,"totalDebt":63966600000},{"fiscalYear":2025,"statement":"연결","revenue":111322950252,"operatingIncome":-9787646631,"netIncome":467155984,"controllingNetIncome":3137937338,"ebitda":7242757232,"fcff":12072394671,"cfo":12849772558,"capex":3621906484,"totalAssets":192240432312,"totalLiabilities":117444967378,"totalEquity":74795464934,"cash":28328090942,"totalDebt":59236650000}],"quarterly":[{"stockCode":"228670","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":30334396918,"operatingIncome":183688769,"netIncome":13754617736,"prevYearRevenue":22470278678,"prevYearOperatingIncome":340645851,"prevYearNetIncome":-2028647608,"source":"11014","updatedAt":"2026-08-26T22:29:03.247Z"},{"stockCode":"228670","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":29018682832,"operatingIncome":-8337503017,"netIncome":-12083507768,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:29:03.250Z"},{"stockCode":"228670","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":25671447575,"operatingIncome":-3421738269,"netIncome":2975837161,"prevYearRevenue":24463740257,"prevYearOperatingIncome":213521925,"prevYearNetIncome":2449610534,"source":"11013","updatedAt":"2026-08-26T22:29:02.724Z"},{"stockCode":"228670","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":34146708694,"operatingIncome":5654007302,"netIncome":2543511710,"prevYearRevenue":27506130245,"prevYearOperatingIncome":-1847354308,"prevYearNetIncome":-3653564518,"source":"11012","updatedAt":"2026-08-26T22:29:02.976Z"}]}