{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/232140","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":"232140","name":"와이씨","market":"KOSDAQ","sector":"특수 목적용 기계 제조업","lastPrice":14310,"marketCap":1174068958500,"sharesOutstanding":82045350,"asOf":"2026-09-26T15:09:35.501Z"},"valuation":{"fiscalYear":2025,"per":60.87,"perTtm":23.25,"ttmPeriod":"25Q3~26Q2","pbr":3.19,"psr":4.31,"evEbitda":46.75,"ev":1172404811533,"fcff":26988510683,"fcffYield":0.023,"roe":0.0556,"revenueGrowth":{"y1":0.2906,"y3":-0.015,"y5":0.0966},"operatingIncomeGrowth":{"y1":0.6029,"y3":-0.2244,"y5":-0.0732},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.448Z"},"price":{"high52w":23700,"low52w":7140,"fromHigh":-0.3962,"returns":[{"label":"1개월","value":0.1457},{"label":"3개월","value":0.1411},{"label":"6개월","value":-0.2364},{"label":"1년","value":0.0735},{"label":"3년","value":2.8262},{"label":"5년","value":1.5105}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":243159537348,"operatingIncome":32941007197,"netIncome":28095279035,"controllingNetIncome":29352960348,"ebitda":null,"fcff":34681570362,"cfo":44267774309,"capex":10256792558,"totalAssets":192090569678,"totalLiabilities":72548524939,"totalEquity":119542044739,"cash":22939965647,"totalDebt":15737976000},{"fiscalYear":2019,"statement":"연결","revenue":49982617126,"operatingIncome":-11781132521,"netIncome":-10703169319,"controllingNetIncome":-10964228312,"ebitda":-11323400088,"fcff":-6666777408,"cfo":-2942499325,"capex":4309135904,"totalAssets":196763487430,"totalLiabilities":89972725620,"totalEquity":106790761810,"cash":23026944633,"totalDebt":51435974466},{"fiscalYear":2020,"statement":"연결","revenue":171938082703,"operatingIncome":24843098268,"netIncome":20466679226,"controllingNetIncome":17980438813,"ebitda":29171522248,"fcff":14207752186,"cfo":16650941929,"capex":3106955608,"totalAssets":271765514521,"totalLiabilities":57191751449,"totalEquity":214573763072,"cash":84682152224,"totalDebt":21075916395},{"fiscalYear":2021,"statement":"연결","revenue":311270371895,"operatingIncome":54621634142,"netIncome":50930747858,"controllingNetIncome":44967239866,"ebitda":58866377221,"fcff":-25580322066,"cfo":50525949459,"capex":76458908096,"totalAssets":459888140560,"totalLiabilities":121023618555,"totalEquity":338864522005,"cash":68742607175,"totalDebt":6944160000},{"fiscalYear":2022,"statement":"연결","revenue":285267759686,"operatingIncome":36409046432,"netIncome":34351072916,"controllingNetIncome":26129808283,"ebitda":null,"fcff":12504309359,"cfo":30020435086,"capex":18068088138,"totalAssets":519098036615,"totalLiabilities":164468338499,"totalEquity":354629698116,"cash":24002238437,"totalDebt":28208200000},{"fiscalYear":2023,"statement":"연결","revenue":255182306180,"operatingIncome":8571578913,"netIncome":12879225237,"controllingNetIncome":13528732171,"ebitda":14534488086,"fcff":-58900355054,"cfo":24081727880,"capex":83880138497,"totalAssets":480273201051,"totalLiabilities":114468752526,"totalEquity":365804448525,"cash":21111628362,"totalDebt":80796648593},{"fiscalYear":2024,"statement":"연결","revenue":211241210832,"operatingIncome":10599506307,"netIncome":12926037556,"controllingNetIncome":11029021435,"ebitda":19282568665,"fcff":-48509645630,"cfo":-23552771223,"capex":26984065297,"totalAssets":576855440421,"totalLiabilities":158643144911,"totalEquity":418212295510,"cash":18823578025,"totalDebt":null},{"fiscalYear":2025,"statement":"연결","revenue":272629978227,"operatingIncome":16989848287,"netIncome":28984367217,"controllingNetIncome":19288449161,"ebitda":25077262239,"fcff":26988510683,"cfo":41192786217,"capex":16644390074,"totalAssets":607188961441,"totalLiabilities":130992662031,"totalEquity":476196299410,"cash":98230426967,"totalDebt":96566280000}],"quarterly":[{"stockCode":"232140","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":66565956328,"operatingIncome":4888638584,"netIncome":5901956499,"prevYearRevenue":48331894279,"prevYearOperatingIncome":-549703933,"prevYearNetIncome":-1504896330,"source":"11014","updatedAt":"2026-08-26T22:20:37.042Z"},{"stockCode":"232140","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":86699123752,"operatingIncome":9242160347,"netIncome":20282968816,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:20:37.044Z"},{"stockCode":"232140","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":33312450414,"operatingIncome":3994377388,"netIncome":6461727505,"prevYearRevenue":38961048044,"prevYearOperatingIncome":-1505413084,"prevYearNetIncome":-707383856,"source":"11013","updatedAt":"2026-08-26T22:20:36.553Z"},{"stockCode":"232140","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":104991544809,"operatingIncome":15052094723,"netIncome":17852714998,"prevYearRevenue":80403850103,"prevYearOperatingIncome":4364462440,"prevYearNetIncome":3506825758,"source":"11012","updatedAt":"2026-08-26T22:20:36.794Z"}]}