{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/232680","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":"232680","name":"라온로보틱스","market":"KOSDAQ","sector":"특수 목적용 기계 제조업","lastPrice":10110,"marketCap":134033325000,"sharesOutstanding":13257500,"asOf":"2026-09-26T15:09:35.501Z"},"valuation":{"fiscalYear":2025,"per":36.31,"perTtm":29.55,"ttmPeriod":"25Q3~26Q2","pbr":3.75,"psr":2.49,"evEbitda":29.5,"ev":141310562487,"fcff":-1613019581,"fcffYield":-0.0114,"roe":0.1084,"revenueGrowth":{"y1":0.0935,"y3":-0.0324,"y5":0.2395},"operatingIncomeGrowth":{"y1":0.5891,"y3":-0.2384,"y5":0.3024},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.969Z"},"price":{"high52w":22500,"low52w":7260,"fromHigh":-0.5507,"returns":[{"label":"1개월","value":0.0778},{"label":"3개월","value":0.0202},{"label":"6개월","value":-0.2974},{"label":"1년","value":0.224},{"label":"3년","value":0.1233},{"label":"5년","value":-0.167}]},"dividends":[{"fiscalYear":2025,"dps":200,"yieldPct":1.9,"payoutPct":65},{"fiscalYear":2024,"dps":50,"yieldPct":0.8,"payoutPct":11},{"fiscalYear":2023,"dps":30,"yieldPct":0.3,"payoutPct":18},{"fiscalYear":2022,"dps":50,"yieldPct":0.6,"payoutPct":null}],"annual":[{"fiscalYear":2020,"statement":"별도","revenue":18399628060,"operatingIncome":1054035431,"netIncome":844745812,"controllingNetIncome":null,"ebitda":1463941196,"fcff":-628919011,"cfo":-667381301,"capex":229911636,"totalAssets":24792041367,"totalLiabilities":20294075290,"totalEquity":4497966077,"cash":927703048,"totalDebt":10241670335},{"fiscalYear":2021,"statement":"별도","revenue":36858184806,"operatingIncome":5246324711,"netIncome":5868228651,"controllingNetIncome":null,"ebitda":5797421656,"fcff":-2459312007,"cfo":40479474,"capex":2666601304,"totalAssets":38861482029,"totalLiabilities":19355397642,"totalEquity":19506084387,"cash":4623971899,"totalDebt":8617470987},{"fiscalYear":2022,"statement":"별도","revenue":59431713088,"operatingIncome":8943114313,"netIncome":7475268384,"controllingNetIncome":null,"ebitda":9575681703,"fcff":6471290663,"cfo":8060597328,"capex":1778133437,"totalAssets":46306301779,"totalLiabilities":18202516326,"totalEquity":28103785453,"cash":7331940027,"totalDebt":3700630000},{"fiscalYear":2023,"statement":"별도","revenue":34544095895,"operatingIncome":1981864494,"netIncome":2318370303,"controllingNetIncome":null,"ebitda":2748833666,"fcff":5330115679,"cfo":5984657629,"capex":828831731,"totalAssets":46364619452,"totalLiabilities":18182645819,"totalEquity":28181973633,"cash":10905678295,"totalDebt":9019891885},{"fiscalYear":2024,"statement":"연결","revenue":49240287501,"operatingIncome":2485670495,"netIncome":5231474815,"controllingNetIncome":5231474815,"ebitda":3270994721,"fcff":5487704970,"cfo":8561719978,"capex":3340197626,"totalAssets":61404943125,"totalLiabilities":29072848179,"totalEquity":32332094946,"cash":9980862055,"totalDebt":5364130000},{"fiscalYear":2025,"statement":"연결","revenue":53842351768,"operatingIncome":3949991226,"netIncome":3691284355,"controllingNetIncome":3691284355,"ebitda":4789416357,"fcff":-1613019581,"cfo":7835223406,"capex":9664835479,"totalAssets":66916034813,"totalLiabilities":31171798450,"totalEquity":35744236363,"cash":7946829172,"totalDebt":15224066659}],"quarterly":[{"stockCode":"232680","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":12981198971,"operatingIncome":1026917079,"netIncome":989109550,"prevYearRevenue":15045786200,"prevYearOperatingIncome":1149104727,"prevYearNetIncome":1066199534,"source":"11014","updatedAt":"2026-08-26T22:26:23.077Z"},{"stockCode":"232680","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":15038791342,"operatingIncome":1183809269,"netIncome":1883783536,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:26:23.083Z"},{"stockCode":"232680","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":14175962296,"operatingIncome":865139594,"netIncome":1344443562,"prevYearRevenue":12182829313,"prevYearOperatingIncome":5673919,"prevYearNetIncome":-78072848,"source":"11013","updatedAt":"2026-08-26T22:26:22.587Z"},{"stockCode":"232680","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":18216404457,"operatingIncome":449949294,"netIncome":318060186,"prevYearRevenue":13515731257,"prevYearOperatingIncome":1529900655,"prevYearNetIncome":692748943,"source":"11012","updatedAt":"2026-08-26T22:26:22.820Z"}]}