{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/234100","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":"234100","name":"폴라리스세원","market":"KOSDAQ","sector":"자동차 신품 부품 제조업","lastPrice":2680,"marketCap":39132384480,"sharesOutstanding":14601636,"asOf":"2026-09-26T15:09:35.501Z"},"valuation":{"fiscalYear":2025,"per":93.06,"perTtm":7.91,"ttmPeriod":"25Q3~26Q2","pbr":0.21,"psr":0.16,"evEbitda":null,"ev":-50190776170,"fcff":7939311555,"fcffYield":null,"roe":0.0023,"revenueGrowth":{"y1":0.1856,"y3":0.1114,"y5":0.2748},"operatingIncomeGrowth":{"y1":1.9048,"y3":-0.2707,"y5":-0.0606},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.325Z"},"price":{"high52w":5888.784,"low52w":2150,"fromHigh":-0.5449,"returns":[{"label":"1개월","value":-0.0377},{"label":"3개월","value":0.2465},{"label":"6개월","value":-0.3961},{"label":"1년","value":-0.4707},{"label":"3년","value":-0.639},{"label":"5년","value":-0.8634}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":57189709206,"operatingIncome":1064216375,"netIncome":1314957744,"controllingNetIncome":null,"ebitda":1954308915,"fcff":-5484155035,"cfo":-4010337592,"capex":1702414837,"totalAssets":58995821462,"totalLiabilities":24376282061,"totalEquity":34619539401,"cash":11377130988,"totalDebt":0},{"fiscalYear":2019,"statement":"연결","revenue":81394444326,"operatingIncome":6347206034,"netIncome":3312197707,"controllingNetIncome":1533470993,"ebitda":null,"fcff":4520899858,"cfo":5468747197,"capex":1430987725,"totalAssets":81615937791,"totalLiabilities":37330116710,"totalEquity":44285821081,"cash":10510558208,"totalDebt":4246500855},{"fiscalYear":2020,"statement":"연결","revenue":72066281711,"operatingIncome":4579109766,"netIncome":9544116888,"controllingNetIncome":8103781649,"ebitda":15955321123,"fcff":-2373694957,"cfo":716573228,"capex":3584272988,"totalAssets":73428842129,"totalLiabilities":22986907959,"totalEquity":50441934170,"cash":6472119149,"totalDebt":3966501633},{"fiscalYear":2021,"statement":"연결","revenue":97537203981,"operatingIncome":-1886708059,"netIncome":8266474204,"controllingNetIncome":7112533778,"ebitda":null,"fcff":-6282931510,"cfo":-1266766704,"capex":5313317110,"totalAssets":214306353209,"totalLiabilities":71199812346,"totalEquity":143106540863,"cash":42818843548,"totalDebt":15084643956},{"fiscalYear":2022,"statement":"연결","revenue":176741126444,"operatingIncome":8638821035,"netIncome":3912239879,"controllingNetIncome":1850959203,"ebitda":null,"fcff":4737407347,"cfo":8430822914,"capex":3891481628,"totalAssets":261777445575,"totalLiabilities":54502949256,"totalEquity":207274496319,"cash":59456208058,"totalDebt":663455819},{"fiscalYear":2023,"statement":"연결","revenue":160350478984,"operatingIncome":7363703486,"netIncome":12208328147,"controllingNetIncome":4304530667,"ebitda":14947981320,"fcff":15171843858,"cfo":20248633932,"capex":5197096473,"totalAssets":289348910343,"totalLiabilities":51974849567,"totalEquity":237374060776,"cash":50556010147,"totalDebt":212815852},{"fiscalYear":2024,"statement":"연결","revenue":204644289190,"operatingIncome":1153387563,"netIncome":13824022504,"controllingNetIncome":8040745497,"ebitda":null,"fcff":-1170000552,"cfo":9585021483,"capex":11142150602,"totalAssets":402949120526,"totalLiabilities":73146502333,"totalEquity":329802618193,"cash":48409541991,"totalDebt":9826325422},{"fiscalYear":2025,"statement":"연결","revenue":242634611034,"operatingIncome":3350311645,"netIncome":2969287782,"controllingNetIncome":420491868,"ebitda":null,"fcff":7939311555,"cfo":9010577677,"capex":1370724171,"totalAssets":455535894278,"totalLiabilities":72793883006,"totalEquity":382742011272,"cash":96545677589,"totalDebt":7222516939}],"quarterly":[{"stockCode":"234100","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":63365897288,"operatingIncome":2608712133,"netIncome":3207648490,"prevYearRevenue":55459978093,"prevYearOperatingIncome":1420020624,"prevYearNetIncome":2423061243,"source":"11014","updatedAt":"2026-08-26T22:31:53.872Z"},{"stockCode":"234100","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":64310421032,"operatingIncome":-1674265976,"netIncome":-3039891070,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:31:53.875Z"},{"stockCode":"234100","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":54484472655,"operatingIncome":1178686642,"netIncome":3600943199,"prevYearRevenue":55006940200,"prevYearOperatingIncome":778513639,"prevYearNetIncome":1000744181,"source":"11013","updatedAt":"2026-08-26T22:31:53.379Z"},{"stockCode":"234100","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":62369345063,"operatingIncome":1012456648,"netIncome":1179225825,"prevYearRevenue":59951352514,"prevYearOperatingIncome":1637351849,"prevYearNetIncome":1800786181,"source":"11012","updatedAt":"2026-08-26T22:31:53.627Z"}]}