{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/238120","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":"238120","name":"얼라인드","market":"KOSDAQ","sector":"사진장비 및 광학기기 제조업","lastPrice":2885,"marketCap":41019720490,"sharesOutstanding":14218274,"asOf":"2026-09-26T15:09:35.503Z"},"valuation":{"fiscalYear":2025,"per":14.09,"perTtm":8.84,"ttmPeriod":"25Q3~26Q2","pbr":1.1,"psr":2.56,"evEbitda":null,"ev":40906710046,"fcff":-2875289339,"fcffYield":-0.0703,"roe":0.0801,"revenueGrowth":{"y1":0.0151,"y3":0.0521,"y5":0.1502},"operatingIncomeGrowth":{"y1":-0.1211,"y3":-0.05,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.404Z"},"price":{"high52w":6050,"low52w":2680,"fromHigh":-0.5231,"returns":[{"label":"1개월","value":-0.0137},{"label":"3개월","value":-0.0572},{"label":"6개월","value":-0.3436},{"label":"1년","value":-0.1362},{"label":"3년","value":-0.2969},{"label":"5년","value":-0.4489}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":5675117364,"operatingIncome":-1923885767,"netIncome":-1588097025,"controllingNetIncome":-1588097025,"ebitda":-1436471968,"fcff":-2013584335,"cfo":-1747875625,"capex":265708710,"totalAssets":23000867416,"totalLiabilities":2112790330,"totalEquity":20888077086,"cash":2866120360,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":7793683150,"operatingIncome":-398924306,"netIncome":116738344,"controllingNetIncome":116738344,"ebitda":317439248,"fcff":451505247,"cfo":659286554,"capex":283315052,"totalAssets":24619169833,"totalLiabilities":3652664780,"totalEquity":20966505053,"cash":4897966423,"totalDebt":null},{"fiscalYear":2020,"statement":"연결","revenue":7957134013,"operatingIncome":-253476359,"netIncome":468234116,"controllingNetIncome":468234116,"ebitda":422593167,"fcff":-5177957,"cfo":35670904,"capex":105508440,"totalAssets":25481064977,"totalLiabilities":4017430089,"totalEquity":21463634888,"cash":5638752510,"totalDebt":null},{"fiscalYear":2021,"statement":"연결","revenue":11761977467,"operatingIncome":2178935858,"netIncome":5541665889,"controllingNetIncome":5541665889,"ebitda":2717526480,"fcff":-4705599725,"cfo":135966633,"capex":4864089224,"totalAssets":34469497915,"totalLiabilities":7477333647,"totalEquity":26992164268,"cash":6137066447,"totalDebt":4435733686},{"fiscalYear":2022,"statement":"연결","revenue":13752579320,"operatingIncome":2849002252,"netIncome":2332756887,"controllingNetIncome":2332756887,"ebitda":3499379145,"fcff":376642295,"cfo":2222401733,"capex":2003649899,"totalAssets":36901486645,"totalLiabilities":8051756573,"totalEquity":28849730072,"cash":10695818259,"totalDebt":4379281041},{"fiscalYear":2023,"statement":"연결","revenue":15214698591,"operatingIncome":3337080633,"netIncome":3236017811,"controllingNetIncome":3236017811,"ebitda":3968459767,"fcff":2147767574,"cfo":2848578590,"capex":880415417,"totalAssets":40931861667,"totalLiabilities":9620379015,"totalEquity":31311482652,"cash":14926891452,"totalDebt":4663075140},{"fiscalYear":2024,"statement":"연결","revenue":15777579149,"operatingIncome":2779561522,"netIncome":4128033777,"controllingNetIncome":4128033777,"ebitda":3355300590,"fcff":2787770004,"cfo":3065290438,"capex":403442308,"totalAssets":44275016240,"totalLiabilities":8780660106,"totalEquity":35494356134,"cash":10139080741,"totalDebt":2963543017},{"fiscalYear":2025,"statement":"연결","revenue":16015916140,"operatingIncome":2442895493,"netIncome":2911419463,"controllingNetIncome":2911419463,"ebitda":null,"fcff":-2875289339,"cfo":3605156900,"capex":6547338232,"totalAssets":57794757767,"totalLiabilities":20633406025,"totalEquity":37161351742,"cash":14617671746,"totalDebt":14504661302}],"quarterly":[{"stockCode":"238120","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":3891740409,"operatingIncome":544986681,"netIncome":933050157,"prevYearRevenue":3713597006,"prevYearOperatingIncome":760227283,"prevYearNetIncome":507194393,"source":"11014","updatedAt":"2026-08-26T22:31:42.105Z"},{"stockCode":"238120","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":4278044258,"operatingIncome":1107080424,"netIncome":1541683606,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:31:42.111Z"},{"stockCode":"238120","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":3641752347,"operatingIncome":229943089,"netIncome":417593572,"prevYearRevenue":3922744683,"prevYearOperatingIncome":531032783,"prevYearNetIncome":554010936,"source":"11013","updatedAt":"2026-08-26T22:31:41.624Z"},{"stockCode":"238120","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":4350832653,"operatingIncome":644312418,"netIncome":1749557459,"prevYearRevenue":3923386790,"prevYearOperatingIncome":259795605,"prevYearNetIncome":-117325236,"source":"11012","updatedAt":"2026-08-26T22:31:41.861Z"}]}