{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/250000","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":"250000","name":"보라티알","market":"KOSDAQ","sector":"음·식료품 및 담배 도매업","lastPrice":5610,"marketCap":37871612130,"sharesOutstanding":6750733,"asOf":"2026-09-26T15:09:35.507Z"},"valuation":{"fiscalYear":2025,"per":164.54,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.43,"psr":0.37,"evEbitda":null,"ev":87314466769,"fcff":10271881426,"fcffYield":0.1176,"roe":0.0025,"revenueGrowth":{"y1":0.1193,"y3":0.1377,"y5":0.152},"operatingIncomeGrowth":{"y1":-0.2855,"y3":-0.0481,"y5":0.1967},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.368Z"},"price":{"high52w":9260,"low52w":5090,"fromHigh":-0.3942,"returns":[{"label":"1개월","value":-0.0277},{"label":"3개월","value":0.0809},{"label":"6개월","value":-0.2761},{"label":"1년","value":-0.3974},{"label":"3년","value":-0.5226},{"label":"5년","value":-0.6494}]},"dividends":[{"fiscalYear":2025,"dps":400,"yieldPct":5,"payoutPct":null},{"fiscalYear":2024,"dps":250,"yieldPct":2.6,"payoutPct":17.2},{"fiscalYear":2023,"dps":250,"yieldPct":2.3,"payoutPct":17.3},{"fiscalYear":2022,"dps":300,"yieldPct":1.9,"payoutPct":11.3},{"fiscalYear":2021,"dps":200,"yieldPct":1.5,"payoutPct":20.9},{"fiscalYear":2020,"dps":150,"yieldPct":0.9,"payoutPct":64.6},{"fiscalYear":2019,"dps":150,"yieldPct":1.5,"payoutPct":30.2},{"fiscalYear":2018,"dps":150,"yieldPct":2.3,"payoutPct":5.1}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":42014602741,"operatingIncome":5065567847,"netIncome":4803738291,"controllingNetIncome":null,"ebitda":5420993118,"fcff":1207049922,"cfo":1950856716,"capex":828021625,"totalAssets":58124051368,"totalLiabilities":7066144661,"totalEquity":51057906707,"cash":11212405894,"totalDebt":2198233902},{"fiscalYear":2019,"statement":"연결","revenue":46789495280,"operatingIncome":3208938352,"netIncome":3327724101,"controllingNetIncome":3327724101,"ebitda":3879781375,"fcff":-2355510029,"cfo":2055709524,"capex":4592194156,"totalAssets":86622147429,"totalLiabilities":31401047821,"totalEquity":55221099608,"cash":15482163683,"totalDebt":25561694715},{"fiscalYear":2020,"statement":"연결","revenue":50422858509,"operatingIncome":3727796444,"netIncome":1519883864,"controllingNetIncome":1519883864,"ebitda":4918634216,"fcff":2034917698,"cfo":2616962350,"capex":907009818,"totalAssets":81469766797,"totalLiabilities":26535600226,"totalEquity":54934166571,"cash":13281508184,"totalDebt":21100155683},{"fiscalYear":2021,"statement":"연결","revenue":60871582620,"operatingIncome":6946889081,"netIncome":6255100060,"controllingNetIncome":6255100060,"ebitda":8661810483,"fcff":5745795040,"cfo":6402515964,"capex":897183117,"totalAssets":88615876198,"totalLiabilities":28212310495,"totalEquity":60403565703,"cash":9762878199,"totalDebt":15235862349},{"fiscalYear":2022,"statement":"연결","revenue":69472275173,"operatingIncome":10605291100,"netIncome":17315898144,"controllingNetIncome":17315898144,"ebitda":null,"fcff":2307531013,"cfo":2607479771,"capex":549128144,"totalAssets":103499107606,"totalLiabilities":27089484959,"totalEquity":76409622647,"cash":11421083623,"totalDebt":12305648118},{"fiscalYear":2023,"statement":"연결","revenue":76914485270,"operatingIncome":13072198389,"netIncome":9455736791,"controllingNetIncome":9455736791,"ebitda":13751350706,"fcff":8508664327,"cfo":8121918245,"capex":138653393,"totalAssets":104145307517,"totalLiabilities":20244709879,"totalEquity":83900597638,"cash":20286896284,"totalDebt":9392089548},{"fiscalYear":2024,"statement":"연결","revenue":91394354884,"operatingIncome":12803289403,"netIncome":9493061912,"controllingNetIncome":null,"ebitda":12836007980,"fcff":-4387394538,"cfo":426537317,"capex":6111112091,"totalAssets":169173321420,"totalLiabilities":76020437712,"totalEquity":93152883708,"cash":58845455733,"totalDebt":63377354992},{"fiscalYear":2025,"statement":"연결","revenue":102296135358,"operatingIncome":9147418119,"netIncome":230165154,"controllingNetIncome":230165154,"ebitda":null,"fcff":10271881426,"cfo":8046159214,"capex":134582137,"totalAssets":226093811829,"totalLiabilities":137134465259,"totalEquity":88959346570,"cash":69828301923,"totalDebt":119271156562}],"quarterly":[{"stockCode":"250000","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":27373779600,"operatingIncome":2589365128,"netIncome":-555179244,"prevYearRevenue":23214355245,"prevYearOperatingIncome":2979751707,"prevYearNetIncome":2787778770,"source":"11014","updatedAt":"2026-08-26T22:32:08.011Z"},{"stockCode":"250000","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":25748070378,"operatingIncome":1478011351,"netIncome":-909026174,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:32:08.015Z"},{"stockCode":"250000","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":25767107795,"operatingIncome":1505595645,"netIncome":-407358238,"prevYearRevenue":22923931958,"prevYearOperatingIncome":2175200081,"prevYearNetIncome":-509036858,"source":"11013","updatedAt":"2026-08-26T22:32:07.507Z"},{"stockCode":"250000","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":26659534154,"operatingIncome":1907683925,"netIncome":-107374693,"prevYearRevenue":26250353422,"prevYearOperatingIncome":2904841559,"prevYearNetIncome":2203407430,"source":"11012","updatedAt":"2026-08-26T22:32:07.777Z"}]}