{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/251630","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":"251630","name":"브이원텍","market":"KOSDAQ","sector":"특수 목적용 기계 제조업","lastPrice":3615,"marketCap":57633532890,"sharesOutstanding":15942886,"asOf":"2026-09-26T15:09:35.507Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.54,"psr":1.18,"evEbitda":null,"ev":76314949215,"fcff":-14592843374,"fcffYield":-0.1912,"roe":-0.0848,"revenueGrowth":{"y1":-0.3263,"y3":-0.0641,"y5":0.0953},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.328Z"},"price":{"high52w":9810,"low52w":3225,"fromHigh":-0.6315,"returns":[{"label":"1개월","value":0.0112},{"label":"3개월","value":0.0388},{"label":"6개월","value":-0.3355},{"label":"1년","value":-0.3451},{"label":"3년","value":-0.6862},{"label":"5년","value":-0.623}]},"dividends":[{"fiscalYear":2025,"dps":100,"yieldPct":1.8,"payoutPct":null},{"fiscalYear":2024,"dps":100,"yieldPct":2.7,"payoutPct":null},{"fiscalYear":2023,"dps":100,"yieldPct":0.9,"payoutPct":51.6},{"fiscalYear":2022,"dps":100,"yieldPct":1.6,"payoutPct":null},{"fiscalYear":2021,"dps":100,"yieldPct":1.1,"payoutPct":13.5},{"fiscalYear":2020,"dps":100,"yieldPct":1,"payoutPct":26.1},{"fiscalYear":2019,"dps":100,"yieldPct":1.1,"payoutPct":22.4},{"fiscalYear":2018,"dps":200,"yieldPct":1.1,"payoutPct":9.8}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":54628522496,"operatingIncome":15665039652,"netIncome":15285849036,"controllingNetIncome":15279591589,"ebitda":null,"fcff":6527624345,"cfo":8934709080,"capex":2412909239,"totalAssets":81944438591,"totalLiabilities":4976677675,"totalEquity":76967760916,"cash":17200084775,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":26780002909,"operatingIncome":4813533156,"netIncome":6642300667,"controllingNetIncome":6642300667,"ebitda":null,"fcff":-2825789766,"cfo":3842402914,"capex":6668192680,"totalAssets":87282327464,"totalLiabilities":5587468922,"totalEquity":81694858542,"cash":13610055531,"totalDebt":null},{"fiscalYear":2020,"statement":"연결","revenue":31087428816,"operatingIncome":6518403450,"netIncome":5515315531,"controllingNetIncome":5515315531,"ebitda":null,"fcff":-2385804246,"cfo":3412362849,"capex":5798225014,"totalAssets":93630496344,"totalLiabilities":8945156138,"totalEquity":84685340206,"cash":10244439879,"totalDebt":null},{"fiscalYear":2021,"statement":"연결","revenue":51090254379,"operatingIncome":4964161472,"netIncome":10644025969,"controllingNetIncome":11751262150,"ebitda":null,"fcff":942772544,"cfo":2165953833,"capex":1260580563,"totalAssets":132415968818,"totalLiabilities":32903498021,"totalEquity":99512470797,"cash":12888220378,"totalDebt":15785754970},{"fiscalYear":2022,"statement":"연결","revenue":59783165596,"operatingIncome":38008892,"netIncome":-3991332055,"controllingNetIncome":-656458126,"ebitda":null,"fcff":-13857802878,"cfo":-7104827931,"capex":6822452378,"totalAssets":175413390124,"totalLiabilities":78168624399,"totalEquity":97244765725,"cash":11175081836,"totalDebt":32199491649},{"fiscalYear":2023,"statement":"연결","revenue":81783667519,"operatingIncome":1976702270,"netIncome":-3535929929,"controllingNetIncome":2960739553,"ebitda":2572834797,"fcff":-15263259108,"cfo":6118761631,"capex":21525233520,"totalAssets":203989398531,"totalLiabilities":71005962229,"totalEquity":132983436302,"cash":13942164187,"totalDebt":22550357130},{"fiscalYear":2024,"statement":"연결","revenue":72731874427,"operatingIncome":-4360100575,"netIncome":-7311116646,"controllingNetIncome":-3212531452,"ebitda":2966638720,"fcff":-8710481888,"cfo":1192749237,"capex":10245000647,"totalAssets":198247841034,"totalLiabilities":58480374101,"totalEquity":139767466933,"cash":13998431987,"totalDebt":24400650788},{"fiscalYear":2025,"statement":"연결","revenue":49002332510,"operatingIncome":-12829010735,"netIncome":-14860827000,"controllingNetIncome":-9392226679,"ebitda":-8310138241,"fcff":-14592843374,"cfo":-11603410521,"capex":3603564038,"totalAssets":205440024059,"totalLiabilities":78966004677,"totalEquity":126474019382,"cash":12496017659,"totalDebt":31177433984}],"quarterly":[{"stockCode":"251630","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":10371430888,"operatingIncome":-1616227070,"netIncome":-810191290,"prevYearRevenue":20039792822,"prevYearOperatingIncome":137836923,"prevYearNetIncome":-1119242752,"source":"11014","updatedAt":"2026-08-26T22:30:27.671Z"},{"stockCode":"251630","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":19955549233,"operatingIncome":-3965778188,"netIncome":-6184407361,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:30:27.673Z"},{"stockCode":"251630","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":18917843228,"operatingIncome":-4807178081,"netIncome":-3283275561,"prevYearRevenue":5248537750,"prevYearOperatingIncome":-3572148285,"prevYearNetIncome":-3476233013,"source":"11013","updatedAt":"2026-08-26T22:30:27.186Z"},{"stockCode":"251630","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":13037445674,"operatingIncome":-2389117434,"netIncome":-2410004007,"prevYearRevenue":13426814639,"prevYearOperatingIncome":-3674857192,"prevYearNetIncome":-4389995336,"source":"11012","updatedAt":"2026-08-26T22:30:27.424Z"}]}