{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/254120","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":"254120","name":"자비스","market":"KOSDAQ","sector":"특수 목적용 기계 제조업","lastPrice":910,"marketCap":27986385700,"sharesOutstanding":30754270,"asOf":"2026-09-26T15:09:35.508Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":1.12,"psr":1,"evEbitda":null,"ev":24570743944,"fcff":-912029205,"fcffYield":-0.0371,"roe":-0.1478,"revenueGrowth":{"y1":-0.2583,"y3":0.0771,"y5":0.1784},"operatingIncomeGrowth":{"y1":-4.2508,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.370Z"},"price":{"high52w":1906,"low52w":632,"fromHigh":-0.5226,"returns":[{"label":"1개월","value":-0.0461},{"label":"3개월","value":0.3246},{"label":"6개월","value":-0.2359},{"label":"1년","value":-0.3309},{"label":"3년","value":-0.7143},{"label":"5년","value":-0.6061}]},"dividends":[],"annual":[{"fiscalYear":2019,"statement":"연결","revenue":17059978965,"operatingIncome":-578255217,"netIncome":-7321879221,"controllingNetIncome":-7241636756,"ebitda":59981632,"fcff":-2062879268,"cfo":178775853,"capex":2387020402,"totalAssets":29076599300,"totalLiabilities":13783794700,"totalEquity":15292804600,"cash":10010029265,"totalDebt":7035752273},{"fiscalYear":2020,"statement":"연결","revenue":12275481738,"operatingIncome":-1879966400,"netIncome":-6727533291,"controllingNetIncome":-6622769097,"ebitda":105321530,"fcff":-2987852683,"cfo":-1347157094,"capex":1762975109,"totalAssets":31332671570,"totalLiabilities":20756240289,"totalEquity":10576431281,"cash":6058925999,"totalDebt":12285414270},{"fiscalYear":2021,"statement":"연결","revenue":16074043240,"operatingIncome":-3986730804,"netIncome":-5152955462,"controllingNetIncome":-5025033242,"ebitda":null,"fcff":-3360089847,"cfo":-3419807038,"capex":57639944,"totalAssets":29056756604,"totalLiabilities":19306662073,"totalEquity":9750094531,"cash":3461657759,"totalDebt":7094840000},{"fiscalYear":2022,"statement":"연결","revenue":22322811534,"operatingIncome":-13457464,"netIncome":262158344,"controllingNetIncome":362993614,"ebitda":null,"fcff":-1738296008,"cfo":-1550425745,"capex":286852742,"totalAssets":28344950656,"totalLiabilities":18241999053,"totalEquity":10102951603,"cash":3160398526,"totalDebt":7000000000},{"fiscalYear":2023,"statement":"연결","revenue":28708310774,"operatingIncome":840610301,"netIncome":-3958044137,"controllingNetIncome":-3894811543,"ebitda":1601249374,"fcff":-8838262801,"cfo":-8918578762,"capex":130632160,"totalAssets":45998222925,"totalLiabilities":18499743445,"totalEquity":27498479480,"cash":4047364986,"totalDebt":7000000000},{"fiscalYear":2024,"statement":"연결","revenue":37612263527,"operatingIncome":1205824137,"netIncome":1195982566,"controllingNetIncome":1318307099,"ebitda":null,"fcff":null,"cfo":10827647389,"capex":null,"totalAssets":39292063204,"totalLiabilities":10534376696,"totalEquity":28757686508,"cash":9612418372,"totalDebt":3000000000},{"fiscalYear":2025,"statement":"연결","revenue":27895397844,"operatingIncome":-3919944239,"netIncome":-4116708029,"controllingNetIncome":-3966848266,"ebitda":-3661295031,"fcff":-912029205,"cfo":-926330061,"capex":36579053,"totalAssets":37974064512,"totalLiabilities":13243825983,"totalEquity":24730238529,"cash":4915641756,"totalDebt":1500000000}],"quarterly":[{"stockCode":"254120","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":7009735781,"operatingIncome":-336236089,"netIncome":-268959033,"prevYearRevenue":5772644263,"prevYearOperatingIncome":-543815439,"prevYearNetIncome":-693539309,"source":"11014","updatedAt":"2026-08-26T22:33:24.315Z"},{"stockCode":"254120","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":6998071160,"operatingIncome":-3252139603,"netIncome":-3234198650,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:33:24.317Z"},{"stockCode":"254120","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":5273505365,"operatingIncome":-773566317,"netIncome":-622129726,"prevYearRevenue":4879910261,"prevYearOperatingIncome":-483475313,"prevYearNetIncome":-465276598,"source":"11013","updatedAt":"2026-08-26T22:33:23.797Z"},{"stockCode":"254120","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":8075562808,"operatingIncome":-675304949,"netIncome":-526775648,"prevYearRevenue":9007680642,"prevYearOperatingIncome":151906766,"prevYearNetIncome":-148273748,"source":"11012","updatedAt":"2026-08-26T22:33:24.036Z"}]}