{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/254490","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":"254490","name":"미래반도체","market":"KOSDAQ","sector":"기타 전문 도매업","lastPrice":16170,"marketCap":233462460000,"sharesOutstanding":14438000,"asOf":"2026-09-26T15:09:35.508Z"},"valuation":{"fiscalYear":2025,"per":16.52,"perTtm":4.74,"ttmPeriod":"25Q3~26Q2","pbr":2.12,"psr":0.37,"evEbitda":null,"ev":267406220874,"fcff":-27887489888,"fcffYield":-0.1043,"roe":0.1441,"revenueGrowth":{"y1":0.3034,"y3":0.0493,"y5":null},"operatingIncomeGrowth":{"y1":0.8639,"y3":-0.0479,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.854Z"},"price":{"high52w":43000,"low52w":11310,"fromHigh":-0.624,"returns":[{"label":"1개월","value":0.0113},{"label":"3개월","value":-0.1212},{"label":"6개월","value":-0.0712},{"label":"1년","value":-0.0466},{"label":"3년","value":-0.2074},{"label":"5년","value":null}]},"dividends":[],"annual":[{"fiscalYear":2022,"statement":"연결","revenue":550152694771,"operatingIncome":22102061837,"netIncome":15012668315,"controllingNetIncome":15012668315,"ebitda":null,"fcff":null,"cfo":-3459227099,"capex":null,"totalAssets":114466326184,"totalLiabilities":60115142271,"totalEquity":54351183913,"cash":2637651853,"totalDebt":51134609959},{"fiscalYear":2023,"statement":"연결","revenue":380510458504,"operatingIncome":9406962299,"netIncome":5063785932,"controllingNetIncome":5063785932,"ebitda":null,"fcff":51058730766,"cfo":48677903131,"capex":254394193,"totalAssets":149322717459,"totalLiabilities":69136228303,"totalEquity":80186489156,"cash":65596682646,"totalDebt":45844846176},{"fiscalYear":2024,"statement":"별도","revenue":487630862852,"operatingIncome":10234073750,"netIncome":6048978942,"controllingNetIncome":null,"ebitda":null,"fcff":-29219891520,"cfo":-30585745466,"capex":757306414,"totalAssets":133306338548,"totalLiabilities":47427063347,"totalEquity":85879275201,"cash":21233630118,"totalDebt":35470413580},{"fiscalYear":2025,"statement":"별도","revenue":635582299292,"operatingIncome":19075676565,"netIncome":14128668035,"controllingNetIncome":null,"ebitda":null,"fcff":-27887489888,"cfo":-26712137031,"capex":2280668200,"totalAssets":187717849204,"totalLiabilities":77485351975,"totalEquity":110232497229,"cash":33214835094,"totalDebt":67158595968}],"quarterly":[{"stockCode":"254490","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":157752261615,"operatingIncome":2812356760,"netIncome":2065029241,"prevYearRevenue":123373838861,"prevYearOperatingIncome":2758248828,"prevYearNetIncome":1323560651,"source":"11014","updatedAt":"2026-08-26T22:23:55.518Z"},{"stockCode":"254490","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":175764030740,"operatingIncome":7095156121,"netIncome":4822921954,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:23:55.520Z"},{"stockCode":"254490","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":340542491115,"operatingIncome":32176733207,"netIncome":23380904292,"prevYearRevenue":159314767324,"prevYearOperatingIncome":5391513525,"prevYearNetIncome":4313381568,"source":"11013","updatedAt":"2026-08-26T22:23:55.019Z"},{"stockCode":"254490","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":340148059386,"operatingIncome":28153149396,"netIncome":18997225468,"prevYearRevenue":142751239613,"prevYearOperatingIncome":3776650159,"prevYearNetIncome":2927335272,"source":"11012","updatedAt":"2026-08-26T22:23:55.266Z"}]}