{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/267080","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":"267080","name":"세븐브로이맥주","market":"KONEX","sector":"알코올음료 제조업","listingDate":"2024-01-17","lastPrice":486,"marketCap":5769504288,"sharesOutstanding":11871408,"asOf":"2026-10-03T15:32:54.048Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":null,"pbr":null,"psr":0.84,"evEbitda":5.3,"ev":5122936442,"fcff":-817395186,"fcffYield":-0.1596,"roe":null,"revenueGrowth":{"y1":-0.1951,"y3":-0.4065,"y5":null},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-10-03T15:32:55.219Z"},"price":{"high52w":486,"low52w":486,"fromHigh":0,"returns":[{"label":"1개월","value":0},{"label":"3개월","value":0},{"label":"6개월","value":0},{"label":"1년","value":0},{"label":"3년","value":null},{"label":"5년","value":null}],"tradedDays3m":0},"dividends":[],"annual":[{"fiscalYear":2022,"statement":"연결","revenue":32684685970,"operatingIncome":4937757791,"netIncome":4480008749,"controllingNetIncome":4480008749,"ebitda":9950159124,"fcff":-11395305688,"cfo":4583408567,"capex":16564483824,"totalAssets":56435468004,"totalLiabilities":28969412832,"totalEquity":27466055172,"cash":5860856569,"totalDebt":21149176816},{"fiscalYear":2023,"statement":"연결","revenue":12399818269,"operatingIncome":-6188672593,"netIncome":-9124719368,"controllingNetIncome":-8975380656,"ebitda":-3889009999,"fcff":-7622685997,"cfo":-7106465066,"capex":1396029873,"totalAssets":42885054571,"totalLiabilities":24394380055,"totalEquity":18490674516,"cash":1989575183,"totalDebt":11891219605},{"fiscalYear":2024,"statement":"연결","revenue":8487066181,"operatingIncome":-9085618631,"netIncome":-17494931765,"controllingNetIncome":-17410677512,"ebitda":5647756606,"fcff":-1619479307,"cfo":-1563777941,"capex":933154818,"totalAssets":34315604315,"totalLiabilities":33235607311,"totalEquity":1079997004,"cash":139410905,"totalDebt":163849199},{"fiscalYear":2025,"statement":"별도","revenue":6831219026,"operatingIncome":-5364356590,"netIncome":-12710300794,"controllingNetIncome":null,"ebitda":966137214,"fcff":-817395186,"cfo":-766399642,"capex":66220000,"totalAssets":19363394011,"totalLiabilities":30548778587,"totalEquity":-11185384576,"cash":790636527,"totalDebt":144068681}],"quarterly":[]}