{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/267790","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":"267790","name":"배럴","market":"KOSDAQ","sector":"봉제의복 제조업","lastPrice":3130,"marketCap":24067537170,"sharesOutstanding":7689309,"asOf":"2026-09-26T15:09:35.515Z"},"valuation":{"fiscalYear":2025,"per":5.58,"perTtm":2.59,"ttmPeriod":"25Q3~26Q2","pbr":0.51,"psr":0.41,"evEbitda":null,"ev":5187618928,"fcff":5864115868,"fcffYield":1.1304,"roe":0.0948,"revenueGrowth":{"y1":-0.0815,"y3":0.1589,"y5":0.1726},"operatingIncomeGrowth":{"y1":-0.2682,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.541Z"},"price":{"high52w":4005,"low52w":2910,"fromHigh":-0.2185,"returns":[{"label":"1개월","value":-0.1032},{"label":"3개월","value":0.0081},{"label":"6개월","value":-0.1032},{"label":"1년","value":-0.2106},{"label":"3년","value":-0.5328},{"label":"5년","value":-0.6538}]},"dividends":[{"fiscalYear":2025,"dps":75,"yieldPct":2,"payoutPct":16.87},{"fiscalYear":2024,"dps":50,"yieldPct":1,"payoutPct":10.85},{"fiscalYear":2023,"dps":50,"yieldPct":0.7,"payoutPct":7.98}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":50068539590,"operatingIncome":6674070141,"netIncome":4393256798,"controllingNetIncome":4393256798,"ebitda":7237741290,"fcff":-2018447850,"cfo":1891737832,"capex":3910723436,"totalAssets":41379987447,"totalLiabilities":2924497497,"totalEquity":38455489950,"cash":11860139621,"totalDebt":0},{"fiscalYear":2019,"statement":"연결","revenue":59946895502,"operatingIncome":8451978840,"netIncome":6877841978,"controllingNetIncome":6877841978,"ebitda":null,"fcff":-5761024556,"cfo":7296362633,"capex":13117088555,"totalAssets":58348026898,"totalLiabilities":12570107363,"totalEquity":45777919535,"cash":23539781596,"totalDebt":9398413183},{"fiscalYear":2020,"statement":"연결","revenue":26697239538,"operatingIncome":-7471569861,"netIncome":-6197409500,"controllingNetIncome":-6197409500,"ebitda":-5365299849,"fcff":-9308832026,"cfo":-8665377103,"capex":729789427,"totalAssets":49396981542,"totalLiabilities":9293240017,"totalEquity":40103741525,"cash":8043628420,"totalDebt":7798278293},{"fiscalYear":2021,"statement":"연결","revenue":21528383164,"operatingIncome":-7715592440,"netIncome":-6990478187,"controllingNetIncome":-6990478187,"ebitda":-6289626308,"fcff":1629206624,"cfo":1871674703,"capex":298412219,"totalAssets":51549911319,"totalLiabilities":15189469613,"totalEquity":36360441706,"cash":22461800564,"totalDebt":13285877614},{"fiscalYear":2022,"statement":"연결","revenue":38031771170,"operatingIncome":-4333333786,"netIncome":-5908294477,"controllingNetIncome":-5908294477,"ebitda":-1949160769,"fcff":-3648009136,"cfo":-2213122873,"capex":1509871078,"totalAssets":47657951642,"totalLiabilities":17183383615,"totalEquity":30474568027,"cash":6264561159,"totalDebt":4708278558},{"fiscalYear":2023,"statement":"연결","revenue":58163177764,"operatingIncome":8503098170,"netIncome":6826013707,"controllingNetIncome":6826013707,"ebitda":9297852583,"fcff":7788300067,"cfo":9201133357,"capex":1477872911,"totalAssets":67419902554,"totalLiabilities":27765395433,"totalEquity":39654507121,"cash":12320382059,"totalDebt":10998348223},{"fiscalYear":2024,"statement":"연결","revenue":64445966180,"operatingIncome":9080346867,"netIncome":4994600052,"controllingNetIncome":4994600052,"ebitda":9588563836,"fcff":9386934997,"cfo":10754459833,"capex":1377893233,"totalAssets":75267118508,"totalLiabilities":31304317513,"totalEquity":43962800995,"cash":31300324085,"totalDebt":2196125600},{"fiscalYear":2025,"statement":"연결","revenue":59192865808,"operatingIncome":6645431683,"netIncome":4309611535,"controllingNetIncome":4309611535,"ebitda":null,"fcff":5864115868,"cfo":6731795142,"capex":867679274,"totalAssets":80992727341,"totalLiabilities":34037533107,"totalEquity":46955194234,"cash":22843678207,"totalDebt":3963759965}],"quarterly":[{"stockCode":"267790","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":23788346474,"operatingIncome":4552947978,"netIncome":3896809598,"prevYearRevenue":25308740113,"prevYearOperatingIncome":5319378229,"prevYearNetIncome":3807117721,"source":"11014","updatedAt":"2026-08-26T22:33:48.694Z"},{"stockCode":"267790","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":8540317984,"operatingIncome":-521546041,"netIncome":-867389014,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:33:48.696Z"},{"stockCode":"267790","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":10089385070,"operatingIncome":424145109,"netIncome":-32011180,"prevYearRevenue":11340129536,"prevYearOperatingIncome":1213723879,"prevYearNetIncome":381293086,"source":"11013","updatedAt":"2026-08-26T22:33:48.225Z"},{"stockCode":"267790","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":15119636455,"operatingIncome":1495452866,"netIncome":6312612252,"prevYearRevenue":15524071814,"prevYearOperatingIncome":1400305867,"prevYearNetIncome":898897865,"source":"11012","updatedAt":"2026-08-26T22:33:48.461Z"}]}