{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/299170","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":"299170","name":"더블유에스아이","market":"KOSDAQ","sector":"생활용품 도매업","lastPrice":1545,"marketCap":64134939960,"sharesOutstanding":41511288,"asOf":"2026-09-26T15:09:35.527Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":1.08,"psr":1.24,"evEbitda":11.79,"ev":57679964784,"fcff":2421994394,"fcffYield":0.042,"roe":-0.0718,"revenueGrowth":{"y1":0.2795,"y3":0.2399,"y5":0.144},"operatingIncomeGrowth":{"y1":0.017,"y3":0.0205,"y5":-0.0699},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.310Z"},"price":{"high52w":4180,"low52w":1081,"fromHigh":-0.6304,"returns":[{"label":"1개월","value":0.242},{"label":"3개월","value":0.2602},{"label":"6개월","value":-0.4035},{"label":"1년","value":-0.133},{"label":"3년","value":-0.1594},{"label":"5년","value":-0.432}]},"dividends":[],"annual":[{"fiscalYear":2020,"statement":"연결","revenue":26386235499,"operatingIncome":5624060071,"netIncome":-1640141119,"controllingNetIncome":null,"ebitda":6274488886,"fcff":-363186025,"cfo":181871684,"capex":551957797,"totalAssets":28816939605,"totalLiabilities":3931092471,"totalEquity":24885847134,"cash":4738908096,"totalDebt":775443481},{"fiscalYear":2021,"statement":"연결","revenue":27775612551,"operatingIncome":6008943422,"netIncome":7170152386,"controllingNetIncome":null,"ebitda":6349657822,"fcff":2206212496,"cfo":5922319506,"capex":3721679547,"totalAssets":52387264356,"totalLiabilities":19056449337,"totalEquity":33330815019,"cash":24909004193,"totalDebt":345735952},{"fiscalYear":2022,"statement":"연결","revenue":27128845288,"operatingIncome":3684173156,"netIncome":4313954359,"controllingNetIncome":null,"ebitda":null,"fcff":-5788623940,"cfo":4586885926,"capex":10375509866,"totalAssets":57464653508,"totalLiabilities":19380322964,"totalEquity":38084330544,"cash":13513227533,"totalDebt":260540786},{"fiscalYear":2023,"statement":"연결","revenue":30877345387,"operatingIncome":3342668803,"netIncome":2825836566,"controllingNetIncome":null,"ebitda":8330920539,"fcff":-9748301752,"cfo":2517181032,"capex":12265482784,"totalAssets":60529068552,"totalLiabilities":20192691021,"totalEquity":40336377531,"cash":6428963560,"totalDebt":184952377},{"fiscalYear":2024,"statement":"연결","revenue":40411341295,"operatingIncome":3850124651,"netIncome":1240603071,"controllingNetIncome":1316600823,"ebitda":null,"fcff":6688560105,"cfo":6737780279,"capex":223390905,"totalAssets":85398580898,"totalLiabilities":39661338317,"totalEquity":45737242581,"cash":4490984309,"totalDebt":239853915},{"fiscalYear":2025,"statement":"연결","revenue":51706061278,"operatingIncome":3915666692,"netIncome":-3494309836,"controllingNetIncome":-3630174980,"ebitda":4890416877,"fcff":2421994394,"cfo":3090125810,"capex":1030504380,"totalAssets":86862735461,"totalLiabilities":24197071441,"totalEquity":62665664020,"cash":6965039529,"totalDebt":510064353}],"quarterly":[{"stockCode":"299170","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":13420681361,"operatingIncome":1142849496,"netIncome":992377040,"prevYearRevenue":13035046271,"prevYearOperatingIncome":797783299,"prevYearNetIncome":-369401847,"source":"11014","updatedAt":"2026-08-26T22:30:50.848Z"},{"stockCode":"299170","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":12476651859,"operatingIncome":610423778,"netIncome":-2879363088,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:30:50.852Z"},{"stockCode":"299170","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":11946040732,"operatingIncome":-172462825,"netIncome":-59308295,"prevYearRevenue":12824290462,"prevYearOperatingIncome":1049289521,"prevYearNetIncome":823493160,"source":"11013","updatedAt":"2026-08-26T22:30:50.182Z"},{"stockCode":"299170","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":12925235601,"operatingIncome":1026956774,"netIncome":817597053,"prevYearRevenue":12984437596,"prevYearOperatingIncome":1113103897,"prevYearNetIncome":-2430816948,"source":"11012","updatedAt":"2026-08-26T22:30:50.423Z"}]}