{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/313760","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":"313760","name":"캐리","market":"KOSDAQ","sector":"전동기, 발전기 및 전기 변환 · 공급 · 제어 장치 제조업","lastPrice":468,"marketCap":5244963048,"sharesOutstanding":11207186,"asOf":"2026-09-26T15:09:35.532Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.25,"psr":0.7,"evEbitda":null,"ev":23542117697,"fcff":-3217607331,"fcffYield":-0.1367,"roe":-0.4065,"revenueGrowth":{"y1":-0.0847,"y3":-0.4771,"y5":-0.3475},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.156Z"},"price":{"high52w":2665,"low52w":463,"fromHigh":-0.8244,"returns":[{"label":"1개월","value":0},{"label":"3개월","value":0},{"label":"6개월","value":-0.1889},{"label":"1년","value":-0.826},{"label":"3년","value":-0.9453},{"label":"5년","value":-0.9859}]},"dividends":[{"fiscalYear":2021,"dps":80,"yieldPct":0.4,"payoutPct":null},{"fiscalYear":2020,"dps":80,"yieldPct":0.5,"payoutPct":null},{"fiscalYear":2019,"dps":80,"yieldPct":0.7,"payoutPct":12.59},{"fiscalYear":2018,"dps":6,"yieldPct":null,"payoutPct":0.54},{"fiscalYear":2017,"dps":250,"yieldPct":null,"payoutPct":0.9}],"annual":[{"fiscalYear":2019,"statement":"별도","revenue":42871637196,"operatingIncome":3481271899,"netIncome":3090075958,"controllingNetIncome":null,"ebitda":4004056564,"fcff":-12728422094,"cfo":-11367681090,"capex":1696149417,"totalAssets":48729957214,"totalLiabilities":12491282962,"totalEquity":36238674252,"cash":1366427629,"totalDebt":4828500000},{"fiscalYear":2020,"statement":"별도","revenue":63238933014,"operatingIncome":-110160495,"netIncome":320336576,"controllingNetIncome":null,"ebitda":548541262,"fcff":5098097304,"cfo":5658165551,"capex":655540214,"totalAssets":44163414804,"totalLiabilities":7954279145,"totalEquity":36209135659,"cash":2827658649,"totalDebt":1400000000},{"fiscalYear":2021,"statement":"별도","revenue":36106050652,"operatingIncome":-1265540660,"netIncome":-295846360,"controllingNetIncome":null,"ebitda":-563182209,"fcff":-1275458050,"cfo":-898465703,"capex":397214297,"totalAssets":58205549950,"totalLiabilities":22204728774,"totalEquity":36000821176,"cash":1372048062,"totalDebt":1000000000},{"fiscalYear":2022,"statement":"별도","revenue":52319150713,"operatingIncome":-12704679615,"netIncome":-13923340013,"controllingNetIncome":null,"ebitda":-12269866713,"fcff":-7903877980,"cfo":-7573937995,"capex":388613267,"totalAssets":46303931260,"totalLiabilities":16444473865,"totalEquity":29859457395,"cash":6255514013,"totalDebt":5446232106},{"fiscalYear":2023,"statement":"별도","revenue":16989304352,"operatingIncome":-13572581167,"netIncome":-17569623268,"controllingNetIncome":null,"ebitda":-12743439561,"fcff":-5054289637,"cfo":-5133999869,"capex":124675624,"totalAssets":26319777861,"totalLiabilities":13421446424,"totalEquity":12898331437,"cash":103218871,"totalDebt":7750728549},{"fiscalYear":2024,"statement":"연결","revenue":8174064954,"operatingIncome":-4018128300,"netIncome":-13005989810,"controllingNetIncome":null,"ebitda":null,"fcff":-9539057819,"cfo":-4049962764,"capex":5944635455,"totalAssets":42232494716,"totalLiabilities":22175056604,"totalEquity":20057438112,"cash":215548294,"totalDebt":4240091059},{"fiscalYear":2025,"statement":"연결","revenue":7481352962,"operatingIncome":-4871999423,"netIncome":-8396482687,"controllingNetIncome":-8410307458,"ebitda":null,"fcff":-3217607331,"cfo":-3814260825,"capex":8245455,"totalAssets":52647471881,"totalLiabilities":31296367050,"totalEquity":21351104831,"cash":649972590,"totalDebt":18947127239}],"quarterly":[{"stockCode":"313760","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":1753209017,"operatingIncome":-1241918097,"netIncome":-1623086681,"prevYearRevenue":1780237894,"prevYearOperatingIncome":-606239481,"prevYearNetIncome":-1139812924,"source":"11014","updatedAt":"2026-08-26T22:36:11.118Z"},{"stockCode":"313760","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":1833732996,"operatingIncome":-1092749519,"netIncome":-3279727070,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:36:11.121Z"},{"stockCode":"313760","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":521097924,"operatingIncome":-695774508,"netIncome":-1086199534,"prevYearRevenue":2162904141,"prevYearOperatingIncome":-1390437914,"prevYearNetIncome":-887122675,"source":"11013","updatedAt":"2026-08-26T22:36:10.643Z"},{"stockCode":"313760","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":23366496,"operatingIncome":-528219257,"netIncome":-1162054164,"prevYearRevenue":1731506808,"prevYearOperatingIncome":-1146893893,"prevYearNetIncome":-2606546261,"source":"11012","updatedAt":"2026-08-26T22:36:10.878Z"}]}