{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/317120","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":"317120","name":"라닉스","market":"KOSDAQ","sector":"반도체 제조업","lastPrice":1453,"marketCap":22172780000,"sharesOutstanding":15260000,"asOf":"2026-09-26T15:09:35.533Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":1.04,"psr":2.97,"evEbitda":null,"ev":31934212659,"fcff":null,"fcffYield":null,"roe":-0.3804,"revenueGrowth":{"y1":-0.0318,"y3":-0.1207,"y5":-0.0393},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.159Z"},"price":{"high52w":3205,"low52w":1196,"fromHigh":-0.5466,"returns":[{"label":"1개월","value":0.0204},{"label":"3개월","value":0.07},{"label":"6개월","value":-0.2624},{"label":"1년","value":-0.522},{"label":"3년","value":-0.6796},{"label":"5년","value":-0.8438}]},"dividends":[],"annual":[{"fiscalYear":2019,"statement":"별도","revenue":9044034381,"operatingIncome":-1874212,"netIncome":-131591167,"controllingNetIncome":null,"ebitda":null,"fcff":null,"cfo":55950450,"capex":null,"totalAssets":20394753476,"totalLiabilities":2717915634,"totalEquity":17676837842,"cash":1046991024,"totalDebt":null},{"fiscalYear":2020,"statement":"별도","revenue":9127005903,"operatingIncome":-1648311556,"netIncome":-2279593354,"controllingNetIncome":null,"ebitda":null,"fcff":-15690604352,"cfo":-809400189,"capex":14881204163,"totalAssets":32347500351,"totalLiabilities":15176319894,"totalEquity":17171180457,"cash":1177307021,"totalDebt":null},{"fiscalYear":2021,"statement":"연결","revenue":9214694242,"operatingIncome":-2232714960,"netIncome":-2670402149,"controllingNetIncome":null,"ebitda":null,"fcff":null,"cfo":-3867617637,"capex":null,"totalAssets":45115447339,"totalLiabilities":25782216988,"totalEquity":19333230351,"cash":911172724,"totalDebt":24201606120},{"fiscalYear":2022,"statement":"연결","revenue":10984971091,"operatingIncome":-1800111623,"netIncome":-4930203244,"controllingNetIncome":null,"ebitda":null,"fcff":null,"cfo":-1592699234,"capex":null,"totalAssets":41974699599,"totalLiabilities":27652712250,"totalEquity":14321987349,"cash":1897886505,"totalDebt":12094905541},{"fiscalYear":2023,"statement":"연결","revenue":11543221600,"operatingIncome":-2957186931,"netIncome":-5369729462,"controllingNetIncome":null,"ebitda":null,"fcff":null,"cfo":-1302209421,"capex":null,"totalAssets":29229306335,"totalLiabilities":18597348105,"totalEquity":10631958230,"cash":1530936944,"totalDebt":16459009408},{"fiscalYear":2024,"statement":"연결","revenue":7713262716,"operatingIncome":-5419034462,"netIncome":-6733850580,"controllingNetIncome":null,"ebitda":null,"fcff":null,"cfo":-5678238001,"capex":null,"totalAssets":43084569798,"totalLiabilities":23529974126,"totalEquity":19554595672,"cash":1646085211,"totalDebt":10000000000},{"fiscalYear":2025,"statement":"연결","revenue":7467703331,"operatingIncome":-6051812572,"netIncome":-7772020734,"controllingNetIncome":null,"ebitda":null,"fcff":null,"cfo":-5116841657,"capex":null,"totalAssets":43451613307,"totalLiabilities":22139778253,"totalEquity":21311835054,"cash":2830099391,"totalDebt":12591532050}],"quarterly":[{"stockCode":"317120","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":2106563138,"operatingIncome":-933939427,"netIncome":-1372098039,"prevYearRevenue":1196582840,"prevYearOperatingIncome":-1547203208,"prevYearNetIncome":-1841669125,"source":"11014","updatedAt":"2026-08-26T22:34:27.469Z"},{"stockCode":"317120","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":1785415292,"operatingIncome":-1753585566,"netIncome":-2201126490,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:34:27.474Z"},{"stockCode":"317120","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":1563396745,"operatingIncome":-1568941804,"netIncome":-1813031082,"prevYearRevenue":2074406182,"prevYearOperatingIncome":-1443300931,"prevYearNetIncome":-1778949717,"source":"11013","updatedAt":"2026-08-26T22:34:26.957Z"},{"stockCode":"317120","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":1936491027,"operatingIncome":-1550813526,"netIncome":-2135183831,"prevYearRevenue":1501318719,"prevYearOperatingIncome":-1920986648,"prevYearNetIncome":-2419846488,"source":"11012","updatedAt":"2026-08-26T22:34:27.235Z"}]}