{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/317770","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":"317770","name":"엑스페릭스","market":"KOSDAQ","sector":"전자부품 제조업","lastPrice":2635,"marketCap":97487100270,"sharesOutstanding":36997002,"asOf":"2026-09-26T15:09:35.534Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":1.2,"psr":4.54,"evEbitda":null,"ev":106517591556,"fcff":-4223742373,"fcffYield":-0.0397,"roe":-0.2823,"revenueGrowth":{"y1":0.457,"y3":0.1253,"y5":0.2072},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.176Z"},"price":{"high52w":4190,"low52w":2110,"fromHigh":-0.3711,"returns":[{"label":"1개월","value":0.054},{"label":"3개월","value":0.054},{"label":"6개월","value":-0.1842},{"label":"1년","value":-0.3066},{"label":"3년","value":-0.4628},{"label":"5년","value":-0.2115}]},"dividends":[],"annual":[{"fiscalYear":2019,"statement":"연결","revenue":12078456632,"operatingIncome":458155776,"netIncome":1107081345,"controllingNetIncome":1038627886,"ebitda":null,"fcff":1015676808,"cfo":1613510316,"capex":597833508,"totalAssets":41757383378,"totalLiabilities":1526000065,"totalEquity":40231383313,"cash":6118383322,"totalDebt":469388238},{"fiscalYear":2020,"statement":"연결","revenue":8381542517,"operatingIncome":-134132582,"netIncome":726855922,"controllingNetIncome":787262895,"ebitda":378087573,"fcff":2499447207,"cfo":3300755911,"capex":801310766,"totalAssets":43444864208,"totalLiabilities":2045321905,"totalEquity":41399542303,"cash":7386639418,"totalDebt":371610171},{"fiscalYear":2021,"statement":"연결","revenue":14518263633,"operatingIncome":3005123588,"netIncome":3254550216,"controllingNetIncome":3223864565,"ebitda":3372640838,"fcff":717178033,"cfo":1961778765,"capex":1244600732,"totalAssets":47660256682,"totalLiabilities":2645208538,"totalEquity":45015048144,"cash":9957615304,"totalDebt":247982838},{"fiscalYear":2022,"statement":"연결","revenue":15077690234,"operatingIncome":2817514520,"netIncome":3096994916,"controllingNetIncome":3027905522,"ebitda":3237976937,"fcff":1503343625,"cfo":2890335372,"capex":1394229368,"totalAssets":50241204816,"totalLiabilities":2309737042,"totalEquity":47931467774,"cash":11678474703,"totalDebt":155368530},{"fiscalYear":2023,"statement":"연결","revenue":11908780233,"operatingIncome":-4183750286,"netIncome":-3713605408,"controllingNetIncome":-3643966731,"ebitda":-2264154228,"fcff":-1736790499,"cfo":-522729632,"capex":1228575529,"totalAssets":60098402685,"totalLiabilities":3719269102,"totalEquity":56379133583,"cash":20194679550,"totalDebt":1157613686},{"fiscalYear":2024,"statement":"연결","revenue":14747157399,"operatingIncome":-3247811080,"netIncome":-3363941919,"controllingNetIncome":-3018958294,"ebitda":-1776167271,"fcff":-6357455779,"cfo":-3315836616,"capex":3108336000,"totalAssets":96991821774,"totalLiabilities":38438625756,"totalEquity":58553196018,"cash":8924563526,"totalDebt":23424129285},{"fiscalYear":2025,"statement":"연결","revenue":21486557890,"operatingIncome":-1407428509,"netIncome":-20430158922,"controllingNetIncome":-19520171490,"ebitda":null,"fcff":-4223742373,"cfo":-2503475411,"capex":1857242626,"totalAssets":121402345356,"totalLiabilities":31520945808,"totalEquity":89881399548,"cash":2495786802,"totalDebt":11526278088}],"quarterly":[{"stockCode":"317770","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":5963936218,"operatingIncome":-763012842,"netIncome":234203420,"prevYearRevenue":4577193535,"prevYearOperatingIncome":-172479214,"prevYearNetIncome":-574361956,"source":"11014","updatedAt":"2026-08-26T22:27:41.184Z"},{"stockCode":"317770","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":7033967742,"operatingIncome":1051915889,"netIncome":-4326052443,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:27:41.186Z"},{"stockCode":"317770","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":6727971111,"operatingIncome":-815688317,"netIncome":2921232779,"prevYearRevenue":4993186685,"prevYearOperatingIncome":-473121857,"prevYearNetIncome":-2470247615,"source":"11013","updatedAt":"2026-08-26T22:27:40.671Z"},{"stockCode":"317770","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":5258600795,"operatingIncome":-807673181,"netIncome":757219711,"prevYearRevenue":3495467245,"prevYearOperatingIncome":-1223209699,"prevYearNetIncome":-13569862022,"source":"11012","updatedAt":"2026-08-26T22:27:40.937Z"}]}