{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/377450","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":"377450","name":"리파인","market":"KOSDAQ","sector":"기타 정보 서비스업","lastPrice":14490,"marketCap":251111700000,"sharesOutstanding":17330000,"asOf":"2026-09-26T15:09:35.558Z"},"valuation":{"fiscalYear":2025,"per":27.71,"perTtm":25.59,"ttmPeriod":"25Q3~26Q2","pbr":1.13,"psr":4.08,"evEbitda":11.99,"ev":240771654839,"fcff":17830840265,"fcffYield":0.0741,"roe":0.0461,"revenueGrowth":{"y1":-0.0925,"y3":0.0379,"y5":null},"operatingIncomeGrowth":{"y1":-0.0763,"y3":0.0183,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.956Z"},"price":{"high52w":17160,"low52w":8610,"fromHigh":-0.1556,"returns":[{"label":"1개월","value":-0.1165},{"label":"3개월","value":0.6829},{"label":"6개월","value":0.2332},{"label":"1년","value":0.0248},{"label":"3년","value":0.9243},{"label":"5년","value":null}]},"dividends":[{"fiscalYear":2025,"dps":260,"yieldPct":2.2,"payoutPct":49.72}],"annual":[{"fiscalYear":2021,"statement":"연결","revenue":58773815123,"operatingIncome":21005532771,"netIncome":16881173416,"controllingNetIncome":null,"ebitda":21559426342,"fcff":15381243132,"cfo":17898919629,"capex":2517676497,"totalAssets":147161604581,"totalLiabilities":12296368902,"totalEquity":134865235679,"cash":116728745932,"totalDebt":null},{"fiscalYear":2022,"statement":"별도","revenue":55077908851,"operatingIncome":17938589452,"netIncome":17684668973,"controllingNetIncome":null,"ebitda":18715882592,"fcff":-4057308690,"cfo":19129215829,"capex":23186524519,"totalAssets":152206805064,"totalLiabilities":12794391968,"totalEquity":139412413096,"cash":108202700686,"totalDebt":null},{"fiscalYear":2023,"statement":"별도","revenue":66484437442,"operatingIncome":22552141363,"netIncome":21682528512,"controllingNetIncome":null,"ebitda":23138876446,"fcff":16389819726,"cfo":22432920746,"capex":6043101020,"totalAssets":172925852416,"totalLiabilities":14286405827,"totalEquity":158639446589,"cash":117767686419,"totalDebt":null},{"fiscalYear":2024,"statement":"별도","revenue":67848478041,"operatingIncome":20505136523,"netIncome":20618412036,"controllingNetIncome":null,"ebitda":21334295110,"fcff":12233245329,"cfo":22374242106,"capex":10140996777,"totalAssets":181635656499,"totalLiabilities":11197832309,"totalEquity":170437824190,"cash":130811650063,"totalDebt":null},{"fiscalYear":2025,"statement":"별도","revenue":61572418310,"operatingIncome":18941412133,"netIncome":9061737893,"controllingNetIncome":null,"ebitda":20082471875,"fcff":17830840265,"cfo":18059809358,"capex":595394990,"totalAssets":234854008473,"totalLiabilities":11871173056,"totalEquity":222982835417,"cash":10340045161,"totalDebt":null}],"quarterly":[{"stockCode":"377450","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":15233436959,"operatingIncome":4819906856,"netIncome":6181703749,"prevYearRevenue":16227244720,"prevYearOperatingIncome":4481069115,"prevYearNetIncome":4450538084,"source":"11014","updatedAt":"2026-08-26T22:23:11.493Z"},{"stockCode":"377450","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":13755550287,"operatingIncome":3255678720,"netIncome":-6914774320,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:23:11.497Z"},{"stockCode":"377450","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":15028805082,"operatingIncome":5552142990,"netIncome":5706443228,"prevYearRevenue":15571746538,"prevYearOperatingIncome":4512036412,"prevYearNetIncome":4235353765,"source":"11013","updatedAt":"2026-08-26T22:23:10.947Z"},{"stockCode":"377450","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":14114004531,"operatingIncome":4860802372,"netIncome":4838631289,"prevYearRevenue":17011684526,"prevYearOperatingIncome":6353790145,"prevYearNetIncome":5559454699,"source":"11012","updatedAt":"2026-08-26T22:23:11.223Z"}]}