{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/382840","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":"382840","name":"원준","market":"KOSDAQ","sector":"특수 목적용 기계 제조업","lastPrice":4980,"marketCap":76052473380,"sharesOutstanding":15271581,"asOf":"2026-09-26T15:09:35.560Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.72,"psr":0.51,"evEbitda":10.33,"ev":86799002980,"fcff":32181902664,"fcffYield":0.3708,"roe":-0.1168,"revenueGrowth":{"y1":-0.005,"y3":0.0135,"y5":null},"operatingIncomeGrowth":{"y1":-0.4385,"y3":-0.1379,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.960Z"},"price":{"high52w":10840,"low52w":3700,"fromHigh":-0.5406,"returns":[{"label":"1개월","value":-0.003},{"label":"3개월","value":-0.0197},{"label":"6개월","value":-0.4398},{"label":"1년","value":-0.41},{"label":"3년","value":-0.7196},{"label":"5년","value":null}]},"dividends":[{"fiscalYear":2024,"dps":200,"yieldPct":2.1,"payoutPct":81.24},{"fiscalYear":2023,"dps":200,"yieldPct":1.1,"payoutPct":54.35},{"fiscalYear":2022,"dps":200,"yieldPct":1.1,"payoutPct":19.84}],"annual":[{"fiscalYear":2021,"statement":"연결","revenue":62091186942,"operatingIncome":12347535639,"netIncome":6708975183,"controllingNetIncome":6708975183,"ebitda":12801966771,"fcff":-8333108651,"cfo":-8358338405,"capex":244334021,"totalAssets":146364683814,"totalLiabilities":50245109657,"totalEquity":96119574157,"cash":26252266535,"totalDebt":5000000000},{"fiscalYear":2022,"statement":"연결","revenue":143200037748,"operatingIncome":10891530920,"netIncome":15180537139,"controllingNetIncome":15180537139,"ebitda":null,"fcff":-10949831795,"cfo":-9055868267,"capex":2064452467,"totalAssets":157321441763,"totalLiabilities":45876629217,"totalEquity":111444812546,"cash":30691965279,"totalDebt":5817182620},{"fiscalYear":2023,"statement":"연결","revenue":137256469129,"operatingIncome":4641272604,"netIncome":5589942616,"controllingNetIncome":5589942616,"ebitda":null,"fcff":9471254189,"cfo":10392207294,"capex":1122531691,"totalAssets":200509976496,"totalLiabilities":81256972053,"totalEquity":119253004443,"cash":42485369162,"totalDebt":16026437135},{"fiscalYear":2024,"statement":"연결","revenue":149851159615,"operatingIncome":12429006864,"netIncome":3739132676,"controllingNetIncome":3739132676,"ebitda":15050401449,"fcff":-1051591323,"cfo":-1286542311,"capex":89950000,"totalAssets":246392416681,"totalLiabilities":127196548684,"totalEquity":119195867997,"cash":33124933072,"totalDebt":11011093684},{"fiscalYear":2025,"statement":"연결","revenue":149100259243,"operatingIncome":6978485543,"netIncome":-13147391994,"controllingNetIncome":-13147391994,"ebitda":8399679538,"fcff":32181902664,"cfo":32555152538,"capex":868248331,"totalAssets":173929159460,"totalLiabilities":68078527840,"totalEquity":105850631620,"cash":9022768764,"totalDebt":19769298364}],"quarterly":[{"stockCode":"382840","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":12972720983,"operatingIncome":-1177744399,"netIncome":-1220111105,"prevYearRevenue":22453233736,"prevYearOperatingIncome":-233073722,"prevYearNetIncome":1506971605,"source":"11014","updatedAt":"2026-08-26T22:28:52.766Z"},{"stockCode":"382840","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":14987775125,"operatingIncome":2052188000,"netIncome":-9166705981,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:28:52.772Z"},{"stockCode":"382840","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":608076526,"operatingIncome":-4476042910,"netIncome":-2182584369,"prevYearRevenue":97202466980,"prevYearOperatingIncome":2606726227,"prevYearNetIncome":781788313,"source":"11013","updatedAt":"2026-08-26T22:28:52.231Z"},{"stockCode":"382840","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":3464106421,"operatingIncome":-14229240682,"netIncome":-18804976476,"prevYearRevenue":23937296155,"prevYearOperatingIncome":3497315715,"prevYearNetIncome":-3542363221,"source":"11012","updatedAt":"2026-08-26T22:28:52.467Z"}]}