{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/382900","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":"382900","name":"범한퓨얼셀","market":"KOSDAQ","sector":"전동기, 발전기 및 전기 변환 · 공급 · 제어 장치 제조업","lastPrice":23600,"marketCap":206759600000,"sharesOutstanding":8761000,"asOf":"2026-09-26T15:09:35.560Z"},"valuation":{"fiscalYear":2025,"per":130.02,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":1.28,"psr":4.77,"evEbitda":87.32,"ev":285457276122,"fcff":24004381608,"fcffYield":0.0841,"roe":0.0098,"revenueGrowth":{"y1":0.198,"y3":-0.0505,"y5":null},"operatingIncomeGrowth":{"y1":-0.6442,"y3":-0.1316,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.651Z"},"price":{"high52w":40700,"low52w":12450,"fromHigh":-0.4201,"returns":[{"label":"1개월","value":0.4064},{"label":"3개월","value":0.0901},{"label":"6개월","value":-0.1616},{"label":"1년","value":-0.2159},{"label":"3년","value":0.1955},{"label":"5년","value":null}]},"dividends":[],"annual":[{"fiscalYear":2022,"statement":"별도","revenue":50661225504,"operatingIncome":1309945938,"netIncome":2257779980,"controllingNetIncome":null,"ebitda":2334819998,"fcff":-13887257080,"cfo":-12428453211,"capex":1606611437,"totalAssets":129702045663,"totalLiabilities":23293138907,"totalEquity":106408906756,"cash":22958115010,"totalDebt":6104861849},{"fiscalYear":2023,"statement":"연결","revenue":30515676816,"operatingIncome":-5240371930,"netIncome":-2430679796,"controllingNetIncome":-2375467241,"ebitda":-3869755298,"fcff":-21960559879,"cfo":-18877578747,"capex":3358191885,"totalAssets":123635674609,"totalLiabilities":17739057109,"totalEquity":105896617500,"cash":26732903682,"totalDebt":9307152645},{"fiscalYear":2024,"statement":"연결","revenue":36194682101,"operatingIncome":2411135122,"netIncome":625090515,"controllingNetIncome":834542837,"ebitda":4615155628,"fcff":-96176802738,"cfo":8905942164,"capex":107695905477,"totalAssets":312418925631,"totalLiabilities":146566519144,"totalEquity":165852406487,"cash":19597330739,"totalDebt":113955555560},{"fiscalYear":2025,"statement":"연결","revenue":43361093941,"operatingIncome":857853132,"netIncome":1182079796,"controllingNetIncome":1590158950,"ebitda":3269076119,"fcff":24004381608,"cfo":21683119054,"capex":570773000,"totalAssets":352360772024,"totalLiabilities":189667514432,"totalEquity":162693257592,"cash":45853965254,"totalDebt":124551641376}],"quarterly":[{"stockCode":"382900","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":10398923369,"operatingIncome":841928367,"netIncome":229362535,"prevYearRevenue":11000026331,"prevYearOperatingIncome":1338363500,"prevYearNetIncome":704832489,"source":"11014","updatedAt":"2026-08-26T22:25:33.772Z"},{"stockCode":"382900","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":15454551826,"operatingIncome":-820779985,"netIncome":1492269344,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:25:33.776Z"},{"stockCode":"382900","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":5053879538,"operatingIncome":-2145120056,"netIncome":-1669149490,"prevYearRevenue":10446451195,"prevYearOperatingIncome":680278717,"prevYearNetIncome":-72732877,"source":"11013","updatedAt":"2026-08-26T22:25:33.269Z"},{"stockCode":"382900","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":17824990756,"operatingIncome":-3233268856,"netIncome":-3988110246,"prevYearRevenue":7061167551,"prevYearOperatingIncome":156426033,"prevYearNetIncome":-466819206,"source":"11012","updatedAt":"2026-08-26T22:25:33.528Z"}]}