{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/388790","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":"388790","name":"라이콤","market":"KOSDAQ","sector":"통신 및 방송 장비 제조업","lastPrice":5250,"marketCap":160724340000,"sharesOutstanding":30614160,"asOf":"2026-09-26T15:09:35.562Z"},"valuation":{"fiscalYear":2025,"per":616.32,"perTtm":251.01,"ttmPeriod":"25Q3~26Q2","pbr":7.43,"psr":9.09,"evEbitda":169.17,"ev":161955993136,"fcff":-1133501838,"fcffYield":-0.007,"roe":0.0123,"revenueGrowth":{"y1":0.3465,"y3":null,"y5":null},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.993Z"},"price":{"high52w":8790,"low52w":2165,"fromHigh":-0.4027,"returns":[{"label":"1개월","value":0.2456},{"label":"3개월","value":0.0847},{"label":"6개월","value":0.0234},{"label":"1년","value":1.2876},{"label":"3년","value":0.4915},{"label":"5년","value":1.3128}]},"dividends":[],"annual":[{"fiscalYear":2022,"statement":"별도","revenue":0,"operatingIncome":-146739210,"netIncome":-51498615,"controllingNetIncome":null,"ebitda":null,"fcff":null,"cfo":-81185698,"capex":null,"totalAssets":7792439521,"totalLiabilities":1306778586,"totalEquity":6485660935,"cash":1277760309,"totalDebt":1295874026},{"fiscalYear":2023,"statement":"별도","revenue":19463077256,"operatingIncome":-2121544506,"netIncome":-5800254962,"controllingNetIncome":null,"ebitda":-1675382799,"fcff":-37618552,"cfo":33814042,"capex":131476190,"totalAssets":30252717686,"totalLiabilities":6102442859,"totalEquity":24150274827,"cash":3923487225,"totalDebt":7797044},{"fiscalYear":2024,"statement":"별도","revenue":13136686476,"operatingIncome":-5342449928,"netIncome":-3751389653,"controllingNetIncome":null,"ebitda":-4934678111,"fcff":-1359747462,"cfo":-1365147237,"capex":66524919,"totalAssets":28093515775,"totalLiabilities":7244052788,"totalEquity":20849462987,"cash":1936103819,"totalDebt":16410529},{"fiscalYear":2025,"statement":"별도","revenue":17688068719,"operatingIncome":582005067,"netIncome":260782772,"controllingNetIncome":null,"ebitda":957356854,"fcff":-1133501838,"cfo":-951259572,"capex":218950205,"totalAssets":28681322068,"totalLiabilities":7039027132,"totalEquity":21642294936,"cash":802049796,"totalDebt":2033702932}],"quarterly":[{"stockCode":"388790","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":3255208879,"operatingIncome":-329502099,"netIncome":-252364132,"prevYearRevenue":2731953260,"prevYearOperatingIncome":-1246067414,"prevYearNetIncome":-865439309,"source":"11014","updatedAt":"2026-08-26T22:26:16.075Z"},{"stockCode":"388790","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":8125208491,"operatingIncome":2177844241,"netIncome":1495855866,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:26:16.078Z"},{"stockCode":"388790","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":2698939844,"operatingIncome":-879513920,"netIncome":-715769659,"prevYearRevenue":3703347193,"prevYearOperatingIncome":-432087176,"prevYearNetIncome":-167506100,"source":"11013","updatedAt":"2026-08-26T22:26:15.547Z"},{"stockCode":"388790","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":4530334520,"operatingIncome":128132378,"netIncome":112584378,"prevYearRevenue":2542965156,"prevYearOperatingIncome":-1063954802,"prevYearNetIncome":-1044907765,"source":"11012","updatedAt":"2026-08-26T22:26:15.805Z"}]}