{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/418420","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":"418420","name":"라온텍","market":"KOSDAQ","sector":"전자부품 제조업","lastPrice":4100,"marketCap":126175687800,"sharesOutstanding":30774558,"asOf":"2026-09-26T15:09:35.569Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":7.57,"psr":14.43,"evEbitda":null,"ev":143206537051,"fcff":-7691221032,"fcffYield":-0.0537,"roe":-0.3993,"revenueGrowth":{"y1":-0.0176,"y3":-0.0712,"y5":null},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.873Z"},"price":{"high52w":11410,"low52w":2690,"fromHigh":-0.6407,"returns":[{"label":"1개월","value":0.0581},{"label":"3개월","value":0.0074},{"label":"6개월","value":-0.287},{"label":"1년","value":-0.1048},{"label":"3년","value":-0.4598},{"label":"5년","value":null}]},"dividends":[],"annual":[{"fiscalYear":2022,"statement":"별도","revenue":10916365390,"operatingIncome":322444701,"netIncome":585383430,"controllingNetIncome":null,"ebitda":507280328,"fcff":404865558,"cfo":404089768,"capex":33867370,"totalAssets":12590366968,"totalLiabilities":5107464437,"totalEquity":7482902531,"cash":1170685252,"totalDebt":1074845147},{"fiscalYear":2023,"statement":"별도","revenue":10744039299,"operatingIncome":-2152629194,"netIncome":-7077869539,"controllingNetIncome":null,"ebitda":-1581935384,"fcff":-18185390337,"cfo":-3147254688,"capex":15284369160,"totalAssets":35657768897,"totalLiabilities":14264937302,"totalEquity":21392831595,"cash":622639203,"totalDebt":10458984716},{"fiscalYear":2024,"statement":"별도","revenue":8902915788,"operatingIncome":-6988832403,"netIncome":-6477763823,"controllingNetIncome":null,"ebitda":-6470774843,"fcff":-5567442261,"cfo":-3903250819,"capex":1884244362,"totalAssets":28160758750,"totalLiabilities":12027021367,"totalEquity":16133737383,"cash":5920917317,"totalDebt":7404813887},{"fiscalYear":2025,"statement":"별도","revenue":8746267801,"operatingIncome":-5810442808,"netIncome":-6551402290,"controllingNetIncome":null,"ebitda":-5553905257,"fcff":-7691221032,"cfo":-5095983266,"capex":2804266317,"totalAssets":41819222253,"totalLiabilities":25142296266,"totalEquity":16676925987,"cash":3417436831,"totalDebt":20448286082}],"quarterly":[{"stockCode":"418420","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":1782286360,"operatingIncome":-1497105087,"netIncome":-1625904177,"prevYearRevenue":1514847791,"prevYearOperatingIncome":-2757629489,"prevYearNetIncome":-2801189902,"source":"11014","updatedAt":"2026-08-26T22:26:46.176Z"},{"stockCode":"418420","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":2018505159,"operatingIncome":-2010310606,"netIncome":-2431927850,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:26:46.178Z"},{"stockCode":"418420","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":918416154,"operatingIncome":-3318879479,"netIncome":-3572675670,"prevYearRevenue":738540592,"prevYearOperatingIncome":-2606343822,"prevYearNetIncome":-2631261824,"source":"11013","updatedAt":"2026-08-26T22:26:45.620Z"},{"stockCode":"418420","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":1461728849,"operatingIncome":-2971913738,"netIncome":-3271634494,"prevYearRevenue":4206935690,"prevYearOperatingIncome":303316707,"prevYearNetIncome":137691561,"source":"11012","updatedAt":"2026-08-26T22:26:45.902Z"}]}