{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/424760","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":"424760","name":"벨로크","market":"KOSDAQ","sector":"컴퓨터 프로그래밍, 시스템 통합 및 관리업","lastPrice":2010,"marketCap":20209279680,"sharesOutstanding":10054368,"asOf":"2026-09-26T15:09:35.570Z"},"valuation":{"fiscalYear":2025,"per":9.51,"perTtm":12.81,"ttmPeriod":"25Q3~26Q2","pbr":0.73,"psr":0.57,"evEbitda":12.5,"ev":18590412546,"fcff":3216191723,"fcffYield":0.173,"roe":0.0809,"revenueGrowth":{"y1":0.1463,"y3":null,"y5":null},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.916Z"},"price":{"high52w":3836.9634,"low52w":1436.0281,"fromHigh":-0.4761,"returns":[{"label":"1개월","value":-0.1555},{"label":"3개월","value":0.0055},{"label":"6개월","value":-0.0263},{"label":"1년","value":0.3208},{"label":"3년","value":-0.4578},{"label":"5년","value":null}]},"dividends":[],"annual":[{"fiscalYear":2023,"statement":"별도","revenue":26394298398,"operatingIncome":-366356900,"netIncome":-4590423737,"controllingNetIncome":null,"ebitda":-75022305,"fcff":-3151299869,"cfo":103286087,"capex":3288885861,"totalAssets":36202750198,"totalLiabilities":10760854705,"totalEquity":25441895493,"cash":1911741937,"totalDebt":1407929435},{"fiscalYear":2024,"statement":"별도","revenue":30866527663,"operatingIncome":-1964998714,"netIncome":-1191328401,"controllingNetIncome":null,"ebitda":-1395174029,"fcff":-762455662,"cfo":-50167601,"capex":756736651,"totalAssets":39084603188,"totalLiabilities":14387401675,"totalEquity":24697201513,"cash":2670191009,"totalDebt":1371848150},{"fiscalYear":2025,"statement":"별도","revenue":35382252329,"operatingIncome":877307139,"netIncome":2125074124,"controllingNetIncome":null,"ebitda":1486877621,"fcff":3216191723,"cfo":3305674210,"capex":118544000,"totalAssets":36205748025,"totalLiabilities":8387885674,"totalEquity":27817862351,"cash":3028935046,"totalDebt":1410067912}],"quarterly":[{"stockCode":"424760","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":7256008687,"operatingIncome":-741904168,"netIncome":-303903265,"prevYearRevenue":8430504576,"prevYearOperatingIncome":-522525300,"prevYearNetIncome":-400441943,"source":"11014","updatedAt":"2026-08-26T22:34:31.456Z"},{"stockCode":"424760","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":14977110196,"operatingIncome":2182276174,"netIncome":1971043685,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:34:31.459Z"},{"stockCode":"424760","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":3922058968,"operatingIncome":-1304050500,"netIncome":-1331549999,"prevYearRevenue":3578929522,"prevYearOperatingIncome":-955252112,"prevYearNetIncome":-914704322,"source":"11013","updatedAt":"2026-08-26T22:34:30.923Z"},{"stockCode":"424760","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":6130085045,"operatingIncome":-129914245,"netIncome":1241997383,"prevYearRevenue":9570203924,"prevYearOperatingIncome":392187245,"prevYearNetIncome":1372638026,"source":"11012","updatedAt":"2026-08-26T22:34:31.182Z"}]}