{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/432430","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":"432430","name":"와이랩","market":"KOSDAQ","sector":"영화, 비디오물, 방송프로그램 제작 및 배급업","lastPrice":2075,"marketCap":34254764000,"sharesOutstanding":16508320,"asOf":"2026-09-26T15:09:35.572Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":1.24,"psr":0.92,"evEbitda":null,"ev":24654955357,"fcff":-12250189692,"fcffYield":-0.4969,"roe":-0.2179,"revenueGrowth":{"y1":0.4848,"y3":null,"y5":null},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.838Z"},"price":{"high52w":4985,"low52w":1786,"fromHigh":-0.5838,"returns":[{"label":"1개월","value":-0.0394},{"label":"3개월","value":0.038},{"label":"6개월","value":-0.3635},{"label":"1년","value":-0.5923},{"label":"3년","value":-0.7781},{"label":"5년","value":null}]},"dividends":[],"annual":[{"fiscalYear":2023,"statement":"연결","revenue":19417877182,"operatingIncome":-5513759393,"netIncome":-6088783916,"controllingNetIncome":-6083754587,"ebitda":-4278121742,"fcff":-2156142151,"cfo":-1666146000,"capex":606636665,"totalAssets":46289785553,"totalLiabilities":14166641778,"totalEquity":32123143775,"cash":7446021119,"totalDebt":3640954835},{"fiscalYear":2024,"statement":"연결","revenue":24966419682,"operatingIncome":-10038794764,"netIncome":-9501595225,"controllingNetIncome":-8347060994,"ebitda":-7962082862,"fcff":-16071021967,"cfo":-14617949788,"capex":1747385642,"totalAssets":54063419425,"totalLiabilities":14664899334,"totalEquity":39398520091,"cash":27439985828,"totalDebt":6003624434},{"fiscalYear":2025,"statement":"연결","revenue":37069228892,"operatingIncome":-8738323305,"netIncome":-8629634182,"controllingNetIncome":-6744935310,"ebitda":-6405362900,"fcff":-12250189692,"cfo":-11496412566,"capex":891266442,"totalAssets":40799773038,"totalLiabilities":9807071946,"totalEquity":30992701092,"cash":14025832431,"totalDebt":4426023788}],"quarterly":[{"stockCode":"432430","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":10006764163,"operatingIncome":-2127553103,"netIncome":-2064987264,"prevYearRevenue":7424536078,"prevYearOperatingIncome":-2506996291,"prevYearNetIncome":-2444503150,"source":"11014","updatedAt":"2026-08-26T22:32:33.198Z"},{"stockCode":"432430","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":1229419756,"operatingIncome":-2104695358,"netIncome":-2136256993,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:32:33.201Z"},{"stockCode":"432430","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":12809124233,"operatingIncome":-4048070079,"netIncome":-4123266986,"prevYearRevenue":14023831846,"prevYearOperatingIncome":-2315552429,"prevYearNetIncome":-2432408143,"source":"11013","updatedAt":"2026-08-26T22:32:32.656Z"},{"stockCode":"432430","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":20450168815,"operatingIncome":-1977796278,"netIncome":-2152758270,"prevYearRevenue":11325706662,"prevYearOperatingIncome":-1893398548,"prevYearNetIncome":-1995981782,"source":"11012","updatedAt":"2026-08-26T22:32:32.953Z"}]}