{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/439090","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":"439090","name":"마녀공장","market":"KOSDAQ","sector":"기타 화학제품 제조업","lastPrice":15570,"marketCap":255243058200,"sharesOutstanding":16393260,"asOf":"2026-09-26T15:09:35.572Z"},"valuation":{"fiscalYear":2025,"per":27.97,"perTtm":19.11,"ttmPeriod":"25Q3~26Q2","pbr":2.08,"psr":2.26,"evEbitda":17.93,"ev":219814381994,"fcff":8615570437,"fcffYield":0.0392,"roe":0.0772,"revenueGrowth":{"y1":-0.1165,"y3":null,"y5":null},"operatingIncomeGrowth":{"y1":-0.4366,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.842Z"},"price":{"high52w":19600,"low52w":11110,"fromHigh":-0.2056,"returns":[{"label":"1개월","value":-0.0792},{"label":"3개월","value":0.1559},{"label":"6개월","value":0.2546},{"label":"1년","value":-0.0592},{"label":"3년","value":-0.4527},{"label":"5년","value":null}]},"dividends":[],"annual":[{"fiscalYear":2023,"statement":"연결","revenue":105000932107,"operatingIncome":15862041293,"netIncome":11631841694,"controllingNetIncome":null,"ebitda":16273215897,"fcff":6488827269,"cfo":9439717964,"capex":2973737190,"totalAssets":105466996486,"totalLiabilities":8421677116,"totalEquity":97045319370,"cash":45453955363,"totalDebt":354470269},{"fiscalYear":2024,"statement":"연결","revenue":127919035290,"operatingIncome":18556998700,"netIncome":16367865216,"controllingNetIncome":null,"ebitda":19790879871,"fcff":16457596125,"cfo":18109091569,"capex":1730930503,"totalAssets":129497653366,"totalLiabilities":15702045725,"totalEquity":113795607641,"cash":43399763959,"totalDebt":1776447786},{"fiscalYear":2025,"statement":"연결","revenue":113016260841,"operatingIncome":10455159463,"netIncome":9126188412,"controllingNetIncome":null,"ebitda":12257334814,"fcff":8615570437,"cfo":11102905458,"capex":2615935528,"totalAssets":132697063242,"totalLiabilities":10016340686,"totalEquity":122680722556,"cash":38706444160,"totalDebt":3277767954}],"quarterly":[{"stockCode":"439090","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":28702264604,"operatingIncome":4019840932,"netIncome":2691400960,"prevYearRevenue":28820364289,"prevYearOperatingIncome":2563376063,"prevYearNetIncome":3209825644,"source":"11014","updatedAt":"2026-08-26T22:23:13.811Z"},{"stockCode":"439090","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":25751302000,"operatingIncome":2032530584,"netIncome":1752918707,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:23:13.812Z"},{"stockCode":"439090","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":26914963450,"operatingIncome":6052559241,"netIncome":6102818492,"prevYearRevenue":26869441071,"prevYearOperatingIncome":1419419348,"prevYearNetIncome":2780180204,"source":"11013","updatedAt":"2026-08-26T22:23:13.288Z"},{"stockCode":"439090","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":25810066402,"operatingIncome":2524227806,"netIncome":2806846806,"prevYearRevenue":31693253166,"prevYearOperatingIncome":2983368599,"prevYearNetIncome":1901688541,"source":"11012","updatedAt":"2026-08-26T22:23:13.577Z"}]}