{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/453450","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":"453450","name":"그리드위즈","market":"KOSDAQ","sector":"그외 기타 전문, 과학 및 기술 서비스업","lastPrice":12600,"marketCap":100078650000,"sharesOutstanding":7942750,"asOf":"2026-09-26T15:09:35.578Z"},"valuation":{"fiscalYear":2025,"per":46.75,"perTtm":88.65,"ttmPeriod":"25Q3~26Q2","pbr":0.75,"psr":0.8,"evEbitda":13.5,"ev":76205240131,"fcff":-22848856409,"fcffYield":-0.2998,"roe":0.0162,"revenueGrowth":{"y1":0.0075,"y3":null,"y5":null},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.766Z"},"price":{"high52w":26450,"low52w":11090,"fromHigh":-0.5236,"returns":[{"label":"1개월","value":-0.1207},{"label":"3개월","value":-0.1},{"label":"6개월","value":-0.3971},{"label":"1년","value":-0.3258},{"label":"3년","value":null},{"label":"5년","value":null}]},"dividends":[],"annual":[{"fiscalYear":2024,"statement":"연결","revenue":124674395185,"operatingIncome":-4342600272,"netIncome":-2790149667,"controllingNetIncome":-3013922208,"ebitda":211010699,"fcff":2409775531,"cfo":2527194719,"capex":436401311,"totalAssets":168756258545,"totalLiabilities":38356500704,"totalEquity":130399757841,"cash":60923999955,"totalDebt":500000000},{"fiscalYear":2025,"statement":"연결","revenue":125608613271,"operatingIncome":816318926,"netIncome":2019339165,"controllingNetIncome":2140818463,"ebitda":5644819912,"fcff":-22848856409,"cfo":5402772807,"capex":28551163245,"totalAssets":188621035322,"totalLiabilities":55488108054,"totalEquity":133132927268,"cash":43873409869,"totalDebt":20000000000}],"quarterly":[{"stockCode":"453450","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":42693374869,"operatingIncome":3344707517,"netIncome":7783779854,"prevYearRevenue":48742372944,"prevYearOperatingIncome":3557748131,"prevYearNetIncome":2632718691,"source":"11014","updatedAt":"2026-08-26T22:26:52.170Z"},{"stockCode":"453450","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":34665642493,"operatingIncome":-599857504,"netIncome":-4407796724,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:26:52.173Z"},{"stockCode":"453450","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":20609469832,"operatingIncome":-2197672237,"netIncome":-1300604672,"prevYearRevenue":22137627834,"prevYearOperatingIncome":-3371589956,"prevYearNetIncome":-2991773906,"source":"11013","updatedAt":"2026-08-26T22:26:51.653Z"},{"stockCode":"453450","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":20856501644,"operatingIncome":-1652130956,"netIncome":-946447140,"prevYearRevenue":26111968075,"prevYearOperatingIncome":1443058869,"prevYearNetIncome":1635129941,"source":"11012","updatedAt":"2026-08-26T22:26:51.894Z"}]}