{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/900310","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":"900310","name":"컬러레이","market":"KOSDAQ","sector":"기타 금융업","lastPrice":2055,"marketCap":26321128425,"sharesOutstanding":12808335,"asOf":"2026-09-26T15:09:35.215Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":19.23,"psr":119.31,"evEbitda":865.36,"ev":25364418636,"fcff":-13885783,"fcffYield":-0.0005,"roe":-0.003,"revenueGrowth":{"y1":-0.0855,"y3":0.0284,"y5":-0.1256},"operatingIncomeGrowth":{"y1":0.1874,"y3":-0.7271,"y5":-0.6322},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.347Z"},"price":{"high52w":2866.1538,"low52w":1617.0769,"fromHigh":-0.283,"returns":[{"label":"1개월","value":-0.0442},{"label":"3개월","value":0.2335},{"label":"6개월","value":0.1685},{"label":"1년","value":-0.1559},{"label":"3년","value":-0.4378},{"label":"5년","value":-0.6886}]},"dividends":[{"fiscalYear":2023,"dps":0,"yieldPct":1.2,"payoutPct":12.5},{"fiscalYear":2017,"dps":88,"yieldPct":2.59,"payoutPct":20}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":289928056,"operatingIncome":167403498,"netIncome":158975731,"controllingNetIncome":158975731,"ebitda":177357452,"fcff":150771710,"cfo":158152202,"capex":8518220,"totalAssets":863414615,"totalLiabilities":52045895,"totalEquity":811368720,"cash":535153211,"totalDebt":33900000},{"fiscalYear":2019,"statement":"연결","revenue":301701166,"operatingIncome":163876371,"netIncome":143554977,"controllingNetIncome":143554977,"ebitda":174812256,"fcff":57558707,"cfo":161738181,"capex":105457969,"totalAssets":1010893621,"totalLiabilities":55999015,"totalEquity":954894606,"cash":504811874,"totalDebt":29000000},{"fiscalYear":2020,"statement":"연결","revenue":431516478,"operatingIncome":174254754,"netIncome":129068894,"controllingNetIncome":129068894,"ebitda":186844073,"fcff":62276074,"cfo":177695355,"capex":118205424,"totalAssets":1183385495,"totalLiabilities":99333041,"totalEquity":1084052454,"cash":591571091,"totalDebt":66300000},{"fiscalYear":2021,"statement":"연결","revenue":317950372,"operatingIncome":165046038,"netIncome":136641466,"controllingNetIncome":136753932,"ebitda":186622925,"fcff":169791466,"cfo":193414175,"capex":26739016,"totalAssets":1344818285,"totalLiabilities":124292726,"totalEquity":1220525559,"cash":737335959,"totalDebt":83500000},{"fiscalYear":2022,"statement":"연결","revenue":202831683,"operatingIncome":57648894,"netIncome":60540114,"controllingNetIncome":60546300,"ebitda":83901257,"fcff":28358964,"cfo":101607727,"capex":75787753,"totalAssets":1412862853,"totalLiabilities":70195761,"totalEquity":1342667092,"cash":896339503,"totalDebt":46610229},{"fiscalYear":2023,"statement":"연결","revenue":252022195,"operatingIncome":30882220,"netIncome":28861968,"controllingNetIncome":28870816,"ebitda":56153327,"fcff":3638528,"cfo":22376741,"capex":22011931,"totalAssets":1612735824,"totalLiabilities":240295207,"totalEquity":1372440617,"cash":898054539,"totalDebt":null},{"fiscalYear":2024,"statement":"연결","revenue":241237069,"operatingIncome":987133,"netIncome":4394140,"controllingNetIncome":4394140,"ebitda":27375839,"fcff":34227551,"cfo":43493138,"capex":15730186,"totalAssets":1631465736,"totalLiabilities":258928271,"totalEquity":1372537465,"cash":932489073,"totalDebt":null},{"fiscalYear":2025,"statement":"연결","revenue":220614153,"operatingIncome":1172142,"netIncome":-4059833,"controllingNetIncome":-4059833,"ebitda":29310950,"fcff":-13885783,"cfo":43366373,"capex":62118698,"totalAssets":1579785377,"totalLiabilities":210799964,"totalEquity":1368985413,"cash":956709789,"totalDebt":null}],"quarterly":[{"stockCode":"900310","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":70204766,"operatingIncome":2627945,"netIncome":1265209,"prevYearRevenue":57292011,"prevYearOperatingIncome":-2267814,"prevYearNetIncome":-8305546,"source":"11014","updatedAt":"2026-08-26T22:33:33.773Z"},{"stockCode":"900310","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":33796076,"operatingIncome":-7575476,"netIncome":-10308141,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:33:33.775Z"},{"stockCode":"900310","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":60983372,"operatingIncome":6974899,"netIncome":3119427,"prevYearRevenue":60123981,"prevYearOperatingIncome":4134566,"prevYearNetIncome":1753837,"source":"11013","updatedAt":"2026-08-26T22:33:33.231Z"},{"stockCode":"900310","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":47424036,"operatingIncome":3240401,"netIncome":985104,"prevYearRevenue":56489330,"prevYearOperatingIncome":1985107,"prevYearNetIncome":3229262,"source":"11012","updatedAt":"2026-08-26T22:33:33.466Z"}]}