{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/003620","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":"003620","name":"KG모빌리티","market":"KOSPI","sector":"자동차용 엔진 및 자동차 제조업","lastPrice":2515,"marketCap":508972903680,"sharesOutstanding":202374912,"asOf":"2026-09-26T15:09:35.265Z"},"valuation":{"fiscalYear":2025,"per":10.93,"perTtm":5.45,"ttmPeriod":"25Q3~26Q2","pbr":0.34,"psr":0.12,"evEbitda":5.62,"ev":884409051005,"fcff":-157979163654,"fcffYield":-0.1786,"roe":0.0321,"revenueGrowth":{"y1":0.1021,"y3":0.0793,"y5":0.0784},"operatingIncomeGrowth":{"y1":24.2323,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.526Z"},"price":{"high52w":4440,"low52w":2515,"fromHigh":-0.4336,"returns":[{"label":"1개월","value":-0.0633},{"label":"3개월","value":-0.0491},{"label":"6개월","value":-0.2689},{"label":"1년","value":-0.2285},{"label":"3년","value":-0.7086},{"label":"5년","value":-0.818}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":3704793546043,"operatingIncome":-64175997221,"netIncome":-61838227415,"controllingNetIncome":-61838227415,"ebitda":152890983083,"fcff":-75755551084,"cfo":177123093299,"capex":256427773052,"totalAssets":2205642065884,"totalLiabilities":1512353646253,"totalEquity":693288419631,"cash":156062656901,"totalDebt":253227545171},{"fiscalYear":2019,"statement":"연결","revenue":3623882266268,"operatingIncome":-281905360065,"netIncome":-341364140265,"controllingNetIncome":-341364140265,"ebitda":50421679674,"fcff":-227605863058,"cfo":-25473158975,"capex":208662756823,"totalAssets":2019207142717,"totalLiabilities":1616083585232,"totalEquity":403123557485,"cash":125800194057,"totalDebt":417547101234},{"fiscalYear":2020,"statement":"연결","revenue":2950180719134,"operatingIncome":-449388656761,"netIncome":-504340966567,"controllingNetIncome":-504340966567,"ebitda":-215871534681,"fcff":-52167952811,"cfo":53314136786,"capex":113958204139,"totalAssets":1768628570692,"totalLiabilities":1856750686612,"totalEquity":-88122115920,"cash":185963321335,"totalDebt":357141336153},{"fiscalYear":2021,"statement":"연결","revenue":2429327700801,"operatingIncome":-261260796567,"netIncome":-257944414695,"controllingNetIncome":-257944414695,"ebitda":null,"fcff":-115981733055,"cfo":14922105563,"capex":131386443858,"totalAssets":1862969924462,"totalLiabilities":1943566581588,"totalEquity":-80596657126,"cash":54668032148,"totalDebt":359104708548},{"fiscalYear":2022,"statement":"연결","revenue":3423340873291,"operatingIncome":-111950027111,"netIncome":-60133541656,"controllingNetIncome":-60133541656,"ebitda":86862415659,"fcff":-382823919261,"cfo":-251298975606,"capex":157564554094,"totalAssets":2001907294250,"totalLiabilities":909004171746,"totalEquity":1092903122504,"cash":104961805694,"totalDebt":3834620345},{"fiscalYear":2023,"statement":"연결","revenue":3736368968570,"operatingIncome":12547597407,"netIncome":8924265072,"controllingNetIncome":8924265072,"ebitda":77692757140,"fcff":-181840434443,"cfo":11109662443,"capex":193708638299,"totalAssets":2635399999237,"totalLiabilities":1552700998060,"totalEquity":1082699001177,"cash":58033181093,"totalDebt":141109592016},{"fiscalYear":2024,"statement":"연결","revenue":3905069387798,"operatingIncome":1432909587,"netIncome":33844431596,"controllingNetIncome":33844431596,"ebitda":null,"fcff":-173456701312,"cfo":131816311701,"capex":308351150705,"totalAssets":3104452196541,"totalLiabilities":1683909503308,"totalEquity":1420542693233,"cash":92581362349,"totalDebt":147132735096},{"fiscalYear":2025,"statement":"연결","revenue":4303636808271,"operatingIncome":36155571131,"netIncome":46571489864,"controllingNetIncome":46571489864,"ebitda":157393521180,"fcff":-157979163654,"cfo":117292411520,"capex":284500665151,"totalAssets":3369204394425,"totalLiabilities":1884654616602,"totalEquity":1484549777823,"cash":72593708491,"totalDebt":448029855816}],"quarterly":[{"stockCode":"003620","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":1217222154112,"operatingIncome":1419779402,"netIncome":8245863200,"prevYearRevenue":899152237472,"prevYearOperatingIncome":-40024919477,"prevYearNetIncome":-52007890612,"source":"11014","updatedAt":"2026-08-26T22:21:36.559Z"},{"stockCode":"003620","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":1183392953411,"operatingIncome":21040854581,"netIncome":43029695519,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:21:36.561Z"},{"stockCode":"003620","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":1141372673339,"operatingIncome":9589390749,"netIncome":27291788513,"prevYearRevenue":916586470336,"prevYearOperatingIncome":5681669413,"prevYearNetIncome":3000173938,"source":"11013","updatedAt":"2026-08-26T22:21:36.044Z"},{"stockCode":"003620","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":1233964507107,"operatingIncome":5222308099,"netIncome":14897226264,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"11012","updatedAt":"2026-08-26T22:21:36.286Z"}]}