{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/005070","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":"005070","name":"코스모신소재","market":"KOSPI","sector":"기타 화학제품 제조업","lastPrice":40050,"marketCap":1330243568550,"sharesOutstanding":33214571,"asOf":"2026-09-26T15:09:35.277Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":2.68,"psr":2.92,"evEbitda":127.92,"ev":1428006241181,"fcff":97062488380,"fcffYield":0.068,"roe":-0.0011,"revenueGrowth":{"y1":-0.1991,"y3":-0.0205,"y5":0.1744},"operatingIncomeGrowth":{"y1":-0.9049,"y3":-0.5816,"y5":-0.2817},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.392Z"},"price":{"high52w":65500,"low52w":28000,"fromHigh":-0.3885,"returns":[{"label":"1개월","value":-0.0172},{"label":"3개월","value":0.1558},{"label":"6개월","value":-0.2253},{"label":"1년","value":-0.0303},{"label":"3년","value":-0.7319},{"label":"5년","value":-0.2178}]},"dividends":[],"annual":[{"fiscalYear":2015,"statement":"별도","revenue":133424044655,"operatingIncome":-7029161318,"netIncome":-24713789351,"controllingNetIncome":null,"ebitda":1864249825,"fcff":14680656664,"cfo":10087542307,"capex":94417800,"totalAssets":222555115718,"totalLiabilities":173900217254,"totalEquity":48654898464,"cash":4694764907,"totalDebt":131547860211},{"fiscalYear":2016,"statement":"별도","revenue":190281005201,"operatingIncome":5035642895,"netIncome":1385218859,"controllingNetIncome":null,"ebitda":13014011185,"fcff":13500154046,"cfo":10695909803,"capex":1552618213,"totalAssets":229677053505,"totalLiabilities":178300198924,"totalEquity":51376854581,"cash":6939802247,"totalDebt":124354496748},{"fiscalYear":2017,"statement":"별도","revenue":314604636517,"operatingIncome":8476107631,"netIncome":8223956143,"controllingNetIncome":null,"ebitda":16245006914,"fcff":-9796615572,"cfo":-1246928640,"capex":11958883654,"totalAssets":197678365794,"totalLiabilities":123551964276,"totalEquity":74126401518,"cash":3094575913,"totalDebt":65119843239},{"fiscalYear":2018,"statement":"별도","revenue":534011298221,"operatingIncome":15147034565,"netIncome":10446693485,"controllingNetIncome":null,"ebitda":23595253302,"fcff":-11550623239,"cfo":9723610061,"capex":23807811446,"totalAssets":237347906353,"totalLiabilities":149061073229,"totalEquity":88286833124,"cash":8272346378,"totalDebt":85018535276},{"fiscalYear":2019,"statement":"별도","revenue":243904528628,"operatingIncome":-3620826252,"netIncome":-1800133133,"controllingNetIncome":null,"ebitda":7317037991,"fcff":-6243623791,"cfo":29181674,"capex":8698079027,"totalAssets":264756490424,"totalLiabilities":113691884328,"totalEquity":151064606096,"cash":30556843266,"totalDebt":71725448811},{"fiscalYear":2020,"statement":"별도","revenue":204252718287,"operatingIncome":12437917352,"netIncome":11736404500,"controllingNetIncome":null,"ebitda":null,"fcff":-28837608590,"cfo":-1878940666,"capex":28380606318,"totalAssets":362322681514,"totalLiabilities":185519057095,"totalEquity":176803624419,"cash":22447612822,"totalDebt":73076958400},{"fiscalYear":2021,"statement":"별도","revenue":305893094697,"operatingIncome":21792842464,"netIncome":17998487325,"controllingNetIncome":null,"ebitda":36396412693,"fcff":-13969124855,"cfo":26043953080,"capex":41048351289,"totalAssets":348482657487,"totalLiabilities":143034110908,"totalEquity":205448546579,"cash":20047174217,"totalDebt":87916032952},{"fiscalYear":2022,"statement":"별도","revenue":485605243552,"operatingIncome":32475176321,"netIncome":27697027964,"controllingNetIncome":null,"ebitda":43141518837,"fcff":-18011845642,"cfo":544779357,"capex":20249124874,"totalAssets":451321116581,"totalLiabilities":200117019634,"totalEquity":251204096947,"cash":34053765022,"totalDebt":107978475613},{"fiscalYear":2023,"statement":"별도","revenue":629578773085,"operatingIncome":32324547766,"netIncome":27036287901,"controllingNetIncome":null,"ebitda":null,"fcff":-129019994877,"cfo":-28882803276,"capex":103539511952,"totalAssets":672673343828,"totalLiabilities":193891013679,"totalEquity":478782330149,"cash":60397391931,"totalDebt":55066640000},{"fiscalYear":2024,"statement":"별도","revenue":569728589077,"operatingIncome":25002358115,"netIncome":17647535995,"controllingNetIncome":null,"ebitda":88869278045,"fcff":-178549859387,"cfo":9073737738,"capex":188195040634,"totalAssets":784541943950,"totalLiabilities":289009302755,"totalEquity":495532641195,"cash":1979379782,"totalDebt":175822014000},{"fiscalYear":2025,"statement":"별도","revenue":456295847107,"operatingIncome":2378317974,"netIncome":-522850678,"controllingNetIncome":null,"ebitda":11163515179,"fcff":97062488380,"cfo":138233443406,"capex":45983696761,"totalAssets":721100349936,"totalLiabilities":224256681492,"totalEquity":496843668444,"cash":34975008569,"totalDebt":132737681200}],"quarterly":[{"stockCode":"005070","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":105252263381,"operatingIncome":134735012,"netIncome":-2602551347,"prevYearRevenue":119338025343,"prevYearOperatingIncome":6532434437,"prevYearNetIncome":7635435089,"source":"11014","updatedAt":"2026-08-26T22:20:24.822Z"},{"stockCode":"005070","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":117035863717,"operatingIncome":670760140,"netIncome":-2124770551,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:20:24.824Z"},{"stockCode":"005070","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":122720187114,"operatingIncome":873971885,"netIncome":-3567812305,"prevYearRevenue":113876600402,"prevYearOperatingIncome":1044003223,"prevYearNetIncome":1922577435,"source":"11013","updatedAt":"2026-08-26T22:20:24.318Z"},{"stockCode":"005070","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":137684386642,"operatingIncome":4653102069,"netIncome":1236335262,"prevYearRevenue":120131119607,"prevYearOperatingIncome":528819599,"prevYearNetIncome":2281893785,"source":"11012","updatedAt":"2026-08-26T22:20:24.572Z"}]}