{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/012860","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":"012860","name":"모베이스전자","market":"KOSDAQ","sector":"자동차 신품 부품 제조업","lastPrice":2280,"marketCap":166972281960,"sharesOutstanding":73233457,"asOf":"2026-09-26T15:09:35.311Z"},"valuation":{"fiscalYear":2025,"per":8.38,"perTtm":6.77,"ttmPeriod":"25Q3~26Q2","pbr":0.69,"psr":0.16,"evEbitda":4.98,"ev":381829183002,"fcff":30441634025,"fcffYield":0.0797,"roe":0.0859,"revenueGrowth":{"y1":0.0747,"y3":0.0422,"y5":0.0578},"operatingIncomeGrowth":{"y1":0.0698,"y3":-0.0573,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.181Z"},"price":{"high52w":6030,"low52w":1275,"fromHigh":-0.6219,"returns":[{"label":"1개월","value":0.0066},{"label":"3개월","value":-0.0637},{"label":"6개월","value":-0.3254},{"label":"1년","value":0.6839},{"label":"3년","value":0.0364},{"label":"5년","value":0.1343}]},"dividends":[{"fiscalYear":2022,"dps":10,"yieldPct":0.78,"payoutPct":null},{"fiscalYear":2019,"dps":0,"yieldPct":null,"payoutPct":null},{"fiscalYear":2018,"dps":20,"yieldPct":1.3,"payoutPct":-3.9},{"fiscalYear":2017,"dps":30,"yieldPct":1.3,"payoutPct":-2}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":717990836102,"operatingIncome":1669564270,"netIncome":-16905612897,"controllingNetIncome":-13586365697,"ebitda":40528965070,"fcff":-25459107255,"cfo":10493991277,"capex":44859997072,"totalAssets":635384033343,"totalLiabilities":505217071941,"totalEquity":130166961402,"cash":12186128733,"totalDebt":303667251774},{"fiscalYear":2019,"statement":"연결","revenue":771679604179,"operatingIncome":10866621468,"netIncome":-9949413546,"controllingNetIncome":-11726915874,"ebitda":45339500329,"fcff":17186104635,"cfo":44985397981,"capex":37598950708,"totalAssets":673938142141,"totalLiabilities":512492544737,"totalEquity":161445597404,"cash":34224442302,"totalDebt":280248397311},{"fiscalYear":2020,"statement":"연결","revenue":788507544302,"operatingIncome":-605125746,"netIncome":-16960214314,"controllingNetIncome":-17293961931,"ebitda":26365362540,"fcff":23359797129,"cfo":43205927009,"capex":25183380224,"totalAssets":667296060879,"totalLiabilities":508014512400,"totalEquity":159281548479,"cash":10476837853,"totalDebt":233897449752},{"fiscalYear":2021,"statement":"연결","revenue":764573073662,"operatingIncome":15536065643,"netIncome":5589139416,"controllingNetIncome":8615729348,"ebitda":51601698064,"fcff":7325611764,"cfo":37233399646,"capex":35940710363,"totalAssets":722487668313,"totalLiabilities":535811582496,"totalEquity":186676085817,"cash":6055573486,"totalDebt":231813066877},{"fiscalYear":2022,"statement":"연결","revenue":922208635714,"operatingIncome":43911657945,"netIncome":6797750471,"controllingNetIncome":8020247142,"ebitda":83780355758,"fcff":16492796579,"cfo":44679840908,"capex":35285698898,"totalAssets":701375602663,"totalLiabilities":499601207739,"totalEquity":201774394924,"cash":4951681815,"totalDebt":203655199382},{"fiscalYear":2023,"statement":"연결","revenue":939353137800,"operatingIncome":27748942104,"netIncome":7702539489,"controllingNetIncome":9273655266,"ebitda":null,"fcff":-21921214929,"cfo":4479249333,"capex":36571778323,"totalAssets":788647116549,"totalLiabilities":568546923170,"totalEquity":220100193379,"cash":5096113100,"totalDebt":227701953752},{"fiscalYear":2024,"statement":"연결","revenue":971549079217,"operatingIncome":34388852386,"netIncome":16892843933,"controllingNetIncome":15823676860,"ebitda":92849437651,"fcff":-16595516231,"cfo":22376305415,"capex":46457996403,"totalAssets":786637931797,"totalLiabilities":558987182912,"totalEquity":227650748885,"cash":2976131831,"totalDebt":238245462668},{"fiscalYear":2025,"statement":"연결","revenue":1044088716546,"operatingIncome":36789097140,"netIncome":20793712795,"controllingNetIncome":19918123453,"ebitda":76738814892,"fcff":30441634025,"cfo":68829690112,"capex":49060843650,"totalAssets":774874072694,"totalLiabilities":523763089718,"totalEquity":251110982976,"cash":2991093377,"totalDebt":217847994419}],"quarterly":[{"stockCode":"012860","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":236690085542,"operatingIncome":9530926791,"netIncome":8419780580,"prevYearRevenue":224251593394,"prevYearOperatingIncome":6712250814,"prevYearNetIncome":-2074422531,"source":"11014","updatedAt":"2026-08-26T22:25:09.939Z"},{"stockCode":"012860","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":279907733556,"operatingIncome":9798325421,"netIncome":8161383060,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:25:09.941Z"},{"stockCode":"012860","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":265324535153,"operatingIncome":7423710925,"netIncome":6009969966,"prevYearRevenue":264377290490,"prevYearOperatingIncome":8084275352,"prevYearNetIncome":5476293757,"source":"11013","updatedAt":"2026-08-26T22:25:09.410Z"},{"stockCode":"012860","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":262792833092,"operatingIncome":2843078149,"netIncome":2056819423,"prevYearRevenue":263113606958,"prevYearOperatingIncome":9375569576,"prevYearNetIncome":-1263744602,"source":"11012","updatedAt":"2026-08-26T22:25:09.657Z"}]}