{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/027580","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":"027580","name":"상보","market":"KOSDAQ","sector":"플라스틱제품 제조업","lastPrice":1882,"marketCap":22275831910,"sharesOutstanding":11836255,"asOf":"2026-09-26T15:09:35.339Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.51,"psr":0.44,"evEbitda":null,"ev":51307395361,"fcff":-6864686559,"fcffYield":-0.1338,"roe":-0.2733,"revenueGrowth":{"y1":-0.0691,"y3":-0.0942,"y5":-0.1737},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.717Z"},"price":{"high52w":3654.5486,"low52w":1195,"fromHigh":-0.485,"returns":[{"label":"1개월","value":0.1596},{"label":"3개월","value":0.5749},{"label":"6개월","value":-0.1574},{"label":"1년","value":-0.4485},{"label":"3년","value":-0.6901},{"label":"5년","value":-0.7844}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":127480778264,"operatingIncome":4032405233,"netIncome":-29343732793,"controllingNetIncome":-29343732793,"ebitda":29461467955,"fcff":897532790,"cfo":-811260373,"capex":766622854,"totalAssets":118184340362,"totalLiabilities":98330015557,"totalEquity":19854324805,"cash":17776726413,"totalDebt":58988426279},{"fiscalYear":2019,"statement":"연결","revenue":48850031681,"operatingIncome":-4959353151,"netIncome":-10361457270,"controllingNetIncome":-10361457270,"ebitda":7747261014,"fcff":3308018892,"cfo":3169912082,"capex":2321215590,"totalAssets":104559643264,"totalLiabilities":75110958254,"totalEquity":29448685010,"cash":8857747211,"totalDebt":39967752412},{"fiscalYear":2020,"statement":"연결","revenue":130114213223,"operatingIncome":6748397353,"netIncome":3225839956,"controllingNetIncome":3225839956,"ebitda":null,"fcff":4108776001,"cfo":3701612868,"capex":1688631196,"totalAssets":111169482663,"totalLiabilities":77412710088,"totalEquity":33756772575,"cash":12090069723,"totalDebt":40239873729},{"fiscalYear":2021,"statement":"연결","revenue":133483388083,"operatingIncome":3226198093,"netIncome":1984263489,"controllingNetIncome":1984263489,"ebitda":4224843115,"fcff":5992334795,"cfo":8189884361,"capex":3761165901,"totalAssets":133221347614,"totalLiabilities":76437339221,"totalEquity":56784008393,"cash":24873244545,"totalDebt":42321417604},{"fiscalYear":2022,"statement":"연결","revenue":67412484219,"operatingIncome":2541236225,"netIncome":8786646050,"controllingNetIncome":8786646050,"ebitda":14522565948,"fcff":706974251,"cfo":613844429,"capex":1261150785,"totalAssets":112273108511,"totalLiabilities":46593967271,"totalEquity":65679141240,"cash":22255833703,"totalDebt":32707395617},{"fiscalYear":2023,"statement":"연결","revenue":66156769308,"operatingIncome":2254501294,"netIncome":438470872,"controllingNetIncome":438470872,"ebitda":2921832619,"fcff":6924052192,"cfo":7781038259,"capex":2025783975,"totalAssets":117729618319,"totalLiabilities":55095046360,"totalEquity":62634571959,"cash":10348314556,"totalDebt":36291099964},{"fiscalYear":2024,"statement":"연결","revenue":53827014584,"operatingIncome":-8030705994,"netIncome":-10943596444,"controllingNetIncome":-10818984085,"ebitda":-5751824113,"fcff":595663923,"cfo":433480714,"capex":990920353,"totalAssets":105420391271,"totalLiabilities":54288454336,"totalEquity":51131936935,"cash":9074517712,"totalDebt":36630395165},{"fiscalYear":2025,"statement":"연결","revenue":50105278206,"operatingIncome":-8907837438,"netIncome":-13057293745,"controllingNetIncome":-12881754526,"ebitda":null,"fcff":-6864686559,"cfo":-7177172148,"capex":769417377,"totalAssets":94303201747,"totalLiabilities":50982111110,"totalEquity":43321090637,"cash":5524379424,"totalDebt":34555942875}],"quarterly":[{"stockCode":"027580","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":12720123001,"operatingIncome":-2117768346,"netIncome":-1329838123,"prevYearRevenue":14484389212,"prevYearOperatingIncome":75433125,"prevYearNetIncome":-1074312230,"source":"11014","updatedAt":"2026-08-26T22:35:02.105Z"},{"stockCode":"027580","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":10006885549,"operatingIncome":-4653486051,"netIncome":-7457685938,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:35:02.109Z"},{"stockCode":"027580","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":8885039483,"operatingIncome":-3386428685,"netIncome":-2725192582,"prevYearRevenue":12138074163,"prevYearOperatingIncome":-1670670701,"prevYearNetIncome":-2440620172,"source":"11013","updatedAt":"2026-08-26T22:35:01.565Z"},{"stockCode":"027580","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":10219984190,"operatingIncome":-2571627269,"netIncome":-2648758413,"prevYearRevenue":15240195493,"prevYearOperatingIncome":-465912340,"prevYearNetIncome":-1829149512,"source":"11012","updatedAt":"2026-08-26T22:35:01.860Z"}]}