{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/038870","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":"038870","name":"에코심플렉스","market":"KOSDAQ","sector":"사업시설 유지·관리 서비스업","lastPrice":2155,"marketCap":30202215095,"sharesOutstanding":14014949,"asOf":"2026-09-26T15:09:35.362Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.39,"psr":1.75,"evEbitda":3.61,"ev":47875582203,"fcff":-7754082647,"fcffYield":-0.162,"roe":-0.0289,"revenueGrowth":{"y1":-0.0433,"y3":0.009,"y5":-0.0105},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.960Z"},"price":{"high52w":3830,"low52w":1487,"fromHigh":-0.4373,"returns":[{"label":"1개월","value":0.1939},{"label":"3개월","value":0.4492},{"label":"6개월","value":-0.2969},{"label":"1년","value":-0.4112},{"label":"3년","value":-0.6513},{"label":"5년","value":-0.7592}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":21982008262,"operatingIncome":1976561231,"netIncome":-2864627601,"controllingNetIncome":-2795508557,"ebitda":2556739417,"fcff":-2154903086,"cfo":1149217384,"capex":3869146765,"totalAssets":124022274023,"totalLiabilities":69702939849,"totalEquity":54319334174,"cash":1162040107,"totalDebt":22488350000},{"fiscalYear":2019,"statement":"연결","revenue":17268699860,"operatingIncome":1012817342,"netIncome":7107006508,"controllingNetIncome":7132880233,"ebitda":1646799449,"fcff":58119996423,"cfo":56852602232,"capex":49289254,"totalAssets":74587722839,"totalLiabilities":12866428281,"totalEquity":61721294558,"cash":5789823331,"totalDebt":3931250000},{"fiscalYear":2020,"statement":"연결","revenue":18177903689,"operatingIncome":1452519137,"netIncome":5636509510,"controllingNetIncome":5425663717,"ebitda":1834428577,"fcff":1617541126,"cfo":724910554,"capex":759021680,"totalAssets":76105281194,"totalLiabilities":8017405340,"totalEquity":68087875854,"cash":2111496619,"totalDebt":2906250000},{"fiscalYear":2021,"statement":"연결","revenue":16116313166,"operatingIncome":823571661,"netIncome":5803046870,"controllingNetIncome":5631948480,"ebitda":932397831,"fcff":-1064721061,"cfo":3740055240,"capex":5512975464,"totalAssets":96695934357,"totalLiabilities":24280097686,"totalEquity":72415836671,"cash":3333286396,"totalDebt":null},{"fiscalYear":2022,"statement":"연결","revenue":16783759222,"operatingIncome":-146748552,"netIncome":-4701770213,"controllingNetIncome":-4701770213,"ebitda":121813131,"fcff":-1499309118,"cfo":4877010477,"capex":6377476053,"totalAssets":95821560604,"totalLiabilities":26335812398,"totalEquity":69485748206,"cash":1034854787,"totalDebt":null},{"fiscalYear":2023,"statement":"연결","revenue":15790408546,"operatingIncome":-2601797272,"netIncome":2353149044,"controllingNetIncome":2454804494,"ebitda":null,"fcff":-4606366056,"cfo":1503877903,"capex":6297573680,"totalAssets":109553282161,"totalLiabilities":23459363605,"totalEquity":86093918556,"cash":402698256,"totalDebt":9059263626},{"fiscalYear":2024,"statement":"연결","revenue":18020084141,"operatingIncome":-2361295773,"netIncome":-5464340440,"controllingNetIncome":-3672587159,"ebitda":null,"fcff":-8517832283,"cfo":-2554786607,"capex":6683238535,"totalAssets":118346223804,"totalLiabilities":37285564095,"totalEquity":81060659709,"cash":449056787,"totalDebt":21520784543},{"fiscalYear":2025,"statement":"연결","revenue":17239542508,"operatingIncome":-2661274618,"netIncome":-7304588156,"controllingNetIncome":-2262637578,"ebitda":13262449681,"fcff":-7754082647,"cfo":136013006,"capex":8976272767,"totalAssets":107634063774,"totalLiabilities":33877770445,"totalEquity":73756293329,"cash":492492020,"totalDebt":18165859128}],"quarterly":[{"stockCode":"038870","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":4123297032,"operatingIncome":-547661907,"netIncome":-13424777,"prevYearRevenue":3356810543,"prevYearOperatingIncome":-1734929305,"prevYearNetIncome":-869680514,"source":"11014","updatedAt":"2026-08-26T22:34:00.501Z"},{"stockCode":"038870","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":4333563005,"operatingIncome":-1186029902,"netIncome":-6091805839,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:34:00.512Z"},{"stockCode":"038870","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":2849268670,"operatingIncome":-985650604,"netIncome":-375336793,"prevYearRevenue":4087498143,"prevYearOperatingIncome":-1178828643,"prevYearNetIncome":-512761783,"source":"11013","updatedAt":"2026-08-26T22:33:59.982Z"},{"stockCode":"038870","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":3480428299,"operatingIncome":-531027820,"netIncome":2038380677,"prevYearRevenue":4695184328,"prevYearOperatingIncome":251245834,"prevYearNetIncome":-686595757,"source":"11012","updatedAt":"2026-08-26T22:34:00.222Z"}]}