{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/047770","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":"047770","name":"코데즈컴바인","market":"KOSDAQ","sector":"봉제의복 제조업","lastPrice":3765,"marketCap":142477396530,"sharesOutstanding":37842602,"asOf":"2026-09-26T15:09:35.375Z"},"valuation":{"fiscalYear":2025,"per":32.3,"perTtm":15.22,"ttmPeriod":"25Q3~26Q2","pbr":2.03,"psr":3.59,"evEbitda":48.36,"ev":133298583237,"fcff":4709726209,"fcffYield":0.0353,"roe":0.065,"revenueGrowth":{"y1":0.0031,"y3":0.0057,"y5":0.041},"operatingIncomeGrowth":{"y1":1.2815,"y3":-0.1444,"y5":-0.0801},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.965Z"},"price":{"high52w":5470,"low52w":1881,"fromHigh":-0.3117,"returns":[{"label":"1개월","value":0.0897},{"label":"3개월","value":0.3944},{"label":"6개월","value":-0.1162},{"label":"1년","value":0.8882},{"label":"3년","value":1.0551},{"label":"5년","value":0.1306}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":29343055737,"operatingIncome":4805817233,"netIncome":3527073591,"controllingNetIncome":3473529810,"ebitda":4911865360,"fcff":2285944849,"cfo":2773996955,"capex":636616776,"totalAssets":64408802757,"totalLiabilities":28936632585,"totalEquity":35472170172,"cash":4342211411,"totalDebt":9480000000},{"fiscalYear":2019,"statement":"연결","revenue":35815189680,"operatingIncome":4513675438,"netIncome":6903733112,"controllingNetIncome":6824231127,"ebitda":null,"fcff":4345501209,"cfo":5249131984,"capex":1144278947,"totalAssets":71633747098,"totalLiabilities":29236895152,"totalEquity":42396851946,"cash":7671715750,"totalDebt":10014081915},{"fiscalYear":2020,"statement":"연결","revenue":32485283412,"operatingIncome":3669088974,"netIncome":5654536476,"controllingNetIncome":4445013850,"ebitda":4783814841,"fcff":3792951192,"cfo":4004912290,"capex":401895000,"totalAssets":75892546705,"totalLiabilities":27848386491,"totalEquity":48044160214,"cash":10663905981,"totalDebt":9511414852},{"fiscalYear":2021,"statement":"연결","revenue":38263528456,"operatingIncome":4267015691,"netIncome":6625725682,"controllingNetIncome":6622862011,"ebitda":5888572760,"fcff":3969883770,"cfo":4265939949,"capex":465659600,"totalAssets":80312633127,"totalLiabilities":25680140082,"totalEquity":54632493045,"cash":17383378240,"totalDebt":8196924815},{"fiscalYear":2022,"statement":"연결","revenue":39052752807,"operatingIncome":3858954591,"netIncome":7630898367,"controllingNetIncome":7596077114,"ebitda":3985094896,"fcff":2980325085,"cfo":3288943740,"capex":609133636,"totalAssets":84061411583,"totalLiabilities":21798020171,"totalEquity":62263391412,"cash":30028733315,"totalDebt":8250536203},{"fiscalYear":2023,"statement":"연결","revenue":41956462583,"operatingIncome":2930364339,"netIncome":3710775113,"controllingNetIncome":3711152247,"ebitda":3179710499,"fcff":2111809313,"cfo":5069303216,"capex":3266924542,"totalAssets":85527451853,"totalLiabilities":19553285328,"totalEquity":65974166525,"cash":29422689877,"totalDebt":6391813717},{"fiscalYear":2024,"statement":"연결","revenue":39601345466,"operatingIncome":1059207942,"netIncome":1859637040,"controllingNetIncome":2076726012,"ebitda":1625163970,"fcff":3601397115,"cfo":4010026416,"capex":602583175,"totalAssets":88883574566,"totalLiabilities":21049771001,"totalEquity":67833803565,"cash":4905458299,"totalDebt":6196881625},{"fiscalYear":2025,"statement":"연결","revenue":39722870931,"operatingIncome":2416629397,"netIncome":4460625723,"controllingNetIncome":4410430629,"ebitda":2756646801,"fcff":4709726209,"cfo":4563075091,"capex":133805909,"totalAssets":92866096436,"totalLiabilities":20571667148,"totalEquity":72294429288,"cash":18752093324,"totalDebt":9573280031}],"quarterly":[{"stockCode":"047770","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":9563625009,"operatingIncome":990447035,"netIncome":1277488076,"prevYearRevenue":8987309478,"prevYearOperatingIncome":126708636,"prevYearNetIncome":443306040,"source":"11014","updatedAt":"2026-08-26T22:26:06.557Z"},{"stockCode":"047770","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":12355328348,"operatingIncome":852712910,"netIncome":1006166692,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:26:06.559Z"},{"stockCode":"047770","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":9752359243,"operatingIncome":781271761,"netIncome":1096706370,"prevYearRevenue":8338499489,"prevYearOperatingIncome":440473779,"prevYearNetIncome":1562631475,"source":"11013","updatedAt":"2026-08-26T22:26:06.028Z"},{"stockCode":"047770","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":12262379805,"operatingIncome":1617459224,"netIncome":5978998452,"prevYearRevenue":9465418085,"prevYearOperatingIncome":132995673,"prevYearNetIncome":614339480,"source":"11012","updatedAt":"2026-08-26T22:26:06.265Z"}]}