{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/053060","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":"053060","name":"세동","market":"KOSDAQ","sector":"자동차 신품 부품 제조업","lastPrice":1218,"marketCap":21506736342,"sharesOutstanding":17657419,"asOf":"2026-09-26T15:09:35.384Z"},"valuation":{"fiscalYear":2025,"per":3.66,"perTtm":4.07,"ttmPeriod":"25Q3~26Q2","pbr":0.53,"psr":0.11,"evEbitda":1.19,"ev":17181182598,"fcff":17291345174,"fcffYield":1.0064,"roe":0.156,"revenueGrowth":{"y1":0.1073,"y3":0.0668,"y5":0.0968},"operatingIncomeGrowth":{"y1":-0.1502,"y3":-0.099,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.983Z"},"price":{"high52w":1583,"low52w":1138,"fromHigh":-0.2306,"returns":[{"label":"1개월","value":-0.0924},{"label":"3개월","value":-0.0738},{"label":"6개월","value":-0.009},{"label":"1년","value":-0.0917},{"label":"3년","value":-0.3157},{"label":"5년","value":0.0322}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":140775464519,"operatingIncome":-2364861563,"netIncome":-4182180677,"controllingNetIncome":-4182180677,"ebitda":4882428298,"fcff":-2402834300,"cfo":3295877858,"capex":7793940686,"totalAssets":124461800406,"totalLiabilities":102729926429,"totalEquity":21731873977,"cash":1851841855,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":147345824679,"operatingIncome":-270863004,"netIncome":-6196755763,"controllingNetIncome":-6196755763,"ebitda":6029431930,"fcff":1342116405,"cfo":2883848023,"capex":3789156078,"totalAssets":116302468032,"totalLiabilities":102665394161,"totalEquity":13637073871,"cash":4145978028,"totalDebt":1847970055},{"fiscalYear":2020,"statement":"연결","revenue":119370790027,"operatingIncome":-4961208140,"netIncome":-8825347971,"controllingNetIncome":-8825347971,"ebitda":2033272715,"fcff":4386542089,"cfo":4403517973,"capex":2271368399,"totalAssets":100816425159,"totalLiabilities":93129932848,"totalEquity":7686492311,"cash":4716529253,"totalDebt":1478818401},{"fiscalYear":2021,"statement":"연결","revenue":132638578763,"operatingIncome":2467843643,"netIncome":-695009880,"controllingNetIncome":-695009880,"ebitda":8159504945,"fcff":106465701,"cfo":2004239788,"capex":3261975164,"totalAssets":110449307531,"totalLiabilities":93341468469,"totalEquity":17107839062,"cash":5473915154,"totalDebt":1394404576},{"fiscalYear":2022,"statement":"연결","revenue":156051328239,"operatingIncome":12446970777,"netIncome":12369585016,"controllingNetIncome":12369585016,"ebitda":18105376494,"fcff":16385552713,"cfo":19879795203,"capex":5451951409,"totalAssets":109635182602,"totalLiabilities":81155637307,"totalEquity":28479545295,"cash":4491882315,"totalDebt":260244073},{"fiscalYear":2023,"statement":"연결","revenue":169895212565,"operatingIncome":12554831007,"netIncome":9802166185,"controllingNetIncome":9802166185,"ebitda":17876053955,"fcff":10705517289,"cfo":13858523472,"capex":5047744477,"totalAssets":117868912085,"totalLiabilities":80445018581,"totalEquity":37423893504,"cash":7566070325,"totalDebt":349869721},{"fiscalYear":2024,"statement":"연결","revenue":171088252415,"operatingIncome":10712273142,"netIncome":-1152315260,"controllingNetIncome":-1152315260,"ebitda":15897027634,"fcff":-6371398273,"cfo":-1460977678,"capex":6490011395,"totalAssets":108643527911,"totalLiabilities":73542370176,"totalEquity":35101157735,"cash":1369276402,"totalDebt":291224808},{"fiscalYear":2025,"statement":"연결","revenue":189439770060,"operatingIncome":9102838003,"netIncome":5881714294,"controllingNetIncome":5881714294,"ebitda":14442011130,"fcff":17291345174,"cfo":21369021538,"capex":8440590665,"totalAssets":134390153086,"totalLiabilities":94091235079,"totalEquity":40298918007,"cash":5535968602,"totalDebt":1210414858}],"quarterly":[{"stockCode":"053060","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":45153773641,"operatingIncome":2433090817,"netIncome":3209887794,"prevYearRevenue":37890225291,"prevYearOperatingIncome":1507590144,"prevYearNetIncome":495835204,"source":"11014","updatedAt":"2026-08-26T22:34:15.722Z"},{"stockCode":"053060","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":56145514360,"operatingIncome":1506746270,"netIncome":-2082435851,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:34:15.723Z"},{"stockCode":"053060","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":52685288824,"operatingIncome":3091795727,"netIncome":4315887629,"prevYearRevenue":41951431682,"prevYearOperatingIncome":2076294772,"prevYearNetIncome":3069078123,"source":"11013","updatedAt":"2026-08-26T22:34:15.175Z"},{"stockCode":"053060","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":53821680819,"operatingIncome":-17943595,"netIncome":-164739222,"prevYearRevenue":46189050377,"prevYearOperatingIncome":3086706144,"prevYearNetIncome":1685184228,"source":"11012","updatedAt":"2026-08-26T22:34:15.422Z"}]}