{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/071950","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":"071950","name":"코아스","market":"KOSPI","sector":"가구 제조업","lastPrice":1795,"marketCap":25954255025,"sharesOutstanding":14459195,"asOf":"2026-09-26T15:09:35.409Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.75,"psr":0.42,"evEbitda":null,"ev":27061606818,"fcff":-4925837804,"fcffYield":-0.182,"roe":-1.715,"revenueGrowth":{"y1":-0.2017,"y3":-0.1401,"y5":-0.0872},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.128Z"},"price":{"high52w":6690,"low52w":1410,"fromHigh":-0.7317,"returns":[{"label":"1개월","value":0.1219},{"label":"3개월","value":-0.1222},{"label":"6개월","value":0.04},{"label":"1년","value":-0.6528},{"label":"3년","value":-0.6684},{"label":"5년","value":-0.8685}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":108592320222,"operatingIncome":1232092002,"netIncome":-124421653,"controllingNetIncome":-222460896,"ebitda":4033949651,"fcff":2325085279,"cfo":2855391164,"capex":1713981722,"totalAssets":78534356853,"totalLiabilities":55088038992,"totalEquity":23446317861,"cash":2357601376,"totalDebt":19909488887},{"fiscalYear":2019,"statement":"연결","revenue":112874040576,"operatingIncome":3080909387,"netIncome":2120412769,"controllingNetIncome":2166000197,"ebitda":null,"fcff":4180580264,"cfo":4926108326,"capex":2054798054,"totalAssets":77314339353,"totalLiabilities":51994119523,"totalEquity":25320219830,"cash":4675754679,"totalDebt":20736297632},{"fiscalYear":2020,"statement":"연결","revenue":98214900300,"operatingIncome":-2160878810,"netIncome":-1743013759,"controllingNetIncome":-1664859196,"ebitda":2088420878,"fcff":-3427051704,"cfo":2015952642,"capex":6178272608,"totalAssets":73236024489,"totalLiabilities":49248699748,"totalEquity":23987324741,"cash":2225262376,"totalDebt":21670161596},{"fiscalYear":2021,"statement":"연결","revenue":110769785777,"operatingIncome":-4666241262,"netIncome":-5265753179,"controllingNetIncome":-5358145838,"ebitda":-1711859925,"fcff":-1628794813,"cfo":1937094735,"capex":4020907262,"totalAssets":79299245941,"totalLiabilities":60259190280,"totalEquity":19040055661,"cash":987677775,"totalDebt":23084641627},{"fiscalYear":2022,"statement":"연결","revenue":97886470716,"operatingIncome":-704501535,"netIncome":-1663238571,"controllingNetIncome":-1909982362,"ebitda":2414161586,"fcff":-7074268898,"cfo":-4504647659,"capex":3729674435,"totalAssets":76246124909,"totalLiabilities":58375881363,"totalEquity":17870243546,"cash":297158955,"totalDebt":29876937494},{"fiscalYear":2023,"statement":"연결","revenue":73746191894,"operatingIncome":-3034190053,"netIncome":-6690888544,"controllingNetIncome":-6874232314,"ebitda":941381417,"fcff":1478292162,"cfo":788745603,"capex":924129565,"totalAssets":70446617889,"totalLiabilities":59599078671,"totalEquity":10847539218,"cash":1085688070,"totalDebt":4795562153},{"fiscalYear":2024,"statement":"연결","revenue":77951547768,"operatingIncome":-7244717384,"netIncome":-8934786618,"controllingNetIncome":-8869310657,"ebitda":-4287516703,"fcff":486770053,"cfo":-1631716666,"capex":270224935,"totalAssets":82510682423,"totalLiabilities":80084340642,"totalEquity":2426341781,"cash":21848590961,"totalDebt":395814506},{"fiscalYear":2025,"statement":"연결","revenue":62229199785,"operatingIncome":-5680240797,"netIncome":-31443234564,"controllingNetIncome":-31264803582,"ebitda":-3002250575,"fcff":-4925837804,"cfo":-5378024802,"capex":234750322,"totalAssets":81414004367,"totalLiabilities":46696221103,"totalEquity":34717783264,"cash":179573815,"totalDebt":1286925608}],"quarterly":[{"stockCode":"071950","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":12046830344,"operatingIncome":-2532684135,"netIncome":-21374576186,"prevYearRevenue":17882587255,"prevYearOperatingIncome":-1893903286,"prevYearNetIncome":-2227119193,"source":"11014","updatedAt":"2026-08-26T22:34:21.720Z"},{"stockCode":"071950","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":18989247050,"operatingIncome":-991918690,"netIncome":-880120332,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:34:21.723Z"},{"stockCode":"071950","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":21350460858,"operatingIncome":1897620175,"netIncome":90650257,"prevYearRevenue":20326287350,"prevYearOperatingIncome":47774601,"prevYearNetIncome":-1047702841,"source":"11013","updatedAt":"2026-08-26T22:34:21.182Z"},{"stockCode":"071950","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":15801838035,"operatingIncome":-771043794,"netIncome":-3127420393,"prevYearRevenue":10866835041,"prevYearOperatingIncome":-2203412573,"prevYearNetIncome":-8140835205,"source":"11012","updatedAt":"2026-08-26T22:34:21.482Z"}]}