{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/073190","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":"073190","name":"듀오백","market":"KOSDAQ","sector":"가구 제조업","lastPrice":1622,"marketCap":19412160880,"sharesOutstanding":11968040,"asOf":"2026-09-26T15:09:35.411Z"},"valuation":{"fiscalYear":2025,"per":0.91,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.57,"psr":0.97,"evEbitda":null,"ev":18817891134,"fcff":-2484293712,"fcffYield":-0.132,"roe":0.898,"revenueGrowth":{"y1":-0.1302,"y3":-0.1398,"y5":-0.1454},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.562Z"},"price":{"high52w":1900,"low52w":656,"fromHigh":-0.1463,"returns":[{"label":"1개월","value":0},{"label":"3개월","value":0.9853},{"label":"6개월","value":0.2924},{"label":"1년","value":-0.1068},{"label":"3년","value":-0.4059},{"label":"5년","value":-0.5092}]},"dividends":[{"fiscalYear":2025,"dps":0,"yieldPct":null,"payoutPct":0},{"fiscalYear":2024,"dps":0,"yieldPct":null,"payoutPct":0},{"fiscalYear":2023,"dps":0,"yieldPct":null,"payoutPct":0},{"fiscalYear":2022,"dps":0,"yieldPct":null,"payoutPct":0},{"fiscalYear":2021,"dps":0,"yieldPct":null,"payoutPct":0},{"fiscalYear":2020,"dps":0,"yieldPct":null,"payoutPct":0},{"fiscalYear":2019,"dps":0,"yieldPct":null,"payoutPct":0},{"fiscalYear":2018,"dps":0,"yieldPct":null,"payoutPct":0}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":32678107220,"operatingIncome":-2880725290,"netIncome":-3201023273,"controllingNetIncome":-3229126657,"ebitda":null,"fcff":-2038326874,"cfo":-1563015680,"capex":475311194,"totalAssets":34065096830,"totalLiabilities":3721572085,"totalEquity":30343524745,"cash":2485925311,"totalDebt":160000000},{"fiscalYear":2019,"statement":"연결","revenue":31808599406,"operatingIncome":-2468694648,"netIncome":-2956673495,"controllingNetIncome":-2848219854,"ebitda":-2352417187,"fcff":-1472639116,"cfo":-737742694,"capex":735502977,"totalAssets":32605732657,"totalLiabilities":5270243357,"totalEquity":27335489300,"cash":1661716762,"totalDebt":853510651},{"fiscalYear":2020,"statement":"연결","revenue":44087850746,"operatingIncome":679199692,"netIncome":721194374,"controllingNetIncome":733302211,"ebitda":1182602113,"fcff":3388568278,"cfo":4383795418,"capex":995227140,"totalAssets":34472164649,"totalLiabilities":6576688747,"totalEquity":27895475902,"cash":5537229929,"totalDebt":921651905},{"fiscalYear":2021,"statement":"연결","revenue":38648443901,"operatingIncome":-3243643895,"netIncome":-4061652097,"controllingNetIncome":-4098611477,"ebitda":-2189005747,"fcff":-4151060630,"cfo":-3392716733,"capex":758343897,"totalAssets":28630691822,"totalLiabilities":4470860107,"totalEquity":24159831715,"cash":1344450084,"totalDebt":625651839},{"fiscalYear":2022,"statement":"연결","revenue":31570718625,"operatingIncome":-4222827583,"netIncome":-3665701750,"controllingNetIncome":-3698312341,"ebitda":-3454933730,"fcff":-3219715959,"cfo":-1129863850,"capex":2130481956,"totalAssets":27135963968,"totalLiabilities":6564801806,"totalEquity":20571162162,"cash":1636223010,"totalDebt":3178986383},{"fiscalYear":2023,"statement":"별도","revenue":23744735677,"operatingIncome":-3946237673,"netIncome":-3773418125,"controllingNetIncome":-4290275979,"ebitda":-3243424253,"fcff":-1856148857,"cfo":-1211189499,"capex":805034814,"totalAssets":24667585282,"totalLiabilities":8326691557,"totalEquity":16340893725,"cash":1120844151,"totalDebt":889591202},{"fiscalYear":2024,"statement":"별도","revenue":23102568838,"operatingIncome":-3373583692,"netIncome":-3560950896,"controllingNetIncome":-3304221955,"ebitda":-2211681301,"fcff":-1763734011,"cfo":-1301969211,"capex":649762941,"totalAssets":22843694713,"totalLiabilities":9807022943,"totalEquity":13036671770,"cash":2563750408,"totalDebt":860265949},{"fiscalYear":2025,"statement":"별도","revenue":20094729114,"operatingIncome":-3019948563,"netIncome":-4581712678,"controllingNetIncome":21246469787,"ebitda":null,"fcff":-2484293712,"cfo":-2350682622,"capex":336076974,"totalAssets":52155311550,"totalLiabilities":17872169993,"totalEquity":34283141557,"cash":1328188519,"totalDebt":733918773}],"quarterly":[{"stockCode":"073190","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":4827709031,"operatingIncome":-779048830,"netIncome":-796478410,"prevYearRevenue":4766686276,"prevYearOperatingIncome":-1225056950,"prevYearNetIncome":-1306903820,"source":"11014","updatedAt":"2026-08-26T22:34:55.847Z"},{"stockCode":"073190","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":5309779207,"operatingIncome":-795675926,"netIncome":-2305700022,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:34:55.851Z"},{"stockCode":"073190","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":6261297323,"operatingIncome":-233691544,"netIncome":-286077684,"prevYearRevenue":5419249884,"prevYearOperatingIncome":-765360323,"prevYearNetIncome":-656707079,"source":"11013","updatedAt":"2026-08-26T22:34:55.279Z"},{"stockCode":"073190","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":5781545204,"operatingIncome":-651693823,"netIncome":-658839430,"prevYearRevenue":4537990992,"prevYearOperatingIncome":-679863484,"prevYearNetIncome":-822827167,"source":"11012","updatedAt":"2026-08-26T22:34:55.572Z"}]}