{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/080420","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":"080420","name":"모다이노칩","market":"KOSDAQ","sector":"섬유, 의복, 신발 및 가죽제품 소매업","lastPrice":1591,"marketCap":126837100602,"sharesOutstanding":79721622,"asOf":"2026-09-26T15:09:35.418Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.36,"psr":0.35,"evEbitda":5.59,"ev":495365500786,"fcff":-7607921019,"fcffYield":-0.0154,"roe":-0.013,"revenueGrowth":{"y1":-0.0793,"y3":-0.0451,"y5":-0.0278},"operatingIncomeGrowth":{"y1":-0.2783,"y3":0.0638,"y5":0.0148},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.808Z"},"price":{"high52w":2210,"low52w":1335,"fromHigh":-0.2801,"returns":[{"label":"1개월","value":-0.0352},{"label":"3개월","value":0.0972},{"label":"6개월","value":-0.2045},{"label":"1년","value":-0.2239},{"label":"3년","value":-0.4063},{"label":"5년","value":-0.5889}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":321219498819,"operatingIncome":43209855557,"netIncome":null,"controllingNetIncome":24536594150,"ebitda":69981958881,"fcff":-47464205328,"cfo":-2453574079,"capex":52544357502,"totalAssets":644227913393,"totalLiabilities":292604508182,"totalEquity":351623405211,"cash":36881879699,"totalDebt":185445105843},{"fiscalYear":2019,"statement":"연결","revenue":320072757630,"operatingIncome":30507778419,"netIncome":6174404331,"controllingNetIncome":5171465410,"ebitda":null,"fcff":-83028529884,"cfo":30633073652,"capex":119251451321,"totalAssets":897502145885,"totalLiabilities":538677933550,"totalEquity":358824212335,"cash":24800911107,"totalDebt":288967794719},{"fiscalYear":2020,"statement":"연결","revenue":412195977091,"operatingIncome":25895028264,"netIncome":11895708358,"controllingNetIncome":10637950193,"ebitda":39491544058,"fcff":-61465040117,"cfo":9489822750,"capex":80202331476,"totalAssets":890906061330,"totalLiabilities":516931276285,"totalEquity":373974785045,"cash":26334676367,"totalDebt":314190350145},{"fiscalYear":2021,"statement":"연결","revenue":399500954687,"operatingIncome":30151833641,"netIncome":11234208899,"controllingNetIncome":11445311437,"ebitda":49554795863,"fcff":-7329736339,"cfo":59898761837,"capex":75728373096,"totalAssets":952690036487,"totalLiabilities":575527026448,"totalEquity":377163010039,"cash":45492674648,"totalDebt":365905394873},{"fiscalYear":2022,"statement":"연결","revenue":411288014985,"operatingIncome":23150739615,"netIncome":-370017942,"controllingNetIncome":-61335968,"ebitda":115280589284,"fcff":23828508815,"cfo":73344034344,"capex":58916400645,"totalAssets":1007652458810,"totalLiabilities":629323099794,"totalEquity":378329359016,"cash":54751482664,"totalDebt":362668352944},{"fiscalYear":2023,"statement":"연결","revenue":390033884588,"operatingIncome":16227308107,"netIncome":-9848998086,"controllingNetIncome":-7356051705,"ebitda":36586494322,"fcff":21982013316,"cfo":29535075503,"capex":21525164827,"totalAssets":983711819525,"totalLiabilities":615418500849,"totalEquity":368293318676,"cash":59601505729,"totalDebt":366077158343},{"fiscalYear":2024,"statement":"연결","revenue":388939088953,"operatingIncome":38613148988,"netIncome":12696768035,"controllingNetIncome":12304935895,"ebitda":59583518288,"fcff":5913074556,"cfo":10128693927,"capex":15210559759,"totalAssets":968063580695,"totalLiabilities":586504931429,"totalEquity":381558649266,"cash":47146215705,"totalDebt":386637287838},{"fiscalYear":2025,"statement":"연결","revenue":358077406550,"operatingIncome":27867506133,"netIncome":-6231449470,"controllingNetIncome":-4642000226,"ebitda":88564046243,"fcff":-7607921019,"cfo":26993937288,"capex":49701110554,"totalAssets":951365885337,"totalLiabilities":577830893089,"totalEquity":373534992248,"cash":22524882568,"totalDebt":391053282752}],"quarterly":[{"stockCode":"080420","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":76820301735,"operatingIncome":-3687274321,"netIncome":-9239946737,"prevYearRevenue":92798172988,"prevYearOperatingIncome":3514395880,"prevYearNetIncome":-1171155244,"source":"11014","updatedAt":"2026-08-26T22:26:10.468Z"},{"stockCode":"080420","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":94048640455,"operatingIncome":11373985213,"netIncome":-2889185290,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:26:10.472Z"},{"stockCode":"080420","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":87556514013,"operatingIncome":3057308433,"netIncome":-4888895782,"prevYearRevenue":95548819175,"prevYearOperatingIncome":8026361571,"prevYearNetIncome":1944671158,"source":"11013","updatedAt":"2026-08-26T22:26:09.962Z"},{"stockCode":"080420","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":93684764253,"operatingIncome":6395361746,"netIncome":2594808728,"prevYearRevenue":91659645185,"prevYearOperatingIncome":12154433670,"prevYearNetIncome":3953011399,"source":"11012","updatedAt":"2026-08-26T22:26:10.229Z"}]}