{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/080530","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":"080530","name":"코디","market":"KOSDAQ","sector":"기타 화학제품 제조업","lastPrice":2465,"marketCap":27291701060,"sharesOutstanding":11071684,"asOf":"2026-09-26T15:09:35.418Z"},"valuation":{"fiscalYear":2025,"per":5.2,"perTtm":5.29,"ttmPeriod":"25Q3~26Q2","pbr":0.47,"psr":0.36,"evEbitda":5.04,"ev":36771295581,"fcff":12219476862,"fcffYield":0.3323,"roe":0.1064,"revenueGrowth":{"y1":-0.024,"y3":0.1151,"y5":0.0541},"operatingIncomeGrowth":{"y1":1.4322,"y3":null,"y5":0.1416},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.625Z"},"price":{"high52w":4986.503,"low52w":2055,"fromHigh":-0.5057,"returns":[{"label":"1개월","value":0.0186},{"label":"3개월","value":0.1738},{"label":"6개월","value":-0.2249},{"label":"1년","value":-0.4929},{"label":"3년","value":-0.5107},{"label":"5년","value":-0.6502}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":20265907789,"operatingIncome":-4042259635,"netIncome":-11832210648,"controllingNetIncome":-11993653744,"ebitda":null,"fcff":-5305686349,"cfo":-4757768875,"capex":940190088,"totalAssets":81954472765,"totalLiabilities":50056248549,"totalEquity":31898224216,"cash":11320998836,"totalDebt":30888375391},{"fiscalYear":2019,"statement":"연결","revenue":49308691532,"operatingIncome":44899696,"netIncome":-7046095911,"controllingNetIncome":-6795761401,"ebitda":19484884628,"fcff":-1656450883,"cfo":143087372,"capex":2037334664,"totalAssets":75932354975,"totalLiabilities":48078061805,"totalEquity":27854293170,"cash":7492791230,"totalDebt":35732265535},{"fiscalYear":2020,"statement":"연결","revenue":58793471551,"operatingIncome":1936521078,"netIncome":-3048274521,"controllingNetIncome":-2955810082,"ebitda":13458414161,"fcff":2048390407,"cfo":4755336303,"capex":3063539745,"totalAssets":72195993037,"totalLiabilities":35984083537,"totalEquity":36211909500,"cash":5949096482,"totalDebt":23886039834},{"fiscalYear":2021,"statement":"연결","revenue":54760777538,"operatingIncome":-3131569827,"netIncome":-7330903756,"controllingNetIncome":-7330903756,"ebitda":3304964890,"fcff":-8936584898,"cfo":-31300010,"capex":8992539023,"totalAssets":68639638658,"totalLiabilities":31945826029,"totalEquity":36693812629,"cash":7446472617,"totalDebt":19016858851},{"fiscalYear":2022,"statement":"연결","revenue":55200192117,"operatingIncome":-5199913119,"netIncome":-12955280124,"controllingNetIncome":-11807607731,"ebitda":-128538395,"fcff":-12923655014,"cfo":-4623317447,"capex":8316558985,"totalAssets":59947653183,"totalLiabilities":35805910958,"totalEquity":24141742225,"cash":3380297934,"totalDebt":2792113458},{"fiscalYear":2023,"statement":"연결","revenue":79243448771,"operatingIncome":-772367784,"netIncome":-6216049943,"controllingNetIncome":-6216049943,"ebitda":8574140834,"fcff":-7105727442,"cfo":-853430645,"capex":6436005820,"totalAssets":63864703767,"totalLiabilities":38358390903,"totalEquity":25506312864,"cash":8516227890,"totalDebt":24879475376},{"fiscalYear":2024,"statement":"연결","revenue":78414009551,"operatingIncome":1543490151,"netIncome":604843196,"controllingNetIncome":null,"ebitda":6736146674,"fcff":3673061393,"cfo":4203204108,"capex":1002330352,"totalAssets":75477956976,"totalLiabilities":35485400507,"totalEquity":39992556469,"cash":1311441515,"totalDebt":20400199737},{"fiscalYear":2025,"statement":"연결","revenue":76531199312,"operatingIncome":3754127914,"netIncome":5249623869,"controllingNetIncome":null,"ebitda":7290561340,"fcff":12219476862,"cfo":12785667756,"capex":971643414,"totalAssets":82964640930,"totalLiabilities":24300346471,"totalEquity":58664294459,"cash":923836650,"totalDebt":10403431171}],"quarterly":[{"stockCode":"080530","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":16775487966,"operatingIncome":280298732,"netIncome":285517086,"prevYearRevenue":19925506750,"prevYearOperatingIncome":209711780,"prevYearNetIncome":-956832366,"source":"11014","updatedAt":"2026-08-26T22:33:32.188Z"},{"stockCode":"080530","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":14517521172,"operatingIncome":-570693028,"netIncome":1948366466,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:33:32.189Z"},{"stockCode":"080530","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":19994325022,"operatingIncome":1071559855,"netIncome":1007215249,"prevYearRevenue":23214712041,"prevYearOperatingIncome":2023467603,"prevYearNetIncome":1600142614,"source":"11013","updatedAt":"2026-08-26T22:33:31.672Z"},{"stockCode":"080530","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":23601900218,"operatingIncome":1030810118,"netIncome":1915661988,"prevYearRevenue":22023478133,"prevYearOperatingIncome":2021054607,"prevYearNetIncome":1415597703,"source":"11012","updatedAt":"2026-08-26T22:33:31.912Z"}]}