{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/086520","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":"086520","name":"에코프로","market":"KOSDAQ","sector":"기타 금융업","lastPrice":80100,"marketCap":10875669775200,"sharesOutstanding":135776152,"asOf":"2026-09-26T15:09:35.425Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":46.98,"ttmPeriod":"25Q3~26Q2","pbr":5.53,"psr":3.19,"evEbitda":33.86,"ev":13459566797601,"fcff":-367383570164,"fcffYield":-0.0273,"roe":-0.0839,"revenueGrowth":{"y1":0.0912,"y3":-0.1542,"y5":0.2923},"operatingIncomeGrowth":{"y1":null,"y3":-0.2962,"y5":0.2101},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.320Z"},"price":{"high52w":185000,"low52w":46550,"fromHigh":-0.567,"returns":[{"label":"1개월","value":-0.1293},{"label":"3개월","value":-0.1604},{"label":"6개월","value":-0.4624},{"label":"1년","value":0.6653},{"label":"3년","value":-0.5748},{"label":"5년","value":2.7447}]},"dividends":[{"fiscalYear":2025,"dps":150,"yieldPct":0.2,"payoutPct":-13.56},{"fiscalYear":2024,"dps":100,"yieldPct":0.2,"payoutPct":-6.4},{"fiscalYear":2022,"dps":500,"yieldPct":0.4,"payoutPct":34.68},{"fiscalYear":2021,"dps":430,"yieldPct":0.4,"payoutPct":4.25},{"fiscalYear":2020,"dps":300,"yieldPct":0.6,"payoutPct":27.7},{"fiscalYear":2019,"dps":300,"yieldPct":1.5,"payoutPct":31.1}],"annual":[{"fiscalYear":2015,"statement":"별도","revenue":107266373827,"operatingIncome":5812016472,"netIncome":189521071,"controllingNetIncome":null,"ebitda":20359576760,"fcff":-5208527934,"cfo":22017289583,"capex":29719115271,"totalAssets":220544003505,"totalLiabilities":118711626432,"totalEquity":101832377073,"cash":4530653520,"totalDebt":69906826709},{"fiscalYear":2016,"statement":"연결","revenue":170483367764,"operatingIncome":10102800353,"netIncome":-7236716778,"controllingNetIncome":-8811949165,"ebitda":28008617840,"fcff":-56553319597,"cfo":3738712635,"capex":62996253261,"totalAssets":346356773602,"totalLiabilities":172675072423,"totalEquity":173681701179,"cash":21582510215,"totalDebt":136578617082},{"fiscalYear":2017,"statement":"연결","revenue":329012474711,"operatingIncome":21781770682,"netIncome":-3286685606,"controllingNetIncome":-6847205791,"ebitda":39775341438,"fcff":-60351328065,"cfo":23652634852,"capex":86296816358,"totalAssets":448145544274,"totalLiabilities":263740758154,"totalEquity":184404786120,"cash":22712522686,"totalDebt":null},{"fiscalYear":2018,"statement":"연결","revenue":669407171058,"operatingIncome":62313475758,"netIncome":46206659333,"controllingNetIncome":39346693663,"ebitda":69730149232,"fcff":-94300745948,"cfo":12289033556,"capex":113890897374,"totalAssets":667514759192,"totalLiabilities":435653503171,"totalEquity":231861256021,"cash":15680179237,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":702272500906,"operatingIncome":47805818924,"netIncome":37363584377,"controllingNetIncome":21284295125,"ebitda":97962509290,"fcff":-224148080593,"cfo":-14998465323,"capex":215990940118,"totalAssets":927834885423,"totalLiabilities":480853915260,"totalEquity":446980970163,"cash":34641926232,"totalDebt":2522432554},{"fiscalYear":2020,"statement":"연결","revenue":946809640015,"operatingIncome":82365114852,"netIncome":54182500584,"controllingNetIncome":23688090740,"ebitda":110911653800,"fcff":-38939386286,"cfo":159124566581,"capex":207080459997,"totalAssets":1283164844739,"totalLiabilities":694450751691,"totalEquity":588714093048,"cash":136464984002,"totalDebt":1964159732},{"fiscalYear":2021,"statement":"연결","revenue":1504112975430,"operatingIncome":86470031942,"netIncome":278946294640,"controllingNetIncome":241927792251,"ebitda":null,"fcff":-579378643378,"cfo":-140631424578,"capex":446227608070,"totalAssets":3400958086996,"totalLiabilities":1703659206413,"totalEquity":1697298880583,"cash":291816009381,"totalDebt":1044668873806},{"fiscalYear":2022,"statement":"연결","revenue":5639741327318,"operatingIncome":613226487106,"netIncome":220591650311,"controllingNetIncome":23180903692,"ebitda":949118594224,"fcff":-1160354151427,"cfo":-518555082789,"capex":677883861565,"totalAssets":5345782603044,"totalLiabilities":2824001949335,"totalEquity":2521780653709,"cash":356369658059,"totalDebt":1626318223567},{"fiscalYear":2023,"statement":"연결","revenue":7260200345722,"operatingIncome":298172334242,"netIncome":135268663790,"controllingNetIncome":51016615538,"ebitda":304828940772,"fcff":-908151229931,"cfo":80899715838,"capex":1078167829111,"totalAssets":7556978775072,"totalLiabilities":4070843048271,"totalEquity":3486135726801,"cash":1115975802114,"totalDebt":2623397419775},{"fiscalYear":2024,"statement":"연결","revenue":3127853158129,"operatingIncome":-293038698088,"netIncome":-295367033134,"controllingNetIncome":-205950752375,"ebitda":-178365596351,"fcff":-1008653389805,"cfo":488829329203,"capex":1589067913497,"totalAssets":8138264562531,"totalLiabilities":4299802389265,"totalEquity":3838462173266,"cash":954298074590,"totalDebt":3211294846098},{"fiscalYear":2025,"statement":"연결","revenue":3413021590101,"operatingIncome":213763514884,"netIncome":-105539603168,"controllingNetIncome":-149774483776,"ebitda":397454891430,"fcff":-367383570164,"cfo":339076295162,"capex":812065411584,"totalAssets":9778714530496,"totalLiabilities":5291398401591,"totalEquity":4487316128905,"cash":1186767418765,"totalDebt":3770664441166}],"quarterly":[{"stockCode":"086520","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":959384246723,"operatingIncome":149387016037,"netIncome":173937234512,"prevYearRevenue":594279264254,"prevYearOperatingIncome":-108757298241,"prevYearNetIncome":-119422064605,"source":"11014","updatedAt":"2026-08-26T22:19:01.402Z"},{"stockCode":"086520","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":715105107801,"operatingIncome":46775125034,"netIncome":-230758637918,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:19:01.405Z"},{"stockCode":"086520","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":818255816379,"operatingIncome":56386142915,"netIncome":236527315650,"prevYearRevenue":806827475329,"prevYearOperatingIncome":1373792359,"prevYearNetIncome":-10758797059,"source":"11013","updatedAt":"2026-08-26T22:19:00.894Z"},{"stockCode":"086520","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":821509401406,"operatingIncome":33581902240,"netIncome":51795093932,"prevYearRevenue":931704760248,"prevYearOperatingIncome":16227581454,"prevYearNetIncome":-37959402703,"source":"11012","updatedAt":"2026-08-26T22:19:01.154Z"}]}