{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/088290","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":"088290","name":"이원컴포텍","market":"KOSDAQ","sector":"자동차 신품 부품 제조업","lastPrice":2115,"marketCap":16869392280,"sharesOutstanding":7976072,"asOf":"2026-09-26T15:09:35.427Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":null,"pbr":1.77,"psr":0.3,"evEbitda":5.19,"ev":15644424662,"fcff":2152331208,"fcffYield":0.1376,"roe":-0.291,"revenueGrowth":{"y1":0.0778,"y3":0.058,"y5":0.1011},"operatingIncomeGrowth":{"y1":-0.3628,"y3":-0.0259,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.656Z"},"price":{"high52w":4147.524,"low52w":1388.381,"fromHigh":-0.4901,"returns":[{"label":"1개월","value":-0.0864},{"label":"3개월","value":0.012},{"label":"6개월","value":0.3894},{"label":"1년","value":-0.4034},{"label":"3년","value":-0.8035},{"label":"5년","value":-0.9146}]},"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":44049192366,"operatingIncome":601723771,"netIncome":-1691016471,"controllingNetIncome":-1691016471,"ebitda":2116348754,"fcff":-125707884,"cfo":1756685392,"capex":2202059632,"totalAssets":32773847258,"totalLiabilities":24242755797,"totalEquity":8531091461,"cash":155976901,"totalDebt":11765054432},{"fiscalYear":2019,"statement":"연결","revenue":47852572355,"operatingIncome":1356893399,"netIncome":2370075489,"controllingNetIncome":2370075489,"ebitda":2847741045,"fcff":1248646518,"cfo":3176495641,"capex":2183283059,"totalAssets":37874013759,"totalLiabilities":18187439591,"totalEquity":19686574168,"cash":3668009913,"totalDebt":4564000000},{"fiscalYear":2020,"statement":"연결","revenue":34949769746,"operatingIncome":-5152912513,"netIncome":-14981566866,"controllingNetIncome":-14981566866,"ebitda":-2922291120,"fcff":-1713193014,"cfo":-490728220,"capex":1567367188,"totalAssets":35940530334,"totalLiabilities":25286800799,"totalEquity":10653729535,"cash":229326857,"totalDebt":4162524329},{"fiscalYear":2021,"statement":"별도","revenue":38060141046,"operatingIncome":1156788369,"netIncome":-2950780496,"controllingNetIncome":null,"ebitda":2597984928,"fcff":7562958323,"cfo":7681824645,"capex":428693683,"totalAssets":74247868592,"totalLiabilities":25295876288,"totalEquity":48951992304,"cash":17956651414,"totalDebt":1964327565},{"fiscalYear":2022,"statement":"별도","revenue":47777326424,"operatingIncome":1704210986,"netIncome":-9644584261,"controllingNetIncome":null,"ebitda":3116699506,"fcff":6930296112,"cfo":8457749599,"capex":2078296710,"totalAssets":97876247217,"totalLiabilities":48350244182,"totalEquity":49526003035,"cash":9382710211,"totalDebt":799469692},{"fiscalYear":2023,"statement":"별도","revenue":47118903098,"operatingIncome":879838240,"netIncome":-2402682489,"controllingNetIncome":null,"ebitda":2253070747,"fcff":-772920384,"cfo":-56552059,"capex":1096354225,"totalAssets":79709783500,"totalLiabilities":29988542570,"totalEquity":49721240930,"cash":4942168430,"totalDebt":11321220283},{"fiscalYear":2024,"statement":"별도","revenue":52494186671,"operatingIncome":2471726103,"netIncome":-21014451658,"controllingNetIncome":null,"ebitda":3842309792,"fcff":-858453293,"cfo":-961421137,"capex":819871216,"totalAssets":45321896535,"totalLiabilities":24797127663,"totalEquity":20524768872,"cash":759742656,"totalDebt":9013021199},{"fiscalYear":2025,"statement":"연결","revenue":56577030456,"operatingIncome":1574965924,"netIncome":-4097298797,"controllingNetIncome":null,"ebitda":3016197803,"fcff":2152331208,"cfo":2739877232,"capex":895866300,"totalAssets":23692001477,"totalLiabilities":14165866427,"totalEquity":9526135050,"cash":1635172442,"totalDebt":410204824}],"quarterly":[{"stockCode":"088290","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":15573391677,"operatingIncome":1063763520,"netIncome":596608859,"prevYearRevenue":13567534454,"prevYearOperatingIncome":1279236155,"prevYearNetIncome":754322555,"source":"11014","updatedAt":"2026-08-26T22:35:00.828Z"},{"stockCode":"088290","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":8547536231,"operatingIncome":-859418265,"netIncome":-1540390264,"prevYearRevenue":14324161383,"prevYearOperatingIncome":1117992176,"prevYearNetIncome":-4911528209,"source":"11013","updatedAt":"2026-08-26T22:35:00.275Z"},{"stockCode":"088290","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":15516165349,"operatingIncome":1337256743,"netIncome":1058388861,"prevYearRevenue":16600862642,"prevYearOperatingIncome":663648786,"prevYearNetIncome":79056387,"source":"11012","updatedAt":"2026-08-26T22:35:00.546Z"}]}