{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/089890","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":"089890","name":"코세스","market":"KOSDAQ","sector":"특수 목적용 기계 제조업","lastPrice":27100,"marketCap":449452470200,"sharesOutstanding":16584962,"asOf":"2026-09-26T15:09:35.429Z"},"valuation":{"fiscalYear":2025,"per":34.04,"perTtm":28.79,"ttmPeriod":"25Q3~26Q2","pbr":6.07,"psr":5.46,"evEbitda":23.79,"ev":437959421554,"fcff":15197587223,"fcffYield":0.0347,"roe":0.1958,"revenueGrowth":{"y1":0.1907,"y3":0.0414,"y5":0.0524},"operatingIncomeGrowth":{"y1":null,"y3":0.2672,"y5":0.1275},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.780Z"},"price":{"high52w":50500,"low52w":15200,"fromHigh":-0.4634,"returns":[{"label":"1개월","value":0.0565},{"label":"3개월","value":-0.0287},{"label":"6개월","value":0.218},{"label":"1년","value":0.7185},{"label":"3년","value":1.6595},{"label":"5년","value":1.3565}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":65510151418,"operatingIncome":10894454446,"netIncome":9159322777,"controllingNetIncome":null,"ebitda":12015947680,"fcff":-20918566585,"cfo":-973522145,"capex":20344581825,"totalAssets":58280090716,"totalLiabilities":37245641425,"totalEquity":21034449291,"cash":792696208,"totalDebt":23716666665},{"fiscalYear":2019,"statement":"별도","revenue":65578193335,"operatingIncome":7666630032,"netIncome":6243922361,"controllingNetIncome":null,"ebitda":8706559915,"fcff":7983479682,"cfo":7681131110,"capex":409394327,"totalAssets":54005556587,"totalLiabilities":26911909885,"totalEquity":27093646702,"cash":283103332,"totalDebt":16273369053},{"fiscalYear":2020,"statement":"별도","revenue":63826078140,"operatingIncome":9543044997,"netIncome":6344889427,"controllingNetIncome":null,"ebitda":10609860015,"fcff":-5659085483,"cfo":-5044201661,"capex":1101062008,"totalAssets":72470368349,"totalLiabilities":43819818241,"totalEquity":28650550108,"cash":6705115041,"totalDebt":33498032661},{"fiscalYear":2021,"statement":"별도","revenue":77180373944,"operatingIncome":13846592556,"netIncome":11127915571,"controllingNetIncome":null,"ebitda":14977253948,"fcff":12189162825,"cfo":12666905382,"capex":881382556,"totalAssets":74470156322,"totalLiabilities":23168574641,"totalEquity":51301581681,"cash":2534824017,"totalDebt":4549043206},{"fiscalYear":2022,"statement":"별도","revenue":72931360641,"operatingIncome":8546470484,"netIncome":7880853243,"controllingNetIncome":null,"ebitda":9693040525,"fcff":12383551253,"cfo":12916622572,"capex":611452503,"totalAssets":74517962393,"totalLiabilities":14567998044,"totalEquity":59949964349,"cash":9465509714,"totalDebt":2002990793},{"fiscalYear":2023,"statement":"별도","revenue":95650538591,"operatingIncome":8017318466,"netIncome":6964669912,"controllingNetIncome":null,"ebitda":9389419425,"fcff":-15364040463,"cfo":-14957203848,"capex":561918925,"totalAssets":99103198099,"totalLiabilities":32662803252,"totalEquity":66440394847,"cash":4314903955,"totalDebt":114828048},{"fiscalYear":2024,"statement":"연결","revenue":69184238320,"operatingIncome":-5608802365,"netIncome":-197223585,"controllingNetIncome":-197223585,"ebitda":-4304975885,"fcff":13284797438,"cfo":13096506999,"capex":201703060,"totalAssets":85940029006,"totalLiabilities":25105904552,"totalEquity":60834124454,"cash":9257277470,"totalDebt":2989900},{"fiscalYear":2025,"statement":"연결","revenue":82379163292,"operatingIncome":17391515095,"netIncome":13203597556,"controllingNetIncome":13203597556,"ebitda":18411474251,"fcff":15197587223,"cfo":15592663275,"capex":485185426,"totalAssets":92264013118,"totalLiabilities":18245264339,"totalEquity":74018748779,"cash":11496038456,"totalDebt":2989810}],"quarterly":[{"stockCode":"089890","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":22189206848,"operatingIncome":3563047264,"netIncome":4734686567,"prevYearRevenue":12712959550,"prevYearOperatingIncome":-2634079733,"prevYearNetIncome":-4820420417,"source":"11014","updatedAt":"2026-08-26T22:22:01.456Z"},{"stockCode":"089890","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":24296186695,"operatingIncome":3022883686,"netIncome":2159409766,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:22:01.459Z"},{"stockCode":"089890","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":12629139862,"operatingIncome":1457922363,"netIncome":2503159168,"prevYearRevenue":18819905072,"prevYearOperatingIncome":3947425457,"prevYearNetIncome":3260666033,"source":"11013","updatedAt":"2026-08-26T22:22:00.924Z"},{"stockCode":"089890","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":18555106001,"operatingIncome":5730276924,"netIncome":6214325492,"prevYearRevenue":17073864677,"prevYearOperatingIncome":6858158688,"prevYearNetIncome":3048835190,"source":"11012","updatedAt":"2026-08-26T22:22:01.204Z"}]}