{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/101330","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":"101330","name":"모베이스","market":"KOSDAQ","sector":"통신 및 방송 장비 제조업","lastPrice":3525,"marketCap":81593277225,"sharesOutstanding":23147029,"asOf":"2026-09-26T15:09:35.444Z"},"valuation":{"fiscalYear":2025,"per":7,"perTtm":2.02,"ttmPeriod":"25Q3~26Q2","pbr":0.24,"psr":0.06,"evEbitda":2.04,"ev":253298576416,"fcff":41132826067,"fcffYield":0.1624,"roe":0.0339,"revenueGrowth":{"y1":0.0535,"y3":0.011,"y5":0.0382},"operatingIncomeGrowth":{"y1":-0.2162,"y3":-0.1604,"y5":0.4272},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.630Z"},"price":{"high52w":7620,"low52w":2915,"fromHigh":-0.5374,"returns":[{"label":"1개월","value":0.0277},{"label":"3개월","value":0.1353},{"label":"6개월","value":-0.2312},{"label":"1년","value":0.0682},{"label":"3년","value":0.0682},{"label":"5년","value":0}]},"dividends":[{"fiscalYear":2025,"dps":140,"yieldPct":4.35,"payoutPct":25.7},{"fiscalYear":2023,"dps":70,"yieldPct":2,"payoutPct":5.7},{"fiscalYear":2022,"dps":70,"yieldPct":2.3,"payoutPct":8.6},{"fiscalYear":2018,"dps":100,"yieldPct":2.9,"payoutPct":11.29},{"fiscalYear":2017,"dps":100,"yieldPct":1.5,"payoutPct":12.88}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":375310929083,"operatingIncome":23060414932,"netIncome":20997163953,"controllingNetIncome":21055096620,"ebitda":null,"fcff":-3211286274,"cfo":26774950721,"capex":30403650078,"totalAssets":299284344567,"totalLiabilities":74256830393,"totalEquity":225027514174,"cash":37759933038,"totalDebt":23041967284},{"fiscalYear":2019,"statement":"연결","revenue":652513095899,"operatingIncome":31961813493,"netIncome":46530165433,"controllingNetIncome":null,"ebitda":null,"fcff":44690409614,"cfo":82687920091,"capex":42296471557,"totalAssets":991473183526,"totalLiabilities":647806472732,"totalEquity":343666710794,"cash":67751672579,"totalDebt":323820614855},{"fiscalYear":2020,"statement":"연결","revenue":1136996905202,"operatingIncome":7058668679,"netIncome":-22480056807,"controllingNetIncome":null,"ebitda":50632321646,"fcff":38307565981,"cfo":76188656872,"capex":45944570775,"totalAssets":965929051986,"totalLiabilities":629477197098,"totalEquity":336451854888,"cash":52561414394,"totalDebt":276849996148},{"fiscalYear":2021,"statement":"연결","revenue":1171801185591,"operatingIncome":14544188726,"netIncome":7647289796,"controllingNetIncome":null,"ebitda":50630242531,"fcff":24792340955,"cfo":64607787954,"capex":45868677767,"totalAssets":1011618390617,"totalLiabilities":649825482087,"totalEquity":361792908530,"cash":49465617696,"totalDebt":252618895603},{"fiscalYear":2022,"statement":"연결","revenue":1326886043820,"operatingIncome":70623947018,"netIncome":24393349220,"controllingNetIncome":18767564147,"ebitda":118970044711,"fcff":47650364264,"cfo":97162442198,"capex":57738096053,"totalAssets":992263357219,"totalLiabilities":584939362094,"totalEquity":407323995125,"cash":63767153129,"totalDebt":230511953386},{"fiscalYear":2023,"statement":"연결","revenue":1262831655164,"operatingIncome":40278032257,"netIncome":20439594740,"controllingNetIncome":15894438478,"ebitda":59769384993,"fcff":6654108281,"cfo":52013898364,"capex":55082114505,"totalAssets":1057920982763,"totalLiabilities":622089503792,"totalEquity":435831478971,"cash":56664621585,"totalDebt":97782418828},{"fiscalYear":2024,"statement":"연결","revenue":1301706118161,"operatingIncome":53329574430,"netIncome":36809435555,"controllingNetIncome":27923985706,"ebitda":93049027344,"fcff":35968923331,"cfo":90223295006,"capex":64677031646,"totalAssets":1094257347637,"totalLiabilities":641883297584,"totalEquity":452374050053,"cash":57250927446,"totalDebt":260361632432},{"fiscalYear":2025,"statement":"연결","revenue":1371327433599,"operatingIncome":41798202536,"netIncome":21240680356,"controllingNetIncome":11654633008,"ebitda":123881103539,"fcff":41132826067,"cfo":105025141951,"capex":63892315884,"totalAssets":1083137810538,"totalLiabilities":618384941946,"totalEquity":464752868592,"cash":73026710258,"totalDebt":244732009449}],"quarterly":[{"stockCode":"101330","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":321624619327,"operatingIncome":15919894457,"netIncome":14187501262,"prevYearRevenue":301820513705,"prevYearOperatingIncome":7232217918,"prevYearNetIncome":-2151119149,"source":"11014","updatedAt":"2026-08-26T22:28:30.984Z"},{"stockCode":"101330","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":359539343632,"operatingIncome":9154452364,"netIncome":3293145211,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:28:30.991Z"},{"stockCode":"101330","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":331104544834,"operatingIncome":9950395014,"netIncome":15853111808,"prevYearRevenue":350246147469,"prevYearOperatingIncome":8345941914,"prevYearNetIncome":6388001094,"source":"11013","updatedAt":"2026-08-26T22:28:30.490Z"},{"stockCode":"101330","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":332794351554,"operatingIncome":8352598880,"netIncome":6998894048,"prevYearRevenue":339917323171,"prevYearOperatingIncome":8377913801,"prevYearNetIncome":-2627967211,"source":"11012","updatedAt":"2026-08-26T22:28:30.742Z"}]}