{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/101360","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":"101360","name":"에코앤드림","market":"KOSDAQ","sector":"일차전지 및 이차전지 제조업","lastPrice":7350,"marketCap":130727937900,"sharesOutstanding":17786114,"asOf":"2026-09-26T15:09:35.445Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.61,"psr":0.92,"evEbitda":176.62,"ev":357179380019,"fcff":-66810179514,"fcffYield":-0.187,"roe":-0.0395,"revenueGrowth":{"y1":0.3533,"y3":0.3287,"y5":0.0899},"operatingIncomeGrowth":{"y1":-2.2527,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.038Z"},"price":{"high52w":25700,"low52w":5500,"fromHigh":-0.714,"returns":[{"label":"1개월","value":-0.087},{"label":"3개월","value":-0.0161},{"label":"6개월","value":-0.5759},{"label":"1년","value":-0.6211},{"label":"3년","value":-0.7606},{"label":"5년","value":-0.8139}]},"dividends":[],"annual":[{"fiscalYear":2020,"statement":"별도","revenue":92319592450,"operatingIncome":16386334984,"netIncome":3562778542,"controllingNetIncome":null,"ebitda":18095591064,"fcff":14244842398,"cfo":17424905559,"capex":3554325734,"totalAssets":73488353728,"totalLiabilities":12331822944,"totalEquity":61156530784,"cash":21804001671,"totalDebt":988021002},{"fiscalYear":2021,"statement":"연결","revenue":77443553598,"operatingIncome":7639012152,"netIncome":10029196032,"controllingNetIncome":10013345908,"ebitda":null,"fcff":-30802947168,"cfo":-4622137450,"capex":26352347958,"totalAssets":120195165706,"totalLiabilities":48577920291,"totalEquity":71617245415,"cash":22623562172,"totalDebt":26546698965},{"fiscalYear":2022,"statement":"연결","revenue":60522326102,"operatingIncome":2252730403,"netIncome":95215243,"controllingNetIncome":70221458,"ebitda":3619946376,"fcff":-22348745807,"cfo":212375040,"capex":22937362075,"totalAssets":139449222196,"totalLiabilities":59925865030,"totalEquity":79523357166,"cash":21913495866,"totalDebt":29047233350},{"fiscalYear":2023,"statement":"연결","revenue":51455287308,"operatingIncome":-2967415404,"netIncome":-10150669449,"controllingNetIncome":-10551264085,"ebitda":-1429738123,"fcff":-27594459437,"cfo":3981812488,"capex":32670388302,"totalAssets":154242178124,"totalLiabilities":53351974155,"totalEquity":100890203969,"cash":13060770528,"totalDebt":40949846814},{"fiscalYear":2024,"statement":"연결","revenue":104901418831,"operatingIncome":487160660,"netIncome":13515181751,"controllingNetIncome":13546335309,"ebitda":2983240632,"fcff":-236807173636,"cfo":-21890646841,"capex":218730537191,"totalAssets":405770507399,"totalLiabilities":184121603761,"totalEquity":221648903638,"cash":5697743061,"totalDebt":159328294478},{"fiscalYear":2025,"statement":"연결","revenue":141958412396,"operatingIncome":-610261853,"netIncome":-8596919787,"controllingNetIncome":-8599650386,"ebitda":2022317533,"fcff":-66810179514,"cfo":-11106560440,"capex":62587416735,"totalAssets":464749775946,"totalLiabilities":251062444661,"totalEquity":213687331285,"cash":13450789287,"totalDebt":239902231406}],"quarterly":[{"stockCode":"101360","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":34978452921,"operatingIncome":323011221,"netIncome":322570365,"prevYearRevenue":20787518147,"prevYearOperatingIncome":-346941197,"prevYearNetIncome":206951706,"source":"11014","updatedAt":"2026-08-26T22:25:51.613Z"},{"stockCode":"101360","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":37294027646,"operatingIncome":-1044744970,"netIncome":-8932329362,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:25:51.616Z"},{"stockCode":"101360","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":16203264338,"operatingIncome":-764082922,"netIncome":-142747709,"prevYearRevenue":30083534265,"prevYearOperatingIncome":392075669,"prevYearNetIncome":494345887,"source":"11013","updatedAt":"2026-08-26T22:25:51.067Z"},{"stockCode":"101360","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":20211721542,"operatingIncome":-5279990603,"netIncome":-5369536097,"prevYearRevenue":39602397564,"prevYearOperatingIncome":-280603773,"prevYearNetIncome":-481506677,"source":"11012","updatedAt":"2026-08-26T22:25:51.347Z"}]}