{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/118990","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":"118990","name":"모트렉스","market":"KOSDAQ","sector":"자동차 신품 부품 제조업","lastPrice":6820,"marketCap":167344870220,"sharesOutstanding":24537371,"asOf":"2026-09-26T15:09:35.456Z"},"valuation":{"fiscalYear":2025,"per":22.61,"perTtm":6.86,"ttmPeriod":"25Q3~26Q2","pbr":0.67,"psr":0.24,"evEbitda":2.11,"ev":178894449038,"fcff":40831892419,"fcffYield":0.2282,"roe":0.0306,"revenueGrowth":{"y1":0.1966,"y3":0.073,"y5":0.147},"operatingIncomeGrowth":{"y1":-0.0418,"y3":-0.1077,"y5":0.3147},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.317Z"},"price":{"high52w":10490,"low52w":4335,"fromHigh":-0.3499,"returns":[{"label":"1개월","value":0.0895},{"label":"3개월","value":0.304},{"label":"6개월","value":-0.2033},{"label":"1년","value":-0.1832},{"label":"3년","value":-0.5933},{"label":"5년","value":-0.4177}]},"dividends":[{"fiscalYear":2024,"dps":162,"yieldPct":1.22,"payoutPct":null},{"fiscalYear":2017,"dps":731,"yieldPct":null,"payoutPct":18.9}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":212859110116,"operatingIncome":-384402935,"netIncome":-2372641475,"controllingNetIncome":-1901758907,"ebitda":null,"fcff":-47822144526,"cfo":-13863943056,"capex":34889076609,"totalAssets":436500669600,"totalLiabilities":309812467602,"totalEquity":126688201998,"cash":15065739259,"totalDebt":172202434118},{"fiscalYear":2019,"statement":"연결","revenue":313649740556,"operatingIncome":-2648875373,"netIncome":-38451988659,"controllingNetIncome":-37878936381,"ebitda":29474763930,"fcff":-3926508109,"cfo":19216829911,"capex":28208382317,"totalAssets":444300832259,"totalLiabilities":357061596757,"totalEquity":87239235502,"cash":21170747334,"totalDebt":188321980140},{"fiscalYear":2020,"statement":"연결","revenue":353806838478,"operatingIncome":10639189663,"netIncome":-17944888699,"controllingNetIncome":-11597023130,"ebitda":30604960405,"fcff":18002238017,"cfo":31127936491,"capex":16577731328,"totalAssets":426126647519,"totalLiabilities":316693975969,"totalEquity":109432671550,"cash":15576547762,"totalDebt":158520077287},{"fiscalYear":2021,"statement":"연결","revenue":436702260922,"operatingIncome":35319058856,"netIncome":11558803584,"controllingNetIncome":13486980179,"ebitda":46612059209,"fcff":17156146644,"cfo":23577770990,"capex":11062056423,"totalAssets":452968403702,"totalLiabilities":319736288359,"totalEquity":133232115343,"cash":23332833951,"totalDebt":175857750580},{"fiscalYear":2022,"statement":"연결","revenue":568500868925,"operatingIncome":58815201894,"netIncome":38499185399,"controllingNetIncome":38453345471,"ebitda":81578610314,"fcff":31636591611,"cfo":45009468446,"capex":19869688138,"totalAssets":507658562095,"totalLiabilities":331584711563,"totalEquity":176073850532,"cash":45710107695,"totalDebt":171937484555},{"fiscalYear":2023,"statement":"연결","revenue":531030803840,"operatingIncome":53191037304,"netIncome":31609201449,"controllingNetIncome":30325265764,"ebitda":71846993238,"fcff":20843125529,"cfo":54418891091,"capex":44317557105,"totalAssets":531150365340,"totalLiabilities":325748740135,"totalEquity":205401625205,"cash":64533305908,"totalDebt":102737271904},{"fiscalYear":2024,"statement":"연결","revenue":586886443642,"operatingIncome":43610928176,"netIncome":19333042903,"controllingNetIncome":21888979733,"ebitda":null,"fcff":-36037177142,"cfo":21984746367,"capex":67241370319,"totalAssets":931818089904,"totalLiabilities":659978782821,"totalEquity":271839307083,"cash":69517663153,"totalDebt":395126084991},{"fiscalYear":2025,"statement":"연결","revenue":702273819074,"operatingIncome":41788922750,"netIncome":12536367558,"controllingNetIncome":7402523431,"ebitda":84674777663,"fcff":40831892419,"cfo":56601961642,"capex":26008985241,"totalAssets":924831761070,"totalLiabilities":634565444261,"totalEquity":290266316809,"cash":65336048783,"totalDebt":76885627601}],"quarterly":[{"stockCode":"118990","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":167521288548,"operatingIncome":8066442363,"netIncome":4611474745,"prevYearRevenue":161767198113,"prevYearOperatingIncome":15874295500,"prevYearNetIncome":-3555512559,"source":"11014","updatedAt":"2026-08-26T22:25:29.871Z"},{"stockCode":"118990","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":167998564258,"operatingIncome":1172814895,"netIncome":-6546618916,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:25:29.874Z"},{"stockCode":"118990","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":179831523197,"operatingIncome":11714109113,"netIncome":7661252810,"prevYearRevenue":190093341935,"prevYearOperatingIncome":19684538550,"prevYearNetIncome":11085048866,"source":"11013","updatedAt":"2026-08-26T22:25:29.343Z"},{"stockCode":"118990","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":186411461814,"operatingIncome":18313198278,"netIncome":18661850960,"prevYearRevenue":176660624333,"prevYearOperatingIncome":12865126942,"prevYearNetIncome":3386462863,"source":"11012","updatedAt":"2026-08-26T22:25:29.588Z"}]}