{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/121850","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":"121850","name":"코이즈","market":"KOSDAQ","sector":"플라스틱제품 제조업","lastPrice":135,"marketCap":682694865,"sharesOutstanding":5056999,"asOf":"2026-09-26T15:09:35.596Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.57,"psr":0.05,"evEbitda":null,"ev":11336249186,"fcff":-6797957621,"fcffYield":-0.5997,"roe":-1.6391,"revenueGrowth":{"y1":-0.3899,"y3":0.0925,"y5":-0.193},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.582Z"},"price":{"high52w":4425.539,"low52w":135,"fromHigh":-0.9695,"returns":[{"label":"1개월","value":-0.6409},{"label":"3개월","value":-0.8401},{"label":"6개월","value":-0.9149},{"label":"1년","value":-0.9692},{"label":"3년","value":-0.9892},{"label":"5년","value":-0.9923}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":19147494251,"operatingIncome":-7407617382,"netIncome":-7976900168,"controllingNetIncome":-7954472875,"ebitda":-5379403276,"fcff":-8579814154,"cfo":-3428312743,"capex":5776154372,"totalAssets":46448348511,"totalLiabilities":30934906907,"totalEquity":15513441604,"cash":4457177639,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":35464085830,"operatingIncome":-2819177118,"netIncome":-993724828,"controllingNetIncome":-1179349259,"ebitda":1102451170,"fcff":-4022408600,"cfo":-2225131869,"capex":2289209468,"totalAssets":41096582915,"totalLiabilities":22865531202,"totalEquity":18231051713,"cash":5039572526,"totalDebt":180802617},{"fiscalYear":2020,"statement":"연결","revenue":36952740146,"operatingIncome":-1953529996,"netIncome":-2667706055,"controllingNetIncome":-2607077745,"ebitda":-449532674,"fcff":1678614279,"cfo":1897838929,"capex":549774213,"totalAssets":40470453857,"totalLiabilities":24846479889,"totalEquity":15623973968,"cash":8581031496,"totalDebt":194912704},{"fiscalYear":2021,"statement":"연결","revenue":16187125981,"operatingIncome":-9411009382,"netIncome":-13361589070,"controllingNetIncome":-13284531302,"ebitda":-4364424347,"fcff":-6663363214,"cfo":-6267253135,"capex":804484737,"totalAssets":26403772158,"totalLiabilities":21892163620,"totalEquity":4511608538,"cash":2417421320,"totalDebt":274422287},{"fiscalYear":2022,"statement":"연결","revenue":9702666379,"operatingIncome":-7209998290,"netIncome":-8978718383,"controllingNetIncome":-8800716287,"ebitda":-5279780944,"fcff":-6878179628,"cfo":-6541602578,"capex":811811107,"totalAssets":40516610454,"totalLiabilities":21364739471,"totalEquity":19151870983,"cash":17717018035,"totalDebt":124076356},{"fiscalYear":2023,"statement":"연결","revenue":16392594426,"operatingIncome":-4103033489,"netIncome":-4436056343,"controllingNetIncome":-4436056343,"ebitda":-3134084281,"fcff":-3736305283,"cfo":-877353289,"capex":3482868807,"totalAssets":33651182518,"totalLiabilities":18657395207,"totalEquity":14993787311,"cash":10940801169,"totalDebt":181573529},{"fiscalYear":2024,"statement":"연결","revenue":20734142258,"operatingIncome":-3174240764,"netIncome":-2652560855,"controllingNetIncome":null,"ebitda":-2542740760,"fcff":-3898954851,"cfo":-3939755606,"capex":534319531,"totalAssets":28735455381,"totalLiabilities":16457954906,"totalEquity":12277500475,"cash":6401436793,"totalDebt":9934435878},{"fiscalYear":2025,"statement":"연결","revenue":12650752843,"operatingIncome":-8073868251,"netIncome":-11044267248,"controllingNetIncome":null,"ebitda":-4391659803,"fcff":-6797957621,"cfo":-7218562372,"capex":102768576,"totalAssets":21854992854,"totalLiabilities":20656876545,"totalEquity":1198116309,"cash":3013892695,"totalDebt":13667447016}],"quarterly":[{"stockCode":"121850","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":1655505761,"operatingIncome":-2118437047,"netIncome":-1970129877,"prevYearRevenue":4049626415,"prevYearOperatingIncome":-1441412032,"prevYearNetIncome":-1043680094,"source":"11014","updatedAt":"2026-08-26T22:36:12.619Z"},{"stockCode":"121850","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":2058179412,"operatingIncome":-3945180994,"netIncome":-6687854775,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:36:12.627Z"},{"stockCode":"121850","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":5045806940,"operatingIncome":1273292,"netIncome":837748920,"prevYearRevenue":4129297800,"prevYearOperatingIncome":-1512455794,"prevYearNetIncome":-1559742174,"source":"11013","updatedAt":"2026-08-26T22:36:12.090Z"},{"stockCode":"121850","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":2660817788,"operatingIncome":-1095507780,"netIncome":-851614169,"prevYearRevenue":4807769870,"prevYearOperatingIncome":-497794416,"prevYearNetIncome":-826540422,"source":"11012","updatedAt":"2026-08-26T22:36:12.320Z"}]}