{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/122690","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":"122690","name":"서진오토모티브","market":"KOSDAQ","sector":"자동차 신품 부품 제조업","lastPrice":1621,"marketCap":37411328086,"sharesOutstanding":23079166,"asOf":"2026-09-26T15:09:35.458Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.25,"psr":0.01,"evEbitda":null,"ev":916003576822,"fcff":-144018765532,"fcffYield":-0.1572,"roe":-0.2069,"revenueGrowth":{"y1":0.1362,"y3":0.1201,"y5":0.1433},"operatingIncomeGrowth":{"y1":-0.2659,"y3":-0.1669,"y5":0.468},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.219Z"},"price":{"high52w":4040,"low52w":1493,"fromHigh":-0.5988,"returns":[{"label":"1개월","value":-0.0592},{"label":"3개월","value":0.0857},{"label":"6개월","value":-0.3643},{"label":"1년","value":-0.1147},{"label":"3년","value":-0.4746},{"label":"5년","value":-0.4252}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":1286481785871,"operatingIncome":-12452882183,"netIncome":-25261802408,"controllingNetIncome":-17004416136,"ebitda":49469131325,"fcff":-36576588082,"cfo":38099295294,"capex":82821580576,"totalAssets":866725862051,"totalLiabilities":698855883095,"totalEquity":167869978956,"cash":11197258368,"totalDebt":345078610689},{"fiscalYear":2019,"statement":"연결","revenue":1429752268051,"operatingIncome":5263781244,"netIncome":-16826423810,"controllingNetIncome":-16115104335,"ebitda":63097615070,"fcff":-7481327753,"cfo":46606265457,"capex":65122418665,"totalAssets":871205378902,"totalLiabilities":719897499909,"totalEquity":151307878993,"cash":12913532108,"totalDebt":325760186052},{"fiscalYear":2020,"statement":"연결","revenue":1505981784239,"operatingIncome":3932470223,"netIncome":-18114668423,"controllingNetIncome":-14369863811,"ebitda":81604739495,"fcff":57870702841,"cfo":112141627828,"capex":65465057180,"totalAssets":855318070497,"totalLiabilities":723411370262,"totalEquity":131906700235,"cash":14645959949,"totalDebt":264624541771},{"fiscalYear":2021,"statement":"연결","revenue":1761584870866,"operatingIncome":21649870870,"netIncome":6046442820,"controllingNetIncome":3503937832,"ebitda":95327413013,"fcff":-37518262886,"cfo":6564857067,"capex":52689676544,"totalAssets":911509144237,"totalLiabilities":729528210734,"totalEquity":181980933503,"cash":11354532730,"totalDebt":313085314476},{"fiscalYear":2022,"statement":"연결","revenue":2093667836219,"operatingIncome":46358890455,"netIncome":23455126326,"controllingNetIncome":7099344373,"ebitda":66435567316,"fcff":24655823159,"cfo":90770874221,"capex":77287771031,"totalAssets":1047177776032,"totalLiabilities":834665770110,"totalEquity":212512005922,"cash":37466500089,"totalDebt":339877139092},{"fiscalYear":2023,"statement":"연결","revenue":2451930583574,"operatingIncome":73758587434,"netIncome":38345370639,"controllingNetIncome":8774247165,"ebitda":138580861225,"fcff":-111208013990,"cfo":66318975560,"capex":193420006494,"totalAssets":1246163222587,"totalLiabilities":985539423108,"totalEquity":260623799479,"cash":71968989972,"totalDebt":210258787611},{"fiscalYear":2024,"statement":"연결","revenue":2589137132700,"operatingIncome":36521257119,"netIncome":11044705938,"controllingNetIncome":1168560351,"ebitda":80024204011,"fcff":-198178124471,"cfo":89338394213,"capex":302248475910,"totalAssets":1582555135682,"totalLiabilities":1308207013725,"totalEquity":274348121957,"cash":84315790971,"totalDebt":15628216231},{"fiscalYear":2025,"statement":"연결","revenue":2941851720462,"operatingIncome":26809316912,"netIncome":-23040075800,"controllingNetIncome":-24830658131,"ebitda":null,"fcff":-144018765532,"cfo":46576974943,"capex":214597821698,"totalAssets":2037923964426,"totalLiabilities":1622441753401,"totalEquity":415482211025,"cash":78219624804,"totalDebt":956811873540}],"quarterly":[{"stockCode":"122690","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":707563689997,"operatingIncome":4266365962,"netIncome":2630950421,"prevYearRevenue":637147297763,"prevYearOperatingIncome":6322038518,"prevYearNetIncome":-9706679966,"source":"11014","updatedAt":"2026-08-26T22:31:57.012Z"},{"stockCode":"122690","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":733126587091,"operatingIncome":-17182391815,"netIncome":-25220236128,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:31:57.017Z"},{"stockCode":"122690","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":704271739430,"operatingIncome":14342796787,"netIncome":9768066326,"prevYearRevenue":691090059386,"prevYearOperatingIncome":22250791825,"prevYearNetIncome":22000214216,"source":"11013","updatedAt":"2026-08-26T22:31:56.520Z"},{"stockCode":"122690","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":746126554879,"operatingIncome":22994563634,"netIncome":11226087742,"prevYearRevenue":810071383988,"prevYearOperatingIncome":17474550940,"prevYearNetIncome":-22451004309,"source":"11012","updatedAt":"2026-08-26T22:31:56.775Z"}]}