{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/123010","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":"123010","name":"MSDI","market":"KOSDAQ","sector":"전자부품 제조업","lastPrice":3340,"marketCap":67520661780,"sharesOutstanding":20215767,"asOf":"2026-09-26T15:09:35.458Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":2.56,"psr":1.76,"evEbitda":16.08,"ev":73733320222,"fcff":3119209496,"fcffYield":0.0423,"roe":-0.1159,"revenueGrowth":{"y1":-0.0248,"y3":0.3295,"y5":0.3665},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.386Z"},"price":{"high52w":5600.4663,"low52w":1385.5374,"fromHigh":-0.4036,"returns":[{"label":"1개월","value":0.6373},{"label":"3개월","value":-0.0455},{"label":"6개월","value":0.4518},{"label":"1년","value":0.4531},{"label":"3년","value":-0.0427},{"label":"5년","value":-0.7918}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":9236824015,"operatingIncome":-4004987502,"netIncome":-4378100420,"controllingNetIncome":null,"ebitda":-1960370641,"fcff":-573530473,"cfo":-856014821,"capex":0,"totalAssets":17628040767,"totalLiabilities":11594880839,"totalEquity":6033159928,"cash":2020351158,"totalDebt":9348801597},{"fiscalYear":2019,"statement":"별도","revenue":5448365398,"operatingIncome":-5759907294,"netIncome":-7792480025,"controllingNetIncome":null,"ebitda":-4122441683,"fcff":-4447087909,"cfo":-3426698031,"capex":1528330000,"totalAssets":28829937030,"totalLiabilities":21122652639,"totalEquity":7707284391,"cash":10283979814,"totalDebt":18601808085},{"fiscalYear":2020,"statement":"별도","revenue":8052982575,"operatingIncome":-4027500213,"netIncome":-3947916989,"controllingNetIncome":null,"ebitda":-1797294764,"fcff":-3218207827,"cfo":-3643783579,"capex":0,"totalAssets":41767062122,"totalLiabilities":16599688361,"totalEquity":25167373761,"cash":1428402293,"totalDebt":2305360000},{"fiscalYear":2021,"statement":"별도","revenue":9066228599,"operatingIncome":-3181392465,"netIncome":-4819589536,"controllingNetIncome":null,"ebitda":null,"fcff":-644922497,"cfo":16808595,"capex":965607564,"totalAssets":44631482883,"totalLiabilities":17502595012,"totalEquity":27128887871,"cash":5172071400,"totalDebt":4770240000},{"fiscalYear":2022,"statement":"연결","revenue":16329169908,"operatingIncome":-4924459030,"netIncome":-5253368446,"controllingNetIncome":-5253327350,"ebitda":-3456830092,"fcff":-10904187333,"cfo":-4558580702,"capex":6559243783,"totalAssets":79949318224,"totalLiabilities":24768325651,"totalEquity":55180992573,"cash":15378785986,"totalDebt":4500000000},{"fiscalYear":2023,"statement":"연결","revenue":32289441722,"operatingIncome":-10123065895,"netIncome":-12225996329,"controllingNetIncome":-12101980965,"ebitda":null,"fcff":-3403776575,"cfo":-1127248495,"capex":2891587140,"totalAssets":75805732857,"totalLiabilities":30271026033,"totalEquity":45534706824,"cash":13067248311,"totalDebt":8210000000},{"fiscalYear":2024,"statement":"연결","revenue":39350756447,"operatingIncome":-6879326731,"netIncome":-14598337804,"controllingNetIncome":-14563869690,"ebitda":-4573055439,"fcff":-4165476530,"cfo":-3172057235,"capex":1753833780,"totalAssets":52469350238,"totalLiabilities":22127991297,"totalEquity":30341358941,"cash":3564122897,"totalDebt":11612610000},{"fiscalYear":2025,"statement":"연결","revenue":38376486409,"operatingIncome":207964299,"netIncome":-3288387344,"controllingNetIncome":-3288387344,"ebitda":4586522298,"fcff":3119209496,"cfo":4718187107,"capex":1942809934,"totalAssets":46285094482,"totalLiabilities":19866141471,"totalEquity":26418953011,"cash":5083231558,"totalDebt":11295890000}],"quarterly":[{"stockCode":"123010","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":11926222348,"operatingIncome":2635731996,"netIncome":2403089269,"prevYearRevenue":13158018664,"prevYearOperatingIncome":-1054366894,"prevYearNetIncome":-1318600178,"source":"11014","updatedAt":"2026-08-26T22:31:53.095Z"},{"stockCode":"123010","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":7899650788,"operatingIncome":-759869192,"netIncome":-3797139803,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:31:53.100Z"},{"stockCode":"123010","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":9680376282,"operatingIncome":1350865975,"netIncome":1360988476,"prevYearRevenue":10783040817,"prevYearOperatingIncome":115530313,"prevYearNetIncome":18517033,"source":"11013","updatedAt":"2026-08-26T22:31:52.614Z"},{"stockCode":"123010","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":8493556490,"operatingIncome":511543622,"netIncome":-203613942,"prevYearRevenue":7767572456,"prevYearOperatingIncome":-1783428818,"prevYearNetIncome":-1912853843,"source":"11012","updatedAt":"2026-08-26T22:31:52.848Z"}]}