{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/128540","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":"128540","name":"에코캡","market":"KOSDAQ","sector":"자동차 신품 부품 제조업","lastPrice":1077,"marketCap":28745625420,"sharesOutstanding":26690460,"asOf":"2026-09-26T15:09:35.462Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":2.91,"ttmPeriod":"25Q3~26Q2","pbr":0.27,"psr":0.19,"evEbitda":20.02,"ev":39774298451,"fcff":31354593791,"fcffYield":0.7883,"roe":-0.0227,"revenueGrowth":{"y1":0.0961,"y3":0.0767,"y5":0.1588},"operatingIncomeGrowth":{"y1":-1.1612,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.235Z"},"price":{"high52w":2845,"low52w":1050,"fromHigh":-0.6214,"returns":[{"label":"1개월","value":-0.1293},{"label":"3개월","value":-0.1384},{"label":"6개월","value":-0.4241},{"label":"1년","value":-0.406},{"label":"3년","value":-0.6515},{"label":"5년","value":-0.7633}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":76493497004,"operatingIncome":3130653389,"netIncome":1816849165,"controllingNetIncome":1816849165,"ebitda":4809357794,"fcff":4308185386,"cfo":6414103072,"capex":2650939524,"totalAssets":108542237212,"totalLiabilities":43298852273,"totalEquity":65243384939,"cash":19591600975,"totalDebt":28685425090},{"fiscalYear":2019,"statement":"연결","revenue":66939882779,"operatingIncome":294567728,"netIncome":1052455940,"controllingNetIncome":1052455940,"ebitda":3526737564,"fcff":-12181136362,"cfo":3770014680,"capex":16761650365,"totalAssets":120238341430,"totalLiabilities":53913445577,"totalEquity":66324895853,"cash":14338994866,"totalDebt":35429558302},{"fiscalYear":2020,"statement":"연결","revenue":72659176166,"operatingIncome":-6763084334,"netIncome":-11101407859,"controllingNetIncome":-11101407859,"ebitda":-1981414626,"fcff":-16415743610,"cfo":-7658427692,"capex":9817262269,"totalAssets":115549235935,"totalLiabilities":59938941744,"totalEquity":55610294191,"cash":8802869027,"totalDebt":41438773823},{"fiscalYear":2021,"statement":"연결","revenue":85383961430,"operatingIncome":-12265497789,"netIncome":-8560269583,"controllingNetIncome":-8560269583,"ebitda":-7725872981,"fcff":-6888437649,"cfo":-5105641217,"capex":2632766490,"totalAssets":114542583908,"totalLiabilities":65628137113,"totalEquity":48914446795,"cash":6861259315,"totalDebt":48317975105},{"fiscalYear":2022,"statement":"연결","revenue":121663336913,"operatingIncome":-1924041613,"netIncome":-3223590387,"controllingNetIncome":-3223590387,"ebitda":2989959135,"fcff":-10326810396,"cfo":-6470229984,"capex":5657473171,"totalAssets":153774476953,"totalLiabilities":65199364543,"totalEquity":88575112410,"cash":27899609629,"totalDebt":40552375836},{"fiscalYear":2023,"statement":"연결","revenue":135901878758,"operatingIncome":3950847298,"netIncome":2078833952,"controllingNetIncome":2078833952,"ebitda":8805228957,"fcff":-4293396445,"cfo":-4899575282,"capex":582692292,"totalAssets":158636175927,"totalLiabilities":68690955714,"totalEquity":89945220213,"cash":15612661165,"totalDebt":43879773089},{"fiscalYear":2024,"statement":"연결","revenue":138529396394,"operatingIncome":19597268599,"netIncome":20304775566,"controllingNetIncome":null,"ebitda":24896279051,"fcff":4038149874,"cfo":2367447215,"capex":236080090,"totalAssets":191155913448,"totalLiabilities":82308062830,"totalEquity":108847850618,"cash":14875774740,"totalDebt":44608784347},{"fiscalYear":2025,"statement":"연결","revenue":151845506167,"operatingIncome":-3158109336,"netIncome":-2461825276,"controllingNetIncome":-2461825276,"ebitda":1986512518,"fcff":31354593791,"cfo":30625872830,"capex":222095456,"totalAssets":166545853600,"totalLiabilities":58364524996,"totalEquity":108181328604,"cash":26055299173,"totalDebt":37083972204}],"quarterly":[{"stockCode":"128540","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":34542463910,"operatingIncome":8284415742,"netIncome":8055671146,"prevYearRevenue":31738781642,"prevYearOperatingIncome":2047840430,"prevYearNetIncome":-2499211462,"source":"11014","updatedAt":"2026-08-26T22:32:40.286Z"},{"stockCode":"128540","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":39132326972,"operatingIncome":-4154394496,"netIncome":-5776486945,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:32:40.289Z"},{"stockCode":"128540","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":34329956092,"operatingIncome":-1562675250,"netIncome":1631000665,"prevYearRevenue":37107034360,"prevYearOperatingIncome":2472679099,"prevYearNetIncome":-3365062356,"source":"11013","updatedAt":"2026-08-26T22:32:39.764Z"},{"stockCode":"128540","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":37036687214,"operatingIncome":5718808088,"netIncome":5959274792,"prevYearRevenue":41063680925,"prevYearOperatingIncome":-9760809681,"prevYearNetIncome":-1375947121,"source":"11012","updatedAt":"2026-08-26T22:32:40.000Z"}]}