{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/129890","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":"129890","name":"앱코","market":"KOSDAQ","sector":"컴퓨터 및 주변장치 제조업","lastPrice":923,"marketCap":42038590646,"sharesOutstanding":45545602,"asOf":"2026-09-26T15:09:35.463Z"},"valuation":{"fiscalYear":2025,"per":6.56,"perTtm":7.71,"ttmPeriod":"25Q3~26Q2","pbr":0.68,"psr":0.5,"evEbitda":2.21,"ev":63520736020,"fcff":4251860484,"fcffYield":0.0669,"roe":0.108,"revenueGrowth":{"y1":-0.1065,"y3":0.0031,"y5":-0.1144},"operatingIncomeGrowth":{"y1":-0.3408,"y3":null,"y5":-0.3301},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.998Z"},"price":{"high52w":1327,"low52w":835,"fromHigh":-0.3044,"returns":[{"label":"1개월","value":-0.1091},{"label":"3개월","value":-0.0107},{"label":"6개월","value":-0.0385},{"label":"1년","value":-0.0761},{"label":"3년","value":-0.0355},{"label":"5년","value":-0.7006}]},"dividends":[{"fiscalYear":2025,"dps":0,"yieldPct":17.5,"payoutPct":123.7},{"fiscalYear":2024,"dps":0,"yieldPct":2,"payoutPct":19.4}],"annual":[{"fiscalYear":2020,"statement":"연결","revenue":153173603444,"operatingIncome":23538443829,"netIncome":18173119150,"controllingNetIncome":18173119150,"ebitda":24021060180,"fcff":-16428447995,"cfo":-15489976349,"capex":1966140819,"totalAssets":147731267534,"totalLiabilities":68040349246,"totalEquity":79690918288,"cash":50858098400,"totalDebt":42026330927},{"fiscalYear":2021,"statement":"연결","revenue":101831877627,"operatingIncome":-9216869752,"netIncome":-7106999218,"controllingNetIncome":-7106999218,"ebitda":-8337192263,"fcff":7923152122,"cfo":15483320654,"capex":7966487211,"totalAssets":124197731685,"totalLiabilities":51087994793,"totalEquity":73109736892,"cash":33596593252,"totalDebt":30692421706},{"fiscalYear":2022,"statement":"연결","revenue":82663362781,"operatingIncome":-15494887356,"netIncome":-17628609150,"controllingNetIncome":-17628609150,"ebitda":-14997884308,"fcff":-24852753065,"cfo":-14569815272,"capex":10847578369,"totalAssets":99727004704,"totalLiabilities":43588078019,"totalEquity":56138926685,"cash":7183596690,"totalDebt":37749670000},{"fiscalYear":2023,"statement":"별도","revenue":98938963953,"operatingIncome":2154943774,"netIncome":1808299189,"controllingNetIncome":null,"ebitda":2655046643,"fcff":15065518218,"cfo":15441643820,"capex":1233472917,"totalAssets":95724127176,"totalLiabilities":37811042333,"totalEquity":57913084843,"cash":7360444041,"totalDebt":30249750000},{"fiscalYear":2024,"statement":"별도","revenue":93368353634,"operatingIncome":4819241502,"netIncome":4702254982,"controllingNetIncome":null,"ebitda":10031709646,"fcff":-17954448790,"cfo":-8232138387,"capex":10214645860,"totalAssets":97806957509,"totalLiabilities":41189716951,"totalEquity":56617240558,"cash":10058900773,"totalDebt":36766485714},{"fiscalYear":2025,"statement":"연결","revenue":83427579554,"operatingIncome":3176674216,"netIncome":6409461559,"controllingNetIncome":6409461559,"ebitda":28741111880,"fcff":4251860484,"cfo":11103560881,"capex":7752831219,"totalAssets":103765097070,"totalLiabilities":41649306993,"totalEquity":62115790077,"cash":8217854626,"totalDebt":29700000000}],"quarterly":[{"stockCode":"129890","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":19334345325,"operatingIncome":1143430567,"netIncome":1176270521,"prevYearRevenue":19674240831,"prevYearOperatingIncome":799247852,"prevYearNetIncome":1217245286,"source":"11014","updatedAt":"2026-08-26T22:31:12.972Z"},{"stockCode":"129890","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":25208805268,"operatingIncome":-825809842,"netIncome":2254967592,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:31:12.977Z"},{"stockCode":"129890","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":16390576729,"operatingIncome":671648997,"netIncome":2805437362,"prevYearRevenue":22997937313,"prevYearOperatingIncome":2007268337,"prevYearNetIncome":2129285388,"source":"11013","updatedAt":"2026-08-26T22:31:12.442Z"},{"stockCode":"129890","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":20828154340,"operatingIncome":-307728987,"netIncome":-781786500,"prevYearRevenue":15886491648,"prevYearOperatingIncome":851785154,"prevYearNetIncome":848938058,"source":"11012","updatedAt":"2026-08-26T22:31:12.726Z"}]}