{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/166480","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":"166480","name":"코아스템켐온","market":"KOSDAQ","sector":"의약품 제조업","lastPrice":2070,"marketCap":109441678320,"sharesOutstanding":52870376,"asOf":"2026-09-26T15:09:35.476Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":1.98,"psr":5.43,"evEbitda":null,"ev":145588330443,"fcff":-14487325421,"fcffYield":-0.0995,"roe":-0.5172,"revenueGrowth":{"y1":-0.2991,"y3":-0.242,"y5":-0.0522},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.457Z"},"price":{"high52w":4800,"low52w":1060,"fromHigh":-0.5687,"returns":[{"label":"1개월","value":-0.0143},{"label":"3개월","value":0.0412},{"label":"6개월","value":-0.1834},{"label":"1년","value":0.1513},{"label":"3년","value":-0.6725},{"label":"5년","value":-0.9019}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":22316891009,"operatingIncome":-4020567908,"netIncome":-3082155249,"controllingNetIncome":-3397170692,"ebitda":-1728638575,"fcff":-4276555717,"cfo":-1128075468,"capex":3148480249,"totalAssets":89263401058,"totalLiabilities":11466452889,"totalEquity":77796948169,"cash":4459490291,"totalDebt":0},{"fiscalYear":2019,"statement":"연결","revenue":24284457085,"operatingIncome":-5088389237,"netIncome":-4370276106,"controllingNetIncome":null,"ebitda":-3626278548,"fcff":-4308270831,"cfo":-538075632,"capex":3820541382,"totalAssets":85647965949,"totalLiabilities":11095305459,"totalEquity":74552660490,"cash":3023672717,"totalDebt":0},{"fiscalYear":2020,"statement":"연결","revenue":26357703198,"operatingIncome":-6998079905,"netIncome":-22384006221,"controllingNetIncome":null,"ebitda":-3856876128,"fcff":-501339465,"cfo":4466417471,"capex":5019361566,"totalAssets":142871320369,"totalLiabilities":75314118273,"totalEquity":67557202096,"cash":33868768212,"totalDebt":19630143612},{"fiscalYear":2021,"statement":"연결","revenue":30240039388,"operatingIncome":-10549814047,"netIncome":-4996381858,"controllingNetIncome":-6998921901,"ebitda":-8103035650,"fcff":-23744984349,"cfo":-7646455706,"capex":16235455410,"totalAssets":136408475633,"totalLiabilities":70989349567,"totalEquity":65419126066,"cash":5905901754,"totalDebt":26515545399},{"fiscalYear":2022,"statement":"연결","revenue":46293144603,"operatingIncome":-6013330167,"netIncome":1000908061,"controllingNetIncome":null,"ebitda":-1781587295,"fcff":-17653712101,"cfo":-8419819989,"capex":9914605434,"totalAssets":78614045993,"totalLiabilities":37152969658,"totalEquity":41461076335,"cash":2100849541,"totalDebt":17725978655},{"fiscalYear":2023,"statement":"연결","revenue":33657156172,"operatingIncome":-19675632871,"netIncome":-17671634878,"controllingNetIncome":null,"ebitda":-15657761547,"fcff":-24716693965,"cfo":-15696511934,"capex":9271392778,"totalAssets":78591323826,"totalLiabilities":58990694040,"totalEquity":19600629786,"cash":2250164965,"totalDebt":32080320092},{"fiscalYear":2024,"statement":"연결","revenue":28762459937,"operatingIncome":-22019245376,"netIncome":-26252412534,"controllingNetIncome":-26252412534,"ebitda":null,"fcff":-43554327402,"cfo":-21118189991,"capex":23037680716,"totalAssets":117457187209,"totalLiabilities":68863831145,"totalEquity":48593356064,"cash":1280249566,"totalDebt":46375979081},{"fiscalYear":2025,"statement":"연결","revenue":20158947968,"operatingIncome":-21222616625,"netIncome":-26833142831,"controllingNetIncome":-26833142831,"ebitda":-15818242394,"fcff":-14487325421,"cfo":-13866551052,"capex":2055504741,"totalAssets":112371324323,"totalLiabilities":57197895120,"totalEquity":55173429203,"cash":2340772058,"totalDebt":38487424181}],"quarterly":[{"stockCode":"166480","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":3599250294,"operatingIncome":-7486102530,"netIncome":-7178963533,"prevYearRevenue":8303844605,"prevYearOperatingIncome":-5691143246,"prevYearNetIncome":-4684039313,"source":"11014","updatedAt":"2026-08-26T22:27:07.397Z"},{"stockCode":"166480","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":4949271849,"operatingIncome":-3086212443,"netIncome":-10009483100,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:27:07.400Z"},{"stockCode":"166480","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":4345961380,"operatingIncome":-5986322219,"netIncome":-6940805299,"prevYearRevenue":6117855667,"prevYearOperatingIncome":-3863092052,"prevYearNetIncome":-1786164816,"source":"11013","updatedAt":"2026-08-26T22:27:06.865Z"},{"stockCode":"166480","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":5397604610,"operatingIncome":-4281847182,"netIncome":-3677628838,"prevYearRevenue":5492570158,"prevYearOperatingIncome":-6787209600,"prevYearNetIncome":-7858531382,"source":"11012","updatedAt":"2026-08-26T22:27:07.111Z"}]}