{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/183300","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":"183300","name":"코미코","market":"KOSDAQ","sector":"특수 목적용 기계 제조업","lastPrice":30950,"marketCap":1589693361250,"sharesOutstanding":51363275,"asOf":"2026-09-26T15:09:35.480Z"},"valuation":{"fiscalYear":2025,"per":31.88,"perTtm":25.96,"ttmPeriod":"25Q3~26Q2","pbr":5.88,"psr":2.63,"evEbitda":null,"ev":2014067637136,"fcff":-168419550707,"fcffYield":-0.0836,"roe":0.1852,"revenueGrowth":{"y1":0.1912,"y3":0.2795,"y5":0.2464},"operatingIncomeGrowth":{"y1":-0.0131,"y3":0.2607,"y5":0.2555},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.357Z"},"price":{"high52w":70879.414,"low52w":21980.756,"fromHigh":-0.5633,"returns":[{"label":"1개월","value":0.2161},{"label":"3개월","value":-0.3124},{"label":"6개월","value":0.0596},{"label":"1년","value":0.2003},{"label":"3년","value":1.339},{"label":"5년","value":0.491}]},"dividends":[{"fiscalYear":2025,"dps":1400,"yieldPct":1.3,"payoutPct":28.3},{"fiscalYear":2024,"dps":1000,"yieldPct":2.7,"payoutPct":18.2},{"fiscalYear":2023,"dps":400,"yieldPct":0.6,"payoutPct":12.4},{"fiscalYear":2022,"dps":1000,"yieldPct":2.2,"payoutPct":23.7},{"fiscalYear":2021,"dps":550,"yieldPct":0.8,"payoutPct":11.6},{"fiscalYear":2020,"dps":350,"yieldPct":0.8,"payoutPct":14.9},{"fiscalYear":2019,"dps":400,"yieldPct":1.5,"payoutPct":15.4},{"fiscalYear":2018,"dps":400,"yieldPct":1.9,"payoutPct":11.9}],"annual":[{"fiscalYear":2016,"statement":"연결","revenue":93983099201,"operatingIncome":17731029605,"netIncome":10763708693,"controllingNetIncome":10607762255,"ebitda":21424855246,"fcff":12516833656,"cfo":15283097246,"capex":3813652450,"totalAssets":93196638840,"totalLiabilities":53025923058,"totalEquity":40170715782,"cash":25037286516,"totalDebt":23240348464},{"fiscalYear":2017,"statement":"연결","revenue":125056374194,"operatingIncome":26493471862,"netIncome":18816805703,"controllingNetIncome":18554291079,"ebitda":34093544418,"fcff":13918276063,"cfo":26976921883,"capex":13802738655,"totalAssets":121072950205,"totalLiabilities":49106751394,"totalEquity":71966198811,"cash":43952667031,"totalDebt":18889821220},{"fiscalYear":2018,"statement":"연결","revenue":166567372055,"operatingIncome":40559050943,"netIncome":30284917414,"controllingNetIncome":29511893993,"ebitda":43528983055,"fcff":-27993337602,"cfo":29807864724,"capex":59137021899,"totalAssets":232717204876,"totalLiabilities":133038229392,"totalEquity":99678975484,"cash":77901759033,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":173461446037,"operatingIncome":34516950100,"netIncome":22816433004,"controllingNetIncome":22067021551,"ebitda":39274842794,"fcff":-17764264638,"cfo":38892284609,"capex":58992319661,"totalAssets":292076428000,"totalLiabilities":169946005497,"totalEquity":122130422503,"cash":58530334806,"totalDebt":6724267651},{"fiscalYear":2020,"statement":"연결","revenue":200828350060,"operatingIncome":35580989385,"netIncome":23314453239,"controllingNetIncome":22303781747,"ebitda":56041322867,"fcff":25870970818,"cfo":52096734949,"capex":27875899087,"totalAssets":315096092801,"totalLiabilities":145592857786,"totalEquity":169503235015,"cash":78020526323,"totalDebt":6162713532},{"fiscalYear":2021,"statement":"연결","revenue":257041930051,"operatingIncome":58833840737,"netIncome":47150017421,"controllingNetIncome":47150017421,"ebitda":67894955257,"fcff":11280355405,"cfo":65334009496,"capex":55797840669,"totalAssets":376087006270,"totalLiabilities":154068927663,"totalEquity":222018078607,"cash":86433143358,"totalDebt":7383105563},{"fiscalYear":2022,"statement":"연결","revenue":288376003971,"operatingIncome":55397524906,"netIncome":41966780348,"controllingNetIncome":41966780348,"ebitda":80413974260,"fcff":52008094385,"cfo":78653491845,"capex":29040162260,"totalAssets":387796504542,"totalLiabilities":130129928564,"totalEquity":257666575978,"cash":59737999517,"totalDebt":6314350290},{"fiscalYear":2023,"statement":"연결","revenue":307266896921,"operatingIncome":33028446745,"netIncome":45511244117,"controllingNetIncome":31525952567,"ebitda":null,"fcff":36920979469,"cfo":65166242206,"capex":33610526077,"totalAssets":593902816913,"totalLiabilities":305922619817,"totalEquity":287980197096,"cash":126459834911,"totalDebt":6335562691},{"fiscalYear":2024,"statement":"연결","revenue":507138644286,"operatingIncome":112461653836,"netIncome":87845843289,"controllingNetIncome":55860311090,"ebitda":138461249350,"fcff":-33979152360,"cfo":115629051097,"capex":155807052841,"totalAssets":800342522976,"totalLiabilities":424624460497,"totalEquity":375718062479,"cash":158376721520,"totalDebt":287615220609},{"fiscalYear":2025,"statement":"연결","revenue":604110117086,"operatingIncome":110992280574,"netIncome":77237204024,"controllingNetIncome":49858499792,"ebitda":null,"fcff":-168419550707,"cfo":38221369716,"capex":219722124141,"totalAssets":1030236890259,"totalLiabilities":660430838015,"totalEquity":369806052244,"cash":99119203383,"totalDebt":523493479269}],"quarterly":[{"stockCode":"183300","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":159055801053,"operatingIncome":25847209984,"netIncome":14565473228,"prevYearRevenue":127698420532,"prevYearOperatingIncome":28981478048,"prevYearNetIncome":18276811331,"source":"11014","updatedAt":"2026-08-26T22:20:24.457Z"},{"stockCode":"183300","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":164089487287,"operatingIncome":23722782570,"netIncome":20540542268,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:20:24.458Z"},{"stockCode":"183300","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":157060177518,"operatingIncome":20450359244,"netIncome":17157170231,"prevYearRevenue":134961429013,"prevYearOperatingIncome":31258249606,"prevYearNetIncome":20666906274,"source":"11013","updatedAt":"2026-08-26T22:20:23.919Z"},{"stockCode":"183300","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":175961637381,"operatingIncome":27050200983,"netIncome":8967917805,"prevYearRevenue":146003399733,"prevYearOperatingIncome":30164038414,"prevYearNetIncome":21464282254,"source":"11012","updatedAt":"2026-08-26T22:20:24.205Z"}]}