{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/189350","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":"189350","name":"코셋","market":"KONEX","sector":"통신 및 방송 장비 제조업","listingDate":"2013-12-24","lastPrice":2080,"marketCap":9984000000,"sharesOutstanding":4800000,"asOf":"2026-10-03T15:32:53.502Z"},"valuation":{"fiscalYear":2025,"per":8.26,"perTtm":null,"ttmPeriod":null,"pbr":2.05,"psr":0.94,"evEbitda":9.81,"ev":19258482277,"fcff":1271812311,"fcffYield":0.066,"roe":0.3829,"revenueGrowth":{"y1":0.0862,"y3":-0.036,"y5":null},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-10-03T15:32:55.219Z"},"price":{"high52w":2215,"low52w":1099,"fromHigh":-0.0609,"returns":[{"label":"1개월","value":0.162},{"label":"3개월","value":0.1292},{"label":"6개월","value":0.5007},{"label":"1년","value":0.5604},{"label":"3년","value":-0.0189},{"label":"5년","value":-0.1938}],"tradedDays3m":53},"dividends":[],"annual":[{"fiscalYear":2022,"statement":"별도","revenue":11872150452,"operatingIncome":-1533496905,"netIncome":-1734655233,"controllingNetIncome":null,"ebitda":-758336421,"fcff":-102685982,"cfo":-164443156,"capex":303571797,"totalAssets":20153161878,"totalLiabilities":16801728043,"totalEquity":3351433835,"cash":1031172320,"totalDebt":12229500000},{"fiscalYear":2023,"statement":"별도","revenue":14165013027,"operatingIncome":676652640,"netIncome":94159159,"controllingNetIncome":null,"ebitda":1373843347,"fcff":724717954,"cfo":178162629,"capex":70945340,"totalAssets":21498904806,"totalLiabilities":18053311812,"totalEquity":3445592994,"cash":1003840625,"totalDebt":12004420000},{"fiscalYear":2024,"statement":"별도","revenue":9793117212,"operatingIncome":-1603552831,"netIncome":-1991631765,"controllingNetIncome":null,"ebitda":-1093477922,"fcff":14674234,"cfo":-457527095,"capex":17236545,"totalAssets":17275151571,"totalLiabilities":15821190342,"totalEquity":1453961229,"cash":366120789,"totalDebt":10735231774},{"fiscalYear":2025,"statement":"별도","revenue":10637029999,"operatingIncome":1605071739,"netIncome":1208901857,"controllingNetIncome":null,"ebitda":1963242140,"fcff":1271812311,"cfo":945708679,"capex":84379971,"totalAssets":19583744819,"totalLiabilities":14722709523,"totalEquity":4861035296,"cash":276001723,"totalDebt":9550484000}],"quarterly":[]}