{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/196450","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":"196450","name":"코아시아씨엠","market":"KOSDAQ","sector":"사진장비 및 광학기기 제조업","lastPrice":3875,"marketCap":35123000000,"sharesOutstanding":9064000,"asOf":"2026-09-26T15:09:35.485Z"},"valuation":{"fiscalYear":2025,"per":40.79,"perTtm":22.54,"ttmPeriod":"25Q3~26Q2","pbr":0.6,"psr":0.14,"evEbitda":2.83,"ev":51682365360,"fcff":19503254677,"fcffYield":0.3774,"roe":0.0147,"revenueGrowth":{"y1":-0.0342,"y3":-0.1233,"y5":0.2694},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.547Z"},"price":{"high52w":9118.481,"low52w":3508.6328,"fromHigh":-0.575,"returns":[{"label":"1개월","value":-0.0102},{"label":"3개월","value":0.1044},{"label":"6개월","value":-0.4419},{"label":"1년","value":-0.1821},{"label":"3년","value":-0.4493},{"label":"5년","value":-0.6687}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":9054296272,"operatingIncome":-6120240520,"netIncome":-9583909851,"controllingNetIncome":-9519410849,"ebitda":-5359813558,"fcff":-6862064880,"cfo":-5718250072,"capex":1576157479,"totalAssets":57405388104,"totalLiabilities":18298040761,"totalEquity":39107347343,"cash":4009428963,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":86156041933,"operatingIncome":2870743445,"netIncome":5706107827,"controllingNetIncome":5779031942,"ebitda":null,"fcff":-14944431876,"cfo":17339105589,"capex":33337538082,"totalAssets":114274761940,"totalLiabilities":38714885325,"totalEquity":75559876615,"cash":9397671528,"totalDebt":830731646},{"fiscalYear":2020,"statement":"연결","revenue":78329777906,"operatingIncome":-13496421833,"netIncome":-17880183326,"controllingNetIncome":-17892867089,"ebitda":9399303854,"fcff":-7218746080,"cfo":8991552104,"capex":17385765575,"totalAssets":94588381663,"totalLiabilities":35010194185,"totalEquity":59578187478,"cash":2936985928,"totalDebt":345338189},{"fiscalYear":2021,"statement":"연결","revenue":179320640716,"operatingIncome":-13187242262,"netIncome":-14016367647,"controllingNetIncome":-15010243281,"ebitda":null,"fcff":-11764963341,"cfo":1034780598,"capex":14728453868,"totalAssets":198859223011,"totalLiabilities":89209930901,"totalEquity":109649292110,"cash":21528649666,"totalDebt":44224173778},{"fiscalYear":2022,"statement":"연결","revenue":383202956785,"operatingIncome":-4424559968,"netIncome":-5107605663,"controllingNetIncome":-8757111262,"ebitda":14898970181,"fcff":15870845446,"cfo":28113977183,"capex":13447832485,"totalAssets":180955547604,"totalLiabilities":99614433441,"totalEquity":81341114163,"cash":25980071434,"totalDebt":41397549958},{"fiscalYear":2023,"statement":"연결","revenue":293967118507,"operatingIncome":-13048229886,"netIncome":-22096208864,"controllingNetIncome":-20245168545,"ebitda":16118105638,"fcff":1820934901,"cfo":7768894064,"capex":7618101374,"totalAssets":154022350770,"totalLiabilities":82155322935,"totalEquity":71867027835,"cash":28401045870,"totalDebt":53557079228},{"fiscalYear":2024,"statement":"연결","revenue":267335829059,"operatingIncome":-9539985493,"netIncome":-18728785831,"controllingNetIncome":-7835988805,"ebitda":10412255942,"fcff":-3553263594,"cfo":-766624808,"capex":4522091566,"totalAssets":143197294902,"totalLiabilities":78535747594,"totalEquity":64661547308,"cash":15269813869,"totalDebt":51881609375},{"fiscalYear":2025,"statement":"연결","revenue":258196765549,"operatingIncome":5272336211,"netIncome":2714886428,"controllingNetIncome":860964250,"ebitda":18238144110,"fcff":19503254677,"cfo":23238503542,"capex":5254242998,"totalAssets":128523498223,"totalLiabilities":63703657689,"totalEquity":64819840534,"cash":16294921685,"totalDebt":32854287045}],"quarterly":[{"stockCode":"196450","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":61437871989,"operatingIncome":1103163479,"netIncome":924301196,"prevYearRevenue":70440859870,"prevYearOperatingIncome":-2240899859,"prevYearNetIncome":-1642925399,"source":"11014","updatedAt":"2026-08-26T22:32:26.885Z"},{"stockCode":"196450","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":48307828858,"operatingIncome":1408772397,"netIncome":-152137947,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:32:26.891Z"},{"stockCode":"196450","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":70505799782,"operatingIncome":1781029693,"netIncome":1374738620,"prevYearRevenue":77710331657,"prevYearOperatingIncome":907576796,"prevYearNetIncome":586278233,"source":"11013","updatedAt":"2026-08-26T22:32:26.364Z"},{"stockCode":"196450","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":63405293678,"operatingIncome":98684909,"netIncome":-588366405,"prevYearRevenue":70740733045,"prevYearOperatingIncome":1852823539,"prevYearNetIncome":1356444946,"source":"11012","updatedAt":"2026-08-26T22:32:26.647Z"}]}