{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/215480","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":"215480","name":"토박스코리아","market":"KOSDAQ","sector":"섬유, 의복, 신발 및 가죽제품 소매업","lastPrice":2005,"marketCap":21533700000,"sharesOutstanding":10740000,"asOf":"2026-09-26T15:09:35.494Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":761.92,"ttmPeriod":"25Q3~26Q2","pbr":0.68,"psr":0.54,"evEbitda":13.7,"ev":24270717244,"fcff":-131430728,"fcffYield":-0.0054,"roe":-0.0378,"revenueGrowth":{"y1":-0.1114,"y3":-0.0815,"y5":0.0941},"operatingIncomeGrowth":{"y1":-0.9965,"y3":-0.9066,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.474Z"},"price":{"high52w":2450,"low52w":1563,"fromHigh":-0.1816,"returns":[{"label":"1개월","value":0.005},{"label":"3개월","value":-0.1206},{"label":"6개월","value":-0.043},{"label":"1년","value":-0.1206},{"label":"3년","value":-0.4675},{"label":"5년","value":-0.6929}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":24371644535,"operatingIncome":-2415016801,"netIncome":-3874136897,"controllingNetIncome":null,"ebitda":-1966788437,"fcff":-4208053044,"cfo":-3858627650,"capex":349425394,"totalAssets":27947088444,"totalLiabilities":10574056468,"totalEquity":17373031976,"cash":846082143,"totalDebt":9380069136},{"fiscalYear":2019,"statement":"별도","revenue":28366406073,"operatingIncome":1123687186,"netIncome":153170943,"controllingNetIncome":null,"ebitda":1622752203,"fcff":1464572557,"cfo":1915083919,"capex":470199415,"totalAssets":32130003449,"totalLiabilities":9414435521,"totalEquity":22715567928,"cash":1310238056,"totalDebt":7815497230},{"fiscalYear":2020,"statement":"별도","revenue":25320841993,"operatingIncome":-2979280839,"netIncome":-3496400668,"controllingNetIncome":null,"ebitda":-2522510565,"fcff":3528470530,"cfo":4533601616,"capex":1005131086,"totalAssets":27572764647,"totalLiabilities":5308898042,"totalEquity":22263866605,"cash":1050167396,"totalDebt":3729727938},{"fiscalYear":2021,"statement":"연결","revenue":36131560952,"operatingIncome":2907968028,"netIncome":3627483663,"controllingNetIncome":3459032747,"ebitda":null,"fcff":4298728683,"cfo":5838453519,"capex":1551023666,"totalAssets":38363381025,"totalLiabilities":9966743118,"totalEquity":28396637907,"cash":6477206504,"totalDebt":1999626914},{"fiscalYear":2022,"statement":"연결","revenue":51232869329,"operatingIncome":4987863185,"netIncome":4154447938,"controllingNetIncome":3914538279,"ebitda":6107149000,"fcff":195935248,"cfo":2089604503,"capex":1918461737,"totalAssets":41580315945,"totalLiabilities":8993728317,"totalEquity":32586587628,"cash":2130439490,"totalDebt":1142140630},{"fiscalYear":2023,"statement":"연결","revenue":48648552369,"operatingIncome":2947160145,"netIncome":2478826296,"controllingNetIncome":2424237726,"ebitda":3501343927,"fcff":-1247064066,"cfo":2746825486,"capex":4004723312,"totalAssets":41532520062,"totalLiabilities":8155920536,"totalEquity":33376599526,"cash":1491032264,"totalDebt":3509850894},{"fiscalYear":2024,"statement":"연결","revenue":44675878367,"operatingIncome":1170962524,"netIncome":-575786787,"controllingNetIncome":-496141782,"ebitda":2945249639,"fcff":-1768418283,"cfo":-183398425,"capex":1654311850,"totalAssets":42674007986,"totalLiabilities":9831002648,"totalEquity":32843005338,"cash":789329820,"totalDebt":5051459566},{"fiscalYear":2025,"statement":"연결","revenue":39699702190,"operatingIncome":4064386,"netIncome":-1248032193,"controllingNetIncome":-1220515243,"ebitda":1771587093,"fcff":-131430728,"cfo":590310897,"capex":835546336,"totalAssets":37543038093,"totalLiabilities":5732605255,"totalEquity":31810432838,"cash":366427289,"totalDebt":3103444533}],"quarterly":[{"stockCode":"215480","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":7503442499,"operatingIncome":-543545918,"netIncome":-703685660,"prevYearRevenue":9517330949,"prevYearOperatingIncome":-158959065,"prevYearNetIncome":-390250946,"source":"11014","updatedAt":"2026-08-26T22:34:38.768Z"},{"stockCode":"215480","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":10287137782,"operatingIncome":-79783156,"netIncome":-822276416,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:34:38.773Z"},{"stockCode":"215480","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":9902645416,"operatingIncome":834184628,"netIncome":592012473,"prevYearRevenue":9114352447,"prevYearOperatingIncome":-27570714,"prevYearNetIncome":-462493706,"source":"11013","updatedAt":"2026-08-26T22:34:38.244Z"},{"stockCode":"215480","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":13219791122,"operatingIncome":1168584168,"netIncome":962212094,"prevYearRevenue":12513402121,"prevYearOperatingIncome":1029393588,"prevYearNetIncome":740423589,"source":"11012","updatedAt":"2026-08-26T22:34:38.489Z"}]}