{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/223310","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":"223310","name":"사토시홀딩스","market":"KOSDAQ","sector":"상품 종합 도매업","lastPrice":3105,"marketCap":16160413410,"sharesOutstanding":5204642,"asOf":"2026-09-26T15:09:35.498Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.95,"psr":0.86,"evEbitda":null,"ev":45681270887,"fcff":-28367208974,"fcffYield":-0.621,"roe":-1.6515,"revenueGrowth":{"y1":-0.131,"y3":-0.0304,"y5":0.1318},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.439Z"},"price":{"high52w":20738.506,"low52w":2600,"fromHigh":-0.8503,"returns":[{"label":"1개월","value":0.1942},{"label":"3개월","value":-0.2139},{"label":"6개월","value":-0.6814},{"label":"1년","value":-0.8521},{"label":"3년","value":-0.7107},{"label":"5년","value":-0.8561}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":16095117219,"operatingIncome":-12477209002,"netIncome":-25253936582,"controllingNetIncome":-24174434467,"ebitda":-8265579586,"fcff":-14414041441,"cfo":-10990491043,"capex":3761406513,"totalAssets":66456582238,"totalLiabilities":35954117807,"totalEquity":30502464431,"cash":11210017951,"totalDebt":16493044808},{"fiscalYear":2019,"statement":"연결","revenue":9051493564,"operatingIncome":73015626,"netIncome":-2899961780,"controllingNetIncome":-2534166345,"ebitda":2444427346,"fcff":293039262,"cfo":335766536,"capex":42727274,"totalAssets":40535220661,"totalLiabilities":8929667297,"totalEquity":31605553364,"cash":3759559861,"totalDebt":78491363},{"fiscalYear":2020,"statement":"연결","revenue":10174799516,"operatingIncome":-4705423349,"netIncome":-9759845705,"controllingNetIncome":-9759845705,"ebitda":null,"fcff":-14040791025,"cfo":-10771472695,"capex":3495131273,"totalAssets":31816541865,"totalLiabilities":6503217973,"totalEquity":25313323892,"cash":9979465768,"totalDebt":1362698257},{"fiscalYear":2021,"statement":"연결","revenue":16677098599,"operatingIncome":-4439010761,"netIncome":-8361520141,"controllingNetIncome":-8361520141,"ebitda":-951083106,"fcff":-2578428315,"cfo":-1545644944,"capex":1056123654,"totalAssets":23337207688,"totalLiabilities":3417037349,"totalEquity":19920170339,"cash":9037553262,"totalDebt":326680516},{"fiscalYear":2022,"statement":"별도","revenue":20726718540,"operatingIncome":424123177,"netIncome":-2265130271,"controllingNetIncome":null,"ebitda":null,"fcff":521910138,"cfo":2373689378,"capex":1874345061,"totalAssets":27562995189,"totalLiabilities":3641496894,"totalEquity":23921498295,"cash":4914056393,"totalDebt":399475187},{"fiscalYear":2023,"statement":"별도","revenue":27520272873,"operatingIncome":293842758,"netIncome":-1317336656,"controllingNetIncome":null,"ebitda":3066122644,"fcff":-836466259,"cfo":-784388913,"capex":84068897,"totalAssets":25658157819,"totalLiabilities":3241272622,"totalEquity":22416885197,"cash":2862832853,"totalDebt":245085807},{"fiscalYear":2024,"statement":"연결","revenue":21744455014,"operatingIncome":-3220882649,"netIncome":-10367381699,"controllingNetIncome":-10367381699,"ebitda":-1149177437,"fcff":-4637976618,"cfo":-2929610832,"capex":1708365786,"totalAssets":35281055388,"totalLiabilities":14163177911,"totalEquity":21117877477,"cash":7627063892,"totalDebt":7620055504},{"fiscalYear":2025,"statement":"연결","revenue":18896124016,"operatingIncome":-7477162029,"netIncome":-31524469694,"controllingNetIncome":-31466616644,"ebitda":-3858605434,"fcff":-28367208974,"cfo":-8119599828,"capex":20247609146,"totalAssets":69196205413,"totalLiabilities":51931600103,"totalEquity":17264605310,"cash":11483731865,"totalDebt":41004589342}],"quarterly":[{"stockCode":"223310","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":4473158311,"operatingIncome":-2219986713,"netIncome":-15247614794,"prevYearRevenue":5533746118,"prevYearOperatingIncome":-398138383,"prevYearNetIncome":-3783750882,"source":"11014","updatedAt":"2026-08-26T22:35:17.043Z"},{"stockCode":"223310","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":4637643100,"operatingIncome":-2313138672,"netIncome":-14152816401,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:35:17.046Z"},{"stockCode":"223310","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":6241219715,"operatingIncome":-1436729719,"netIncome":-10362302943,"prevYearRevenue":4334573563,"prevYearOperatingIncome":-2125031300,"prevYearNetIncome":-2793421482,"source":"11013","updatedAt":"2026-08-26T22:35:16.523Z"},{"stockCode":"223310","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":3434941216,"operatingIncome":-1640523285,"netIncome":987982821,"prevYearRevenue":3855648484,"prevYearOperatingIncome":-912740239,"prevYearNetIncome":669382983,"source":"11012","updatedAt":"2026-08-26T22:35:16.757Z"}]}