{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/224060","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":"224060","name":"더코디","market":"KOSDAQ","sector":"전자부품 제조업","lastPrice":4180,"marketCap":21571817960,"sharesOutstanding":5160722,"asOf":"2026-09-26T15:09:35.498Z"},"valuation":{"fiscalYear":2025,"per":0.89,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.18,"psr":0.85,"evEbitda":12.98,"ev":66158045656,"fcff":-2394200233,"fcffYield":-0.0362,"roe":0.2285,"revenueGrowth":{"y1":-0.2461,"y3":0.079,"y5":-0.0206},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.440Z"},"price":{"high52w":9890,"low52w":2430,"fromHigh":-0.5774,"returns":[{"label":"1개월","value":0.1643},{"label":"3개월","value":0.2705},{"label":"6개월","value":-0.2113},{"label":"1년","value":0.4242},{"label":"3년","value":-0.4557},{"label":"5년","value":-0.829}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":36581925922,"operatingIncome":-10700583834,"netIncome":-12145462477,"controllingNetIncome":-12109572192,"ebitda":-9751100220,"fcff":-3262800025,"cfo":1376341816,"capex":4854189696,"totalAssets":93910821727,"totalLiabilities":37500204721,"totalEquity":56410617006,"cash":18938811581,"totalDebt":38888896},{"fiscalYear":2019,"statement":"연결","revenue":11785340131,"operatingIncome":-4556375893,"netIncome":6060174036,"controllingNetIncome":6058626423,"ebitda":null,"fcff":-2260796026,"cfo":-2311185098,"capex":364412790,"totalAssets":117030999241,"totalLiabilities":51419285861,"totalEquity":65611713380,"cash":7191274279,"totalDebt":4299463091},{"fiscalYear":2020,"statement":"연결","revenue":28038701982,"operatingIncome":-8628951010,"netIncome":-16524652165,"controllingNetIncome":-12886606107,"ebitda":-8164493553,"fcff":-22774432433,"cfo":-22586427224,"capex":1901641450,"totalAssets":125031016633,"totalLiabilities":49236397397,"totalEquity":75794619236,"cash":7218040636,"totalDebt":30376590891},{"fiscalYear":2021,"statement":"연결","revenue":45359981861,"operatingIncome":-6720448546,"netIncome":-22585744517,"controllingNetIncome":-27109961249,"ebitda":-6453652086,"fcff":-10007450964,"cfo":-10804906464,"capex":288439317,"totalAssets":122493134109,"totalLiabilities":66412562343,"totalEquity":56080571766,"cash":4989854402,"totalDebt":37711590891},{"fiscalYear":2022,"statement":"연결","revenue":20111858404,"operatingIncome":-9020440627,"netIncome":-23496403930,"controllingNetIncome":-14103968352,"ebitda":-5130732408,"fcff":-15846225374,"cfo":-17018662867,"capex":87895800,"totalAssets":93638491363,"totalLiabilities":55669858825,"totalEquity":37968632538,"cash":14440093733,"totalDebt":41985390891},{"fiscalYear":2023,"statement":"연결","revenue":20212268116,"operatingIncome":-10401169534,"netIncome":-13678159844,"controllingNetIncome":-7976440835,"ebitda":null,"fcff":-9322658958,"cfo":-6632235865,"capex":5278662587,"totalAssets":99393118971,"totalLiabilities":67221878409,"totalEquity":32171240562,"cash":11535213760,"totalDebt":30874880000},{"fiscalYear":2024,"statement":"연결","revenue":33516116341,"operatingIncome":-3707153690,"netIncome":-7820775245,"controllingNetIncome":-3482738138,"ebitda":-2958748743,"fcff":-3254944006,"cfo":-5317771378,"capex":486856062,"totalAssets":94050804397,"totalLiabilities":67990333367,"totalEquity":26060471030,"cash":8106933146,"totalDebt":22948768009},{"fiscalYear":2025,"statement":"연결","revenue":25266240903,"operatingIncome":-830924048,"netIncome":-15723843138,"controllingNetIncome":24287946637,"ebitda":5097374547,"fcff":-2394200233,"cfo":-3675886942,"capex":1589224820,"totalAssets":72309703321,"totalLiabilities":61557828624,"totalEquity":10751874697,"cash":6178054724,"totalDebt":50764282420}],"quarterly":[{"stockCode":"224060","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":6404446959,"operatingIncome":-161716570,"netIncome":-770759783,"prevYearRevenue":6653904282,"prevYearOperatingIncome":250515949,"prevYearNetIncome":-781648339,"source":"11014","updatedAt":"2026-08-26T22:35:10.763Z"},{"stockCode":"224060","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":5124845324,"operatingIncome":-931781620,"netIncome":-9701653108,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:35:10.768Z"},{"stockCode":"224060","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":5208932577,"operatingIncome":-3914559608,"netIncome":-3972191219,"prevYearRevenue":6989707244,"prevYearOperatingIncome":108389004,"prevYearNetIncome":-2815398884,"source":"11013","updatedAt":"2026-08-26T22:35:10.234Z"},{"stockCode":"224060","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":5987002912,"operatingIncome":-1065347028,"netIncome":-1744415396,"prevYearRevenue":6747241376,"prevYearOperatingIncome":154184138,"prevYearNetIncome":-2436031363,"source":"11012","updatedAt":"2026-08-26T22:35:10.525Z"}]}