{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/250060","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":"250060","name":"모비스","market":"KOSDAQ","sector":"컴퓨터 프로그래밍, 시스템 통합 및 관리업","lastPrice":3035,"marketCap":97639937990,"sharesOutstanding":32171314,"asOf":"2026-09-26T15:09:35.507Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":2.91,"psr":19.15,"evEbitda":null,"ev":66112647510,"fcff":-2787723282,"fcffYield":-0.0422,"roe":-0.0325,"revenueGrowth":{"y1":0.0142,"y3":-0.3624,"y5":-0.1817},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.412Z"},"price":{"high52w":7720,"low52w":2280,"fromHigh":-0.6069,"returns":[{"label":"1개월","value":0.0117},{"label":"3개월","value":0.1518},{"label":"6개월","value":-0.3203},{"label":"1년","value":0.1431},{"label":"3년","value":-0.439},{"label":"5년","value":0.249}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":2496631788,"operatingIncome":-1473148383,"netIncome":-353742229,"controllingNetIncome":-333989732,"ebitda":-1168482449,"fcff":-3587594999,"cfo":-314906725,"capex":3313222199,"totalAssets":27598719417,"totalLiabilities":3171369920,"totalEquity":24427349497,"cash":7085497595,"totalDebt":2000000000},{"fiscalYear":2019,"statement":"연결","revenue":12147693467,"operatingIncome":-1726108836,"netIncome":-559610514,"controllingNetIncome":-587634285,"ebitda":null,"fcff":-648708863,"cfo":-583547523,"capex":114857316,"totalAssets":42509164444,"totalLiabilities":8943978061,"totalEquity":33565186383,"cash":4771341340,"totalDebt":2010000000},{"fiscalYear":2020,"statement":"연결","revenue":13892032124,"operatingIncome":-393202243,"netIncome":123072027,"controllingNetIncome":-1443206345,"ebitda":336894712,"fcff":2384358029,"cfo":2457121477,"capex":110326570,"totalAssets":47066275024,"totalLiabilities":13666738121,"totalEquity":33399536903,"cash":14269940282,"totalDebt":350809336},{"fiscalYear":2021,"statement":"연결","revenue":15214261971,"operatingIncome":-1332166535,"netIncome":-1617697833,"controllingNetIncome":-2237324599,"ebitda":-639770913,"fcff":-2513532160,"cfo":-1458319523,"capex":1103491255,"totalAssets":69920277056,"totalLiabilities":18214537897,"totalEquity":51705739159,"cash":19189179685,"totalDebt":359558624},{"fiscalYear":2022,"statement":"연결","revenue":19665103949,"operatingIncome":-4014750237,"netIncome":-6195299857,"controllingNetIncome":-5758942944,"ebitda":null,"fcff":-3710324373,"cfo":-2095765944,"capex":1674635520,"totalAssets":77277817789,"totalLiabilities":32761774365,"totalEquity":44516043424,"cash":13535527367,"totalDebt":747028195},{"fiscalYear":2023,"statement":"연결","revenue":19082389118,"operatingIncome":-6515719573,"netIncome":-4263808173,"controllingNetIncome":-384781964,"ebitda":-5121084384,"fcff":-5499245985,"cfo":-4799645687,"capex":703877689,"totalAssets":58660740692,"totalLiabilities":19851769776,"totalEquity":38808970916,"cash":9730644356,"totalDebt":744739146},{"fiscalYear":2024,"statement":"별도","revenue":5026430528,"operatingIncome":-2393806350,"netIncome":9221357607,"controllingNetIncome":-6485258611,"ebitda":13380744585,"fcff":-1041565195,"cfo":-950084875,"capex":139265702,"totalAssets":50143203362,"totalLiabilities":15064285787,"totalEquity":35078917575,"cash":41670726107,"totalDebt":6208869653},{"fiscalYear":2025,"statement":"별도","revenue":5097704071,"operatingIncome":-2935210411,"netIncome":-1052600280,"controllingNetIncome":-1117197053,"ebitda":-2807534564,"fcff":-2787723282,"cfo":-2610011577,"capex":225782140,"totalAssets":39941573110,"totalLiabilities":6341256757,"totalEquity":33600316353,"cash":32909460968,"totalDebt":1382170488}],"quarterly":[{"stockCode":"250060","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":895883830,"operatingIncome":-534820047,"netIncome":1009082352,"prevYearRevenue":1268120514,"prevYearOperatingIncome":-706410742,"prevYearNetIncome":-1525635678,"source":"11014","updatedAt":"2026-08-26T22:27:39.685Z"},{"stockCode":"250060","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":1264826072,"operatingIncome":-1250702457,"netIncome":-1666126926,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:27:39.688Z"},{"stockCode":"250060","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":1042323523,"operatingIncome":-542819667,"netIncome":-467008665,"prevYearRevenue":1245422414,"prevYearOperatingIncome":-600971558,"prevYearNetIncome":-164128305,"source":"11013","updatedAt":"2026-08-26T22:27:39.151Z"},{"stockCode":"250060","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":401341803,"operatingIncome":-693663904,"netIncome":-489322777,"prevYearRevenue":1691571755,"prevYearOperatingIncome":-548716349,"prevYearNetIncome":-231427401,"source":"11012","updatedAt":"2026-08-26T22:27:39.401Z"}]}