{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/290670","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":"290670","name":"대보마그네틱","market":"KOSDAQ","sector":"기타 전기장비 제조업","lastPrice":5380,"marketCap":42274210800,"sharesOutstanding":7857660,"asOf":"2026-09-26T15:09:35.523Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":2.35,"psr":1.62,"evEbitda":2.24,"ev":38606307535,"fcff":-300354591,"fcffYield":-0.0078,"roe":-1.0032,"revenueGrowth":{"y1":-0.0791,"y3":-0.3778,"y5":0.106},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.513Z"},"price":{"high52w":18580,"low52w":4100,"fromHigh":-0.7104,"returns":[{"label":"1개월","value":0.0591},{"label":"3개월","value":0.2497},{"label":"6개월","value":-0.5413},{"label":"1년","value":-0.6318},{"label":"3년","value":-0.8454},{"label":"5년","value":-0.8329}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":20620188221,"operatingIncome":4202719408,"netIncome":3405284563,"controllingNetIncome":null,"ebitda":4331694051,"fcff":2729493042,"cfo":3356793124,"capex":633917700,"totalAssets":37073363455,"totalLiabilities":7363634836,"totalEquity":29709728619,"cash":1497956840,"totalDebt":200000000},{"fiscalYear":2019,"statement":"별도","revenue":23870074916,"operatingIncome":4651796183,"netIncome":3825057866,"controllingNetIncome":null,"ebitda":null,"fcff":-3180695269,"cfo":1698421118,"capex":4882921460,"totalAssets":62215458470,"totalLiabilities":27060226317,"totalEquity":35155232153,"cash":1837020937,"totalDebt":200000000},{"fiscalYear":2020,"statement":"별도","revenue":15797067814,"operatingIncome":-1249572288,"netIncome":-1163261956,"controllingNetIncome":null,"ebitda":-603746234,"fcff":-9661636438,"cfo":3163158102,"capex":12827376746,"totalAssets":64661133777,"totalLiabilities":21038791783,"totalEquity":43622341994,"cash":23648642202,"totalDebt":12914608015},{"fiscalYear":2021,"statement":"별도","revenue":42919554645,"operatingIncome":5759535913,"netIncome":5049756684,"controllingNetIncome":null,"ebitda":7484952115,"fcff":-6059898179,"cfo":1715216214,"capex":7777475789,"totalAssets":69231133539,"totalLiabilities":10596511517,"totalEquity":58634622022,"cash":8784029528,"totalDebt":0},{"fiscalYear":2022,"statement":"연결","revenue":108560097334,"operatingIncome":26508416585,"netIncome":21887204023,"controllingNetIncome":21887204023,"ebitda":27022947538,"fcff":10109187161,"cfo":14174413369,"capex":4131322980,"totalAssets":100953168260,"totalLiabilities":21304632203,"totalEquity":79648536057,"cash":37363792643,"totalDebt":6554919258},{"fiscalYear":2023,"statement":"연결","revenue":39999530917,"operatingIncome":126782002,"netIncome":-8197570773,"controllingNetIncome":-8197570773,"ebitda":12475041431,"fcff":-28100478593,"cfo":-186002698,"capex":28089873304,"totalAssets":98122302741,"totalLiabilities":28424068260,"totalEquity":69698234481,"cash":9679259952,"totalDebt":1378062401},{"fiscalYear":2024,"statement":"연결","revenue":28393852143,"operatingIncome":-9797081300,"netIncome":-15756810425,"controllingNetIncome":-15756810425,"ebitda":-3790120437,"fcff":-4867164158,"cfo":-903114784,"capex":4075783859,"totalAssets":82075738955,"totalLiabilities":29274470576,"totalEquity":52801268379,"cash":2624736250,"totalDebt":61673121},{"fiscalYear":2025,"statement":"연결","revenue":26147290618,"operatingIncome":-10443217543,"netIncome":-35500569163,"controllingNetIncome":-35500569163,"ebitda":17200154026,"fcff":-300354591,"cfo":1321237364,"capex":1775209517,"totalAssets":47498260722,"totalLiabilities":29522562910,"totalEquity":17975697812,"cash":3716987810,"totalDebt":49084545}],"quarterly":[{"stockCode":"290670","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":5764927770,"operatingIncome":-1880618421,"netIncome":-1727606939,"prevYearRevenue":5687876708,"prevYearOperatingIncome":-3942404969,"prevYearNetIncome":-4097140289,"source":"11014","updatedAt":"2026-08-26T22:32:06.723Z"},{"stockCode":"290670","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":4607046598,"operatingIncome":-4532430207,"netIncome":-29566736453,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:32:06.726Z"},{"stockCode":"290670","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":1139270067,"operatingIncome":-1860609709,"netIncome":-1867965182,"prevYearRevenue":13743665256,"prevYearOperatingIncome":-1223716066,"prevYearNetIncome":-534828477,"source":"11013","updatedAt":"2026-08-26T22:32:06.200Z"},{"stockCode":"290670","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":2309644585,"operatingIncome":-2077415848,"netIncome":-2289985095,"prevYearRevenue":2031650994,"prevYearOperatingIncome":-2806452849,"prevYearNetIncome":-3375711944,"source":"11012","updatedAt":"2026-08-26T22:32:06.431Z"}]}