{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/308170","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":"308170","name":"씨티알모빌리티","market":"KOSPI","sector":"자동차 신품 부품 제조업","lastPrice":3380,"marketCap":29101800000,"sharesOutstanding":8610000,"asOf":"2026-09-26T15:09:35.530Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.33,"psr":0.06,"evEbitda":1,"ev":20203179409,"fcff":-13035769257,"fcffYield":-0.6452,"roe":-0.0407,"revenueGrowth":{"y1":0.0675,"y3":0.0294,"y5":0.0781},"operatingIncomeGrowth":{"y1":0.4833,"y3":null,"y5":-0.0152},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.332Z"},"price":{"high52w":9090,"low52w":2900,"fromHigh":-0.6282,"returns":[{"label":"1개월","value":-0.0611},{"label":"3개월","value":0.1655},{"label":"6개월","value":-0.3424},{"label":"1년","value":-0.324},{"label":"3년","value":-0.73},{"label":"5년","value":-0.8511}]},"dividends":[{"fiscalYear":2025,"dps":0,"yieldPct":0,"payoutPct":0},{"fiscalYear":2024,"dps":0,"yieldPct":0,"payoutPct":0},{"fiscalYear":2023,"dps":0,"yieldPct":0,"payoutPct":0},{"fiscalYear":2022,"dps":0,"yieldPct":0,"payoutPct":0},{"fiscalYear":2021,"dps":0,"yieldPct":0,"payoutPct":0},{"fiscalYear":2020,"dps":0,"yieldPct":0,"payoutPct":0},{"fiscalYear":2019,"dps":0,"yieldPct":0,"payoutPct":0},{"fiscalYear":2018,"dps":0,"yieldPct":0,"payoutPct":0}],"annual":[{"fiscalYear":2019,"statement":"연결","revenue":292052529479,"operatingIncome":10298111438,"netIncome":5125839877,"controllingNetIncome":5125839877,"ebitda":26299804691,"fcff":11166706214,"cfo":20128652031,"capex":11356806040,"totalAssets":235415923333,"totalLiabilities":137676497872,"totalEquity":97739425461,"cash":1019944009,"totalDebt":6844593295},{"fiscalYear":2020,"statement":"연결","revenue":316826531025,"operatingIncome":6277958017,"netIncome":6930364249,"controllingNetIncome":6930364249,"ebitda":23232278139,"fcff":-23942199092,"cfo":27270858562,"capex":52843340689,"totalAssets":272332923612,"totalLiabilities":167548495575,"totalEquity":104784428037,"cash":639132745,"totalDebt":2415000467},{"fiscalYear":2021,"statement":"연결","revenue":368434976308,"operatingIncome":3572849129,"netIncome":1427457546,"controllingNetIncome":1427457546,"ebitda":19380328316,"fcff":-11901126459,"cfo":7631726696,"capex":21164954851,"totalAssets":278103877334,"totalLiabilities":180182555781,"totalEquity":97921321553,"cash":4122366012,"totalDebt":389484108},{"fiscalYear":2022,"statement":"연결","revenue":423096556243,"operatingIncome":-736093949,"netIncome":1128714129,"controllingNetIncome":1128714129,"ebitda":15201068462,"fcff":-12339567314,"cfo":1923836512,"capex":17846416224,"totalAssets":297367187504,"totalLiabilities":193518912705,"totalEquity":103848274799,"cash":6817945956,"totalDebt":287537278},{"fiscalYear":2023,"statement":"연결","revenue":444173625905,"operatingIncome":524576905,"netIncome":-16910739183,"controllingNetIncome":-16910739183,"ebitda":16288706139,"fcff":-11127667814,"cfo":4249896121,"capex":20645041653,"totalAssets":298099917787,"totalLiabilities":212995835832,"totalEquity":85104081955,"cash":3396369460,"totalDebt":1088209664},{"fiscalYear":2024,"statement":"연결","revenue":432271164941,"operatingIncome":3919580993,"netIncome":-16607105965,"controllingNetIncome":-16607105965,"ebitda":18830960873,"fcff":-12631497426,"cfo":13197086526,"capex":31658435269,"totalAssets":296260020201,"totalLiabilities":224708968630,"totalEquity":71551051571,"cash":1972090081,"totalDebt":723217162},{"fiscalYear":2025,"statement":"연결","revenue":461459309070,"operatingIncome":5813747117,"netIncome":-3232065564,"controllingNetIncome":-3232065564,"ebitda":20150272098,"fcff":-13035769257,"cfo":4519389769,"capex":23467911893,"totalAssets":334481552565,"totalLiabilities":247283326679,"totalEquity":87198225886,"cash":9381730318,"totalDebt":483109727}],"quarterly":[{"stockCode":"308170","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":114575822247,"operatingIncome":1400729768,"netIncome":-792291078,"prevYearRevenue":105722858586,"prevYearOperatingIncome":1153838059,"prevYearNetIncome":-1021408117,"source":"11014","updatedAt":"2026-08-26T22:32:59.928Z"},{"stockCode":"308170","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":108032758105,"operatingIncome":1308185032,"netIncome":-695272541,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:32:59.932Z"},{"stockCode":"308170","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":109524446492,"operatingIncome":324229172,"netIncome":-1905088800,"prevYearRevenue":115410175493,"prevYearOperatingIncome":982056419,"prevYearNetIncome":-1088470846,"source":"11013","updatedAt":"2026-08-26T22:32:59.433Z"},{"stockCode":"308170","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":114177568556,"operatingIncome":1245745007,"netIncome":-867662291,"prevYearRevenue":123440553225,"prevYearOperatingIncome":2122775898,"prevYearNetIncome":-656031099,"source":"11012","updatedAt":"2026-08-26T22:32:59.683Z"}]}