{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/361390","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":"361390","name":"제노코","market":"KOSDAQ","sector":"통신 및 방송 장비 제조업","lastPrice":12840,"marketCap":125015132040,"sharesOutstanding":9736381,"asOf":"2026-09-26T15:09:35.552Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":2.41,"psr":2.1,"evEbitda":304.06,"ev":114030344182,"fcff":-21142522673,"fcffYield":-0.1854,"roe":-0.0493,"revenueGrowth":{"y1":0.0493,"y3":0.0555,"y5":0.1183},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.987Z"},"price":{"high52w":35400,"low52w":10110,"fromHigh":-0.6373,"returns":[{"label":"1개월","value":0.0199},{"label":"3개월","value":0.0465},{"label":"6개월","value":-0.6331},{"label":"1년","value":-0.227},{"label":"3년","value":-0.1695},{"label":"5년","value":-0.5373}]},"dividends":[{"fiscalYear":2023,"dps":50,"yieldPct":0.3,"payoutPct":null},{"fiscalYear":2022,"dps":50,"yieldPct":0.25,"payoutPct":null},{"fiscalYear":2021,"dps":50,"yieldPct":0.17,"payoutPct":null}],"annual":[{"fiscalYear":2020,"statement":"별도","revenue":34089085736,"operatingIncome":2498825136,"netIncome":1690995878,"controllingNetIncome":null,"ebitda":3347396912,"fcff":6297485315,"cfo":6384624180,"capex":170765759,"totalAssets":28671898274,"totalLiabilities":20472163968,"totalEquity":8199734306,"cash":10813418266,"totalDebt":2828300422},{"fiscalYear":2021,"statement":"별도","revenue":45639344424,"operatingIncome":4284777299,"netIncome":5843873560,"controllingNetIncome":null,"ebitda":4695239822,"fcff":-20584552657,"cfo":26611442,"capex":20722017145,"totalAssets":63136726726,"totalLiabilities":31930862517,"totalEquity":31205864209,"cash":11083467491,"totalDebt":12709920628},{"fiscalYear":2022,"statement":"별도","revenue":50704825056,"operatingIncome":3151122885,"netIncome":2715633173,"controllingNetIncome":null,"ebitda":4670558451,"fcff":7966141354,"cfo":10217551979,"capex":2444815151,"totalAssets":63349152361,"totalLiabilities":29534680770,"totalEquity":33814471591,"cash":17267160053,"totalDebt":5539011736},{"fiscalYear":2023,"statement":"별도","revenue":55112129394,"operatingIncome":1151079040,"netIncome":1654812600,"controllingNetIncome":null,"ebitda":2700661037,"fcff":-3935710040,"cfo":-3563847722,"capex":550741974,"totalAssets":66250551718,"totalLiabilities":31410243198,"totalEquity":34840308520,"cash":14224263319,"totalDebt":3096660529},{"fiscalYear":2024,"statement":"별도","revenue":56830559488,"operatingIncome":-2170629177,"netIncome":-3088385160,"controllingNetIncome":null,"ebitda":399825954,"fcff":8242970719,"cfo":12150948568,"capex":4130648121,"totalAssets":87289516128,"totalLiabilities":52976676086,"totalEquity":34312840042,"cash":32299466641,"totalDebt":17241282610},{"fiscalYear":2025,"statement":"별도","revenue":59631313389,"operatingIncome":-2085761459,"netIncome":-2120342406,"controllingNetIncome":null,"ebitda":375027553,"fcff":-21142522673,"cfo":-19821767171,"capex":1333417489,"totalAssets":87633193752,"totalLiabilities":35856680655,"totalEquity":51776513097,"cash":29595673242,"totalDebt":18610885384}],"quarterly":[{"stockCode":"361390","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":17916803345,"operatingIncome":378001295,"netIncome":308909392,"prevYearRevenue":18330631920,"prevYearOperatingIncome":-1193633458,"prevYearNetIncome":-1692821596,"source":"11014","updatedAt":"2026-08-26T22:26:37.255Z"},{"stockCode":"361390","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":17196403565,"operatingIncome":-194844010,"netIncome":-565280039,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:26:37.257Z"},{"stockCode":"361390","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":11583588220,"operatingIncome":-1231949158,"netIncome":-816282823,"prevYearRevenue":10537198930,"prevYearOperatingIncome":-871646610,"prevYearNetIncome":-1017872456,"source":"11013","updatedAt":"2026-08-26T22:26:36.720Z"},{"stockCode":"361390","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":10856051795,"operatingIncome":-695873467,"netIncome":193180043,"prevYearRevenue":13980907549,"prevYearOperatingIncome":-1397272134,"prevYearNetIncome":-846099303,"source":"11012","updatedAt":"2026-08-26T22:26:36.995Z"}]}