{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/368970","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":"368970","name":"오에스피","market":"KOSDAQ","sector":"동물용 사료 및 조제식품 제조업","lastPrice":2810,"marketCap":31583607580,"sharesOutstanding":11239718,"asOf":"2026-09-26T15:09:35.555Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":1,"psr":1.24,"evEbitda":38.05,"ev":38612812488,"fcff":1238245209,"fcffYield":0.0321,"roe":-0.0973,"revenueGrowth":{"y1":-0.1624,"y3":0.1475,"y5":null},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.899Z"},"price":{"high52w":3905.818,"low52w":1693,"fromHigh":-0.2806,"returns":[{"label":"1개월","value":0.1832},{"label":"3개월","value":0.3641},{"label":"6개월","value":0.0331},{"label":"1년","value":-0.2632},{"label":"3년","value":-0.6854},{"label":"5년","value":null}]},"dividends":[],"annual":[{"fiscalYear":2022,"statement":"별도","revenue":16800325318,"operatingIncome":1093401408,"netIncome":1101244202,"controllingNetIncome":null,"ebitda":1501127744,"fcff":481838622,"cfo":895790317,"capex":465568721,"totalAssets":37421464271,"totalLiabilities":2770704550,"totalEquity":34650759721,"cash":16445371402,"totalDebt":1862267345},{"fiscalYear":2023,"statement":"연결","revenue":35169415925,"operatingIncome":2043258903,"netIncome":128423183,"controllingNetIncome":-367978647,"ebitda":null,"fcff":160181522,"cfo":1362212286,"capex":1601479763,"totalAssets":71388181046,"totalLiabilities":27063322459,"totalEquity":44324858587,"cash":13188966584,"totalDebt":15662940441},{"fiscalYear":2024,"statement":"연결","revenue":30309336262,"operatingIncome":-58743717,"netIncome":2654475562,"controllingNetIncome":2350084406,"ebitda":2120512609,"fcff":-4562987118,"cfo":3231381633,"capex":8061316587,"totalAssets":71080326137,"totalLiabilities":22956186760,"totalEquity":48124139377,"cash":11997856452,"totalDebt":18194687570},{"fiscalYear":2025,"statement":"연결","revenue":25387451457,"operatingIncome":-1275994252,"netIncome":-3277521436,"controllingNetIncome":-3294036512,"ebitda":1014773957,"fcff":1238245209,"cfo":2517394676,"capex":2036372799,"totalAssets":65669212452,"totalLiabilities":22087484375,"totalEquity":43581728077,"cash":9030077336,"totalDebt":16059282244}],"quarterly":[{"stockCode":"368970","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":6448556165,"operatingIncome":-491426104,"netIncome":-705611665,"prevYearRevenue":6104029405,"prevYearOperatingIncome":-757703418,"prevYearNetIncome":-906210785,"source":"11014","updatedAt":"2026-08-26T22:33:44.770Z"},{"stockCode":"368970","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":6560575382,"operatingIncome":88096,"netIncome":-1354371467,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:33:44.773Z"},{"stockCode":"368970","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":7195439765,"operatingIncome":454405523,"netIncome":-250312312,"prevYearRevenue":6420923862,"prevYearOperatingIncome":-480291646,"prevYearNetIncome":-391754431,"source":"11013","updatedAt":"2026-08-26T22:33:44.246Z"},{"stockCode":"368970","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":6945294086,"operatingIncome":474321372,"netIncome":480519632,"prevYearRevenue":5957396048,"prevYearOperatingIncome":-304364598,"prevYearNetIncome":-825783873,"source":"11012","updatedAt":"2026-08-26T22:33:44.481Z"}]}