{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/004920","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":"004920","name":"씨아이테크","market":"KOSPI","sector":"영상 및 음향기기 제조업","lastPrice":907,"marketCap":47327143904,"sharesOutstanding":52179872,"asOf":"2026-09-26T15:09:35.275Z"},"valuation":{"fiscalYear":2025,"per":3.24,"perTtm":2.73,"ttmPeriod":"25Q3~26Q2","pbr":0.65,"psr":1.14,"evEbitda":6.07,"ev":59587082965,"fcff":-1365660064,"fcffYield":-0.0229,"roe":0.2284,"revenueGrowth":{"y1":-0.1262,"y3":-0.0993,"y5":-0.0456},"operatingIncomeGrowth":{"y1":null,"y3":0.5041,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.323Z"},"price":{"high52w":1446,"low52w":906,"fromHigh":-0.3728,"returns":[{"label":"1개월","value":-0.0131},{"label":"3개월","value":-0.0382},{"label":"6개월","value":-0.1625},{"label":"1년","value":-0.3231},{"label":"3년","value":-0.5226},{"label":"5년","value":-0.2113}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":32283987279,"operatingIncome":-1970683082,"netIncome":-3028912686,"controllingNetIncome":-2490437615,"ebitda":-547004541,"fcff":-1867664461,"cfo":-499829145,"capex":1508522952,"totalAssets":42991097090,"totalLiabilities":18743198927,"totalEquity":24247898163,"cash":7358308498,"totalDebt":2500975668},{"fiscalYear":2019,"statement":"연결","revenue":40719367554,"operatingIncome":-3122915749,"netIncome":-4561923777,"controllingNetIncome":-4287254026,"ebitda":5950567998,"fcff":-1104468983,"cfo":-241831375,"capex":868980762,"totalAssets":56095818486,"totalLiabilities":24795380765,"totalEquity":31300437721,"cash":4048820325,"totalDebt":5934914506},{"fiscalYear":2020,"statement":"연결","revenue":52331961588,"operatingIncome":-2532718293,"netIncome":-4705773543,"controllingNetIncome":-4692067646,"ebitda":-1359042574,"fcff":-599342104,"cfo":-106468374,"capex":1179332816,"totalAssets":75094282849,"totalLiabilities":42371691368,"totalEquity":32722591481,"cash":4048732722,"totalDebt":7796943957},{"fiscalYear":2021,"statement":"연결","revenue":47230072502,"operatingIncome":871731347,"netIncome":-6235930125,"controllingNetIncome":-6310819169,"ebitda":1896092050,"fcff":-3985224926,"cfo":-3648266232,"capex":877579914,"totalAssets":79538624907,"totalLiabilities":31715497061,"totalEquity":47823127846,"cash":7913892476,"totalDebt":7429970718},{"fiscalYear":2022,"statement":"연결","revenue":56721432617,"operatingIncome":588292963,"netIncome":-657667869,"controllingNetIncome":-650905529,"ebitda":null,"fcff":-566297917,"cfo":-286215693,"capex":1008056748,"totalAssets":94704398209,"totalLiabilities":41507587354,"totalEquity":53196810855,"cash":8588310793,"totalDebt":26429533609},{"fiscalYear":2023,"statement":"연결","revenue":57050887121,"operatingIncome":-7112247389,"netIncome":-8133912644,"controllingNetIncome":-8129874197,"ebitda":null,"fcff":-7512047089,"cfo":-7455923149,"capex":1174461942,"totalAssets":90579937958,"totalLiabilities":35659255979,"totalEquity":54920681979,"cash":6223562497,"totalDebt":20636113911},{"fiscalYear":2024,"statement":"연결","revenue":47436608009,"operatingIncome":-2049221072,"netIncome":-89010303,"controllingNetIncome":-94027217,"ebitda":-1667707824,"fcff":-36178763,"cfo":1493659092,"capex":2801870483,"totalAssets":91803642408,"totalLiabilities":37027166960,"totalEquity":54776475448,"cash":5211302265,"totalDebt":22449288168},{"fiscalYear":2025,"statement":"연결","revenue":41449800518,"operatingIncome":2001735146,"netIncome":14619113907,"controllingNetIncome":14619020696,"ebitda":9813899812,"fcff":-1365660064,"cfo":3155468602,"capex":5450566276,"totalAssets":126953652884,"totalLiabilities":53719748525,"totalEquity":73233904359,"cash":7389592337,"totalDebt":19649531398}],"quarterly":[{"stockCode":"004920","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":12053616428,"operatingIncome":-509444413,"netIncome":-692343867,"prevYearRevenue":11119159349,"prevYearOperatingIncome":-68130950,"prevYearNetIncome":2626125990,"source":"11014","updatedAt":"2026-08-26T22:31:08.256Z"},{"stockCode":"004920","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":42322190,"operatingIncome":1608354500,"netIncome":14172858551,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:31:08.259Z"},{"stockCode":"004920","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":6585341423,"operatingIncome":-1548377843,"netIncome":6920718085,"prevYearRevenue":13392942865,"prevYearOperatingIncome":-72632644,"prevYearNetIncome":281966910,"source":"11013","updatedAt":"2026-08-26T22:31:07.715Z"},{"stockCode":"004920","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":5095101904,"operatingIncome":-1699024053,"netIncome":-3089617740,"prevYearRevenue":11923073165,"prevYearOperatingIncome":956933522,"prevYearNetIncome":856632313,"source":"11012","updatedAt":"2026-08-26T22:31:08.015Z"}]}