{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/011070","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":"011070","name":"LG이노텍","market":"KOSPI","sector":"전자부품 제조업","lastPrice":542000,"marketCap":12827571994000,"sharesOutstanding":23667107,"asOf":"2026-09-26T15:09:35.304Z"},"valuation":{"fiscalYear":2025,"per":37.59,"perTtm":19.34,"ttmPeriod":"25Q3~26Q2","pbr":2.23,"psr":0.59,"evEbitda":6.54,"ev":13703378994000,"fcff":658129322755,"fcffYield":0.048,"roe":0.0614,"revenueGrowth":{"y1":0.0328,"y3":0.0378,"y5":0.1807},"operatingIncomeGrowth":{"y1":-0.0581,"y3":-0.1944,"y5":-0.0047},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.034Z"},"price":{"high52w":1530000,"low52w":183600,"fromHigh":-0.6458,"returns":[{"label":"1개월","value":-0.1129},{"label":"3개월","value":-0.4178},{"label":"6개월","value":0.6911},{"label":"1년","value":1.8632},{"label":"3년","value":1.2168},{"label":"5년","value":1.5626}]},"dividends":[{"fiscalYear":2025,"dps":1880,"yieldPct":0.7,"payoutPct":13},{"fiscalYear":2024,"dps":2090,"yieldPct":1.3,"payoutPct":11},{"fiscalYear":2023,"dps":2610,"yieldPct":1.1,"payoutPct":10.9},{"fiscalYear":2022,"dps":4150,"yieldPct":1.5,"payoutPct":10},{"fiscalYear":2021,"dps":3000,"yieldPct":0.8,"payoutPct":8},{"fiscalYear":2020,"dps":700,"yieldPct":0.4,"payoutPct":7},{"fiscalYear":2019,"dps":300,"yieldPct":0.2,"payoutPct":6.9},{"fiscalYear":2018,"dps":300,"yieldPct":0.4,"payoutPct":4.4}],"annual":[{"fiscalYear":2015,"statement":"연결","revenue":6138128790832,"operatingIncome":223685061786,"netIncome":95091926212,"controllingNetIncome":95091926212,"ebitda":754736640733,"fcff":396427776150,"cfo":678363246058,"capex":317564440769,"totalAssets":3914337673220,"totalLiabilities":2149282679311,"totalEquity":1765054993909,"cash":360286222060,"totalDebt":1064339944814},{"fiscalYear":2016,"statement":"연결","revenue":5754565528569,"operatingIncome":104825998022,"netIncome":4952969520,"controllingNetIncome":4952969520,"ebitda":359891125562,"fcff":-23353349483,"cfo":331792630147,"capex":375433177557,"totalAssets":4323719057894,"totalLiabilities":2545243040452,"totalEquity":1778476017442,"cash":341278115664,"totalDebt":1081292822219},{"fiscalYear":2017,"statement":"연결","revenue":7641360524432,"operatingIncome":296491317621,"netIncome":174778425636,"controllingNetIncome":174778425636,"ebitda":null,"fcff":-392977038865,"cfo":445980000789,"capex":862899848495,"totalAssets":5877488986552,"totalLiabilities":3926706308999,"totalEquity":1950782677553,"cash":369533001331,"totalDebt":1502623221551},{"fiscalYear":2018,"statement":"연결","revenue":7982103642672,"operatingIncome":263517409591,"netIncome":163100029199,"controllingNetIncome":163099998728,"ebitda":1344303677734,"fcff":-396821644328,"cfo":1062343411816,"capex":1504140799584,"totalAssets":5756067240947,"totalLiabilities":3637832042030,"totalEquity":2118235198917,"cash":621247370687,"totalDebt":2126749383611},{"fiscalYear":2019,"statement":"연결","revenue":8302068230724,"operatingIncome":403129277832,"netIncome":102300470956,"controllingNetIncome":102302472637,"ebitda":1181703942213,"fcff":228090674990,"cfo":769041422028,"capex":582317318205,"totalAssets":5770780509572,"totalLiabilities":3566176252062,"totalEquity":2204604257510,"cash":799575276871,"totalDebt":1929424200884},{"fiscalYear":2020,"statement":"연결","revenue":9541789540547,"operatingIncome":681019009060,"netIncome":236127867008,"controllingNetIncome":330897692322,"ebitda":1920848978925,"fcff":132057536690,"cfo":950268413751,"capex":856021536912,"totalAssets":6038600271628,"totalLiabilities":3610912434530,"totalEquity":2427687837098,"cash":694606987268,"totalDebt":1737454928305},{"fiscalYear":2021,"statement":"연결","revenue":14945609219058,"operatingIncome":1264223240881,"netIncome":888282436433,"controllingNetIncome":878914485603,"ebitda":1559066922946,"fcff":111285190269,"cfo":1177629168876,"capex":1097225520442,"totalAssets":7741352841297,"totalLiabilities":4427146647365,"totalEquity":3314206193932,"cash":565874458592,"totalDebt":1503257315323},{"fiscalYear":2022,"statement":"연결","revenue":19589409483381,"operatingIncome":1271751532028,"netIncome":979848640817,"controllingNetIncome":976863035583,"ebitda":2066530635050,"fcff":-238483201727,"cfo":1514999766762,"capex":1798722822885,"totalAssets":9793617826430,"totalLiabilities":5527824867091,"totalEquity":4265792959339,"cash":577908207202,"totalDebt":2026470484623},{"fiscalYear":2023,"statement":"연결","revenue":20605290000000,"operatingIncome":830824000000,"netIncome":565201000000,"controllingNetIncome":565201000000,"ebitda":1961077000000,"fcff":306346650316,"cfo":2104064000000,"capex":1882915000000,"totalAssets":11204306000000,"totalLiabilities":6489731000000,"totalEquity":4714575000000,"cash":1389646000000,"totalDebt":570768000000},{"fiscalYear":2024,"statement":"연결","revenue":21200755000000,"operatingIncome":706043000000,"netIncome":449274000000,"controllingNetIncome":449274000000,"ebitda":2025837000000,"fcff":254592562166,"cfo":1110059000000,"capex":948553000000,"totalAssets":11378212000000,"totalLiabilities":6024347000000,"totalEquity":5353865000000,"cash":1329386000000,"totalDebt":707118000000},{"fiscalYear":2025,"statement":"연결","revenue":21896603000000,"operatingIncome":665007000000,"netIncome":341262000000,"controllingNetIncome":341262000000,"ebitda":2095211000000,"fcff":658129322755,"cfo":1331402000000,"capex":754528000000,"totalAssets":11930883000000,"totalLiabilities":6167829000000,"totalEquity":5763054000000,"cash":1406403000000,"totalDebt":2282210000000}],"quarterly":[{"stockCode":"011070","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":5369431000000,"operatingIncome":203749000000,"netIncome":128389000000,"prevYearRevenue":5685059000000,"prevYearOperatingIncome":130431000000,"prevYearNetIncome":104999000000,"source":"11014","updatedAt":"2026-08-26T22:18:59.507Z"},{"stockCode":"011070","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":7609756000000,"operatingIncome":324750000000,"netIncome":135937000000,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:18:59.511Z"},{"stockCode":"011070","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":5534835000000,"operatingIncome":295320000000,"netIncome":229143000000,"prevYearRevenue":4982840000000,"prevYearOperatingIncome":125117000000,"prevYearNetIncome":85613000000,"source":"11013","updatedAt":"2026-08-26T22:18:58.996Z"},{"stockCode":"011070","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":5527241000000,"operatingIncome":245754000000,"netIncome":169667000000,"prevYearRevenue":3934575000000,"prevYearOperatingIncome":11392000000,"prevYearNetIncome":-8677000000,"source":"11012","updatedAt":"2026-08-26T22:18:59.269Z"}]}