{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/019540","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":"019540","name":"일지테크","market":"KOSDAQ","sector":"자동차 신품 부품 제조업","lastPrice":5000,"marketCap":67567500000,"sharesOutstanding":13513500,"asOf":"2026-09-26T15:09:35.327Z"},"valuation":{"fiscalYear":2025,"per":1.48,"perTtm":1.41,"ttmPeriod":"25Q3~26Q2","pbr":0.35,"psr":0.08,"evEbitda":1.64,"ev":182683541846,"fcff":72750395800,"fcffYield":0.3982,"roe":0.267,"revenueGrowth":{"y1":0.1291,"y3":0.5511,"y5":0.3486},"operatingIncomeGrowth":{"y1":0.9645,"y3":3.271,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.462Z"},"price":{"high52w":7760,"low52w":3775,"fromHigh":-0.3557,"returns":[{"label":"1개월","value":-0.0826},{"label":"3개월","value":-0.0654},{"label":"6개월","value":-0.1922},{"label":"1년","value":0.2804},{"label":"3년","value":0.0718},{"label":"5년","value":0.2034}]},"dividends":[{"fiscalYear":2025,"dps":150,"yieldPct":3.6,"payoutPct":4.33},{"fiscalYear":2024,"dps":100,"yieldPct":2.8,"payoutPct":5.87},{"fiscalYear":2023,"dps":100,"yieldPct":2.6,"payoutPct":4.09},{"fiscalYear":2018,"dps":25,"yieldPct":null,"payoutPct":null},{"fiscalYear":2017,"dps":70,"yieldPct":null,"payoutPct":11.33}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":228507868755,"operatingIncome":1493492457,"netIncome":-3448334217,"controllingNetIncome":-3448334217,"ebitda":40680171664,"fcff":12548902404,"cfo":53329200042,"capex":42872496156,"totalAssets":344835984815,"totalLiabilities":221993555207,"totalEquity":122842429608,"cash":25101422602,"totalDebt":107071070303},{"fiscalYear":2019,"statement":"연결","revenue":191126790633,"operatingIncome":-14582282150,"netIncome":-4279362085,"controllingNetIncome":-4279362085,"ebitda":25085977774,"fcff":-17359608944,"cfo":31621002981,"capex":50839878771,"totalAssets":349635527584,"totalLiabilities":230655528836,"totalEquity":118979998748,"cash":11495957281,"totalDebt":105131639511},{"fiscalYear":2020,"statement":"연결","revenue":191662429196,"operatingIncome":-9153724225,"netIncome":-12613313641,"controllingNetIncome":-12613313641,"ebitda":29565499919,"fcff":-11743086946,"cfo":18506769072,"capex":34345371776,"totalAssets":355905991893,"totalLiabilities":248839796665,"totalEquity":107066195228,"cash":10589964919,"totalDebt":108645946006},{"fiscalYear":2021,"statement":"연결","revenue":195847448312,"operatingIncome":-5261187438,"netIncome":-607781446,"controllingNetIncome":-607781446,"ebitda":31528778082,"fcff":-20153947422,"cfo":3686592198,"capex":26863655747,"totalAssets":381384369854,"totalLiabilities":281592467349,"totalEquity":99791902505,"cash":20017958320,"totalDebt":149963452000},{"fiscalYear":2022,"statement":"연결","revenue":229144511634,"operatingIncome":616400443,"netIncome":-9094490726,"controllingNetIncome":-9094490726,"ebitda":32349182497,"fcff":52958441486,"cfo":76231356469,"capex":27848523434,"totalAssets":381341131968,"totalLiabilities":288169216067,"totalEquity":93171915901,"cash":6641134761,"totalDebt":95456580000},{"fiscalYear":2023,"statement":"연결","revenue":628485714969,"operatingIncome":35416248406,"netIncome":32300041824,"controllingNetIncome":32300041824,"ebitda":89043130545,"fcff":-17865147606,"cfo":46527711827,"capex":71488066445,"totalAssets":527540769631,"totalLiabilities":404874893413,"totalEquity":122665876218,"cash":17201259205,"totalDebt":105094047909},{"fiscalYear":2024,"statement":"연결","revenue":757295076969,"operatingIncome":24446601603,"netIncome":22508316666,"controllingNetIncome":22508316666,"ebitda":91372880726,"fcff":30175617402,"cfo":53647568827,"capex":34711304252,"totalAssets":575398148802,"totalLiabilities":425065450648,"totalEquity":150332698154,"cash":31009594808,"totalDebt":null},{"fiscalYear":2025,"statement":"연결","revenue":855062638987,"operatingIncome":48024207512,"netIncome":45671698856,"controllingNetIncome":45671698856,"ebitda":111420491822,"fcff":72750395800,"cfo":93545497719,"capex":28210735140,"totalAssets":646416055882,"totalLiabilities":454605219909,"totalEquity":191810835973,"cash":134529464620,"totalDebt":249645506466}],"quarterly":[{"stockCode":"019540","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":203115595815,"operatingIncome":7739385692,"netIncome":5157818085,"prevYearRevenue":185967186988,"prevYearOperatingIncome":5968265620,"prevYearNetIncome":1921834110,"source":"11014","updatedAt":"2026-08-26T22:28:51.952Z"},{"stockCode":"019540","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":229999803169,"operatingIncome":21877882469,"netIncome":24153733630,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:28:51.955Z"},{"stockCode":"019540","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":222210718424,"operatingIncome":13693537889,"netIncome":17061658160,"prevYearRevenue":205366808514,"prevYearOperatingIncome":11890586202,"prevYearNetIncome":8403041132,"source":"11013","updatedAt":"2026-08-26T22:28:51.416Z"},{"stockCode":"019540","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":206970740756,"operatingIncome":3478765033,"netIncome":1562538490,"prevYearRevenue":216580431489,"prevYearOperatingIncome":6516353149,"prevYearNetIncome":7957106009,"source":"11012","updatedAt":"2026-08-26T22:28:51.715Z"}]}