{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/031310","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":"031310","name":"아이즈비전","market":"KOSDAQ","sector":"전기 통신업","lastPrice":997,"marketCap":29657411047,"sharesOutstanding":29746651,"asOf":"2026-09-26T15:09:35.342Z"},"valuation":{"fiscalYear":2025,"per":3.08,"perTtm":20.53,"ttmPeriod":"25Q3~26Q2","pbr":0.18,"psr":0.15,"evEbitda":null,"ev":8269839543,"fcff":7926717571,"fcffYield":0.9585,"roe":0.0629,"revenueGrowth":{"y1":0.0634,"y3":0.0048,"y5":0.0752},"operatingIncomeGrowth":{"y1":2.2958,"y3":-0.1895,"y5":-0.0993},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.524Z"},"price":{"high52w":2490,"low52w":833,"fromHigh":-0.5996,"returns":[{"label":"1개월","value":0.0495},{"label":"3개월","value":0.1566},{"label":"6개월","value":-0.428},{"label":"1년","value":-0.3726},{"label":"3년","value":-0.6773},{"label":"5년","value":-0.7651}]},"dividends":[{"fiscalYear":2018,"dps":100,"yieldPct":2.1,"payoutPct":13.5},{"fiscalYear":2017,"dps":75,"yieldPct":2.6,"payoutPct":20}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":160165348836,"operatingIncome":12370378332,"netIncome":10908077020,"controllingNetIncome":10952570431,"ebitda":13556240107,"fcff":14028946203,"cfo":14787629090,"capex":1071753979,"totalAssets":150804865373,"totalLiabilities":35496743604,"totalEquity":115308121769,"cash":39107666964,"totalDebt":4457545606},{"fiscalYear":2019,"statement":"연결","revenue":131548341744,"operatingIncome":-454654027,"netIncome":-258901456,"controllingNetIncome":-994531791,"ebitda":2207766162,"fcff":-1519603615,"cfo":-53925844,"capex":1523540085,"totalAssets":157431619634,"totalLiabilities":42771095642,"totalEquity":114660523992,"cash":57193930495,"totalDebt":15654591426},{"fiscalYear":2020,"statement":"연결","revenue":135265814435,"operatingIncome":5699225702,"netIncome":15750319942,"controllingNetIncome":12148572255,"ebitda":7150146093,"fcff":1535378102,"cfo":2561975646,"capex":1052652272,"totalAssets":205594349040,"totalLiabilities":63812376621,"totalEquity":141781972419,"cash":36063424742,"totalDebt":12236674491},{"fiscalYear":2021,"statement":"연결","revenue":145025330102,"operatingIncome":8588728700,"netIncome":20530251571,"controllingNetIncome":17583743714,"ebitda":9933787183,"fcff":-10131210089,"cfo":-8733897796,"capex":1439453947,"totalAssets":247304432309,"totalLiabilities":81051711009,"totalEquity":166252721300,"cash":28923329800,"totalDebt":10873422836},{"fiscalYear":2022,"statement":"연결","revenue":191621557326,"operatingIncome":6344360283,"netIncome":-5391275234,"controllingNetIncome":-5777612180,"ebitda":7779046970,"fcff":-18861770075,"cfo":-16653225950,"capex":2418682870,"totalAssets":246527260156,"totalLiabilities":82054067514,"totalEquity":164473192642,"cash":19178969374,"totalDebt":7289149179},{"fiscalYear":2023,"statement":"연결","revenue":190968431347,"operatingIncome":6785523313,"netIncome":-807962640,"controllingNetIncome":-1992313967,"ebitda":null,"fcff":20314446767,"cfo":21364922753,"capex":1341567838,"totalAssets":244902404448,"totalLiabilities":62029741582,"totalEquity":182872662866,"cash":34378523679,"totalDebt":494850000},{"fiscalYear":2024,"statement":"연결","revenue":182782663558,"operatingIncome":1024814466,"netIncome":-857697949,"controllingNetIncome":-1383113143,"ebitda":null,"fcff":3889656292,"cfo":6175496999,"capex":2649538287,"totalAssets":240208287640,"totalLiabilities":47139308709,"totalEquity":193068978931,"cash":26174297305,"totalDebt":4135568512},{"fiscalYear":2025,"statement":"연결","revenue":194376148403,"operatingIncome":3377631184,"netIncome":8803771973,"controllingNetIncome":9620263871,"ebitda":null,"fcff":7926717571,"cfo":9443696996,"capex":1920680460,"totalAssets":283990903264,"totalLiabilities":78853404577,"totalEquity":205137498687,"cash":37977408080,"totalDebt":16589836576}],"quarterly":[{"stockCode":"031310","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":46599210855,"operatingIncome":1611311149,"netIncome":7453670935,"prevYearRevenue":44287169868,"prevYearOperatingIncome":625146709,"prevYearNetIncome":943184262,"source":"11014","updatedAt":"2026-08-26T22:33:32.956Z"},{"stockCode":"031310","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":64532376326,"operatingIncome":1179329056,"netIncome":-1088697429,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:33:32.959Z"},{"stockCode":"031310","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":46733253308,"operatingIncome":-16678386,"netIncome":1288822214,"prevYearRevenue":36039924991,"prevYearOperatingIncome":-915472349,"prevYearNetIncome":-481979613,"source":"11013","updatedAt":"2026-08-26T22:33:32.425Z"},{"stockCode":"031310","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":53289686606,"operatingIncome":2219640381,"netIncome":-6209177338,"prevYearRevenue":47204636231,"prevYearOperatingIncome":1502463328,"prevYearNetIncome":2920778080,"source":"11012","updatedAt":"2026-08-26T22:33:32.719Z"}]}