{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/032080","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":"032080","name":"아즈텍WB","market":"KOSDAQ","sector":"섬유제품 염색, 정리 및 마무리 가공업","lastPrice":1010,"marketCap":21705939290,"sharesOutstanding":21491029,"asOf":"2026-09-26T15:09:35.343Z"},"valuation":{"fiscalYear":2025,"per":23.37,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.2,"psr":0.72,"evEbitda":3.92,"ev":5629629998,"fcff":6021843070,"fcffYield":1.0697,"roe":0.0087,"revenueGrowth":{"y1":-0.1452,"y3":-0.1273,"y5":-0.0346},"operatingIncomeGrowth":{"y1":-0.1577,"y3":-0.4023,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.995Z"},"price":{"high52w":1422,"low52w":926,"fromHigh":-0.2897,"returns":[{"label":"1개월","value":-0.0472},{"label":"3개월","value":-0.0631},{"label":"6개월","value":-0.276},{"label":"1년","value":-0.2377},{"label":"3년","value":-0.3988},{"label":"5년","value":-0.835}]},"dividends":[{"fiscalYear":2022,"dps":20,"yieldPct":0.99,"payoutPct":-30},{"fiscalYear":2021,"dps":50,"yieldPct":1.52,"payoutPct":9.09},{"fiscalYear":2020,"dps":50,"yieldPct":2.73,"payoutPct":28.83},{"fiscalYear":2018,"dps":50,"yieldPct":10,"payoutPct":26.01}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":47006132656,"operatingIncome":2046477455,"netIncome":3925313316,"controllingNetIncome":null,"ebitda":2620275703,"fcff":5444242177,"cfo":5899010932,"capex":689653000,"totalAssets":105938029317,"totalLiabilities":15259751830,"totalEquity":90678277487,"cash":3749008309,"totalDebt":10511568372},{"fiscalYear":2019,"statement":"별도","revenue":44574102884,"operatingIncome":2925229923,"netIncome":4763021431,"controllingNetIncome":null,"ebitda":3715852527,"fcff":-2837205177,"cfo":-2225721492,"capex":924052035,"totalAssets":117389874812,"totalLiabilities":22039542382,"totalEquity":95350332430,"cash":5695595706,"totalDebt":19039746034},{"fiscalYear":2020,"statement":"별도","revenue":36046351049,"operatingIncome":-2132771785,"netIncome":3640334732,"controllingNetIncome":null,"ebitda":-1282857971,"fcff":2439409877,"cfo":3050042471,"capex":961062047,"totalAssets":125511329020,"totalLiabilities":26893169565,"totalEquity":98618159455,"cash":12327121514,"totalDebt":24165028309},{"fiscalYear":2021,"statement":"별도","revenue":36353883394,"operatingIncome":-376930693,"netIncome":11540949293,"controllingNetIncome":null,"ebitda":394084437,"fcff":5575615643,"cfo":5510918079,"capex":224992210,"totalAssets":144715453479,"totalLiabilities":34023348303,"totalEquity":110692105176,"cash":8746235072,"totalDebt":30927828839},{"fiscalYear":2022,"statement":"별도","revenue":45473797756,"operatingIncome":2148865471,"netIncome":-1420658249,"controllingNetIncome":null,"ebitda":3212618999,"fcff":4735838496,"cfo":4031707191,"capex":288802816,"totalAssets":142032159666,"totalLiabilities":32043710418,"totalEquity":109988449248,"cash":24180677597,"totalDebt":17304594088},{"fiscalYear":2023,"statement":"별도","revenue":37089482391,"operatingIncome":-75126221,"netIncome":-1317589604,"controllingNetIncome":null,"ebitda":533901754,"fcff":7937463275,"cfo":7748445818,"capex":198273999,"totalAssets":124569427561,"totalLiabilities":16201877395,"totalEquity":108367550166,"cash":16603637771,"totalDebt":9011930038},{"fiscalYear":2024,"statement":"별도","revenue":35365624219,"operatingIncome":544665708,"netIncome":-2043586300,"controllingNetIncome":null,"ebitda":1218249243,"fcff":2507025592,"cfo":2574287288,"capex":380529698,"totalAssets":117975490056,"totalLiabilities":11724101018,"totalEquity":106251389038,"cash":18461724557,"totalDebt":8039585398},{"fiscalYear":2025,"statement":"별도","revenue":30229023516,"operatingIncome":458774703,"netIncome":928867334,"controllingNetIncome":null,"ebitda":1437417637,"fcff":6021843070,"cfo":6327287291,"capex":494407273,"totalAssets":118388184809,"totalLiabilities":11147328128,"totalEquity":107240856681,"cash":18529024736,"totalDebt":2452715444}],"quarterly":[{"stockCode":"032080","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":7935258029,"operatingIncome":-257098665,"netIncome":395919059,"prevYearRevenue":9544135888,"prevYearOperatingIncome":399292035,"prevYearNetIncome":1232894372,"source":"11014","updatedAt":"2026-08-26T22:34:21.265Z"},{"stockCode":"032080","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":9194069158,"operatingIncome":1279815282,"netIncome":-2017566395,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:34:21.267Z"},{"stockCode":"032080","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":4829963362,"operatingIncome":-1077101658,"netIncome":349999359,"prevYearRevenue":6204494080,"prevYearOperatingIncome":-188759823,"prevYearNetIncome":414932589,"source":"11013","updatedAt":"2026-08-26T22:34:20.733Z"},{"stockCode":"032080","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":5818241579,"operatingIncome":-1446800062,"netIncome":772982487,"prevYearRevenue":6895202249,"prevYearOperatingIncome":-375182091,"prevYearNetIncome":2135582081,"source":"11012","updatedAt":"2026-08-26T22:34:21.010Z"}]}