{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/040910","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":"040910","name":"아이씨디","market":"KOSDAQ","sector":"특수 목적용 기계 제조업","lastPrice":4115,"marketCap":74787141625,"sharesOutstanding":18174275,"asOf":"2026-09-26T15:09:35.366Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":12.8,"ttmPeriod":"25Q3~26Q2","pbr":0.76,"psr":0.38,"evEbitda":10.48,"ev":85243585143,"fcff":7781571231,"fcffYield":0.0913,"roe":-0.0195,"revenueGrowth":{"y1":0.3348,"y3":0.0929,"y5":-0.086},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":-0.3837},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.551Z"},"price":{"high52w":6470,"low52w":3680,"fromHigh":-0.364,"returns":[{"label":"1개월","value":-0.0804},{"label":"3개월","value":0.0339},{"label":"6개월","value":-0.2639},{"label":"1년","value":-0.0386},{"label":"3년","value":-0.4875},{"label":"5년","value":-0.681}]},"dividends":[{"fiscalYear":2022,"dps":100,"yieldPct":null,"payoutPct":-29.2},{"fiscalYear":2021,"dps":200,"yieldPct":null,"payoutPct":428.7},{"fiscalYear":2020,"dps":350,"yieldPct":null,"payoutPct":17.6},{"fiscalYear":2019,"dps":150,"yieldPct":null,"payoutPct":22.2},{"fiscalYear":2018,"dps":150,"yieldPct":null,"payoutPct":7.9},{"fiscalYear":2017,"dps":150,"yieldPct":null,"payoutPct":9.7}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":233974936899,"operatingIncome":39698698516,"netIncome":29833627101,"controllingNetIncome":29833627101,"ebitda":45820094411,"fcff":29587693451,"cfo":29834566251,"capex":1066818215,"totalAssets":191224176544,"totalLiabilities":59825628994,"totalEquity":131398547550,"cash":10750550968,"totalDebt":25922600000},{"fiscalYear":2019,"statement":"연결","revenue":121604632064,"operatingIncome":14295627577,"netIncome":11151768378,"controllingNetIncome":11151768378,"ebitda":20694194946,"fcff":24271829442,"cfo":23965782108,"capex":184683750,"totalAssets":203772358055,"totalLiabilities":56716962090,"totalEquity":147055395965,"cash":18790354214,"totalDebt":13375297816},{"fiscalYear":2020,"statement":"연결","revenue":308965253531,"operatingIncome":50068252607,"netIncome":33458701926,"controllingNetIncome":33458701926,"ebitda":56822524563,"fcff":49464619954,"cfo":49529874165,"capex":505245880,"totalAssets":233099358269,"totalLiabilities":53625479802,"totalEquity":179473878467,"cash":58868260990,"totalDebt":16674864826},{"fiscalYear":2021,"statement":"연결","revenue":115769377778,"operatingIncome":1710641109,"netIncome":761807004,"controllingNetIncome":761807004,"ebitda":8730883660,"fcff":20104132517,"cfo":21230361679,"capex":1211982240,"totalAssets":232848927889,"totalLiabilities":64912218034,"totalEquity":167936709855,"cash":47040223168,"totalDebt":5932589947},{"fiscalYear":2022,"statement":"연결","revenue":150944906368,"operatingIncome":-5051610239,"netIncome":-5419303169,"controllingNetIncome":-5419303169,"ebitda":1513532169,"fcff":-21756497881,"cfo":-14269361686,"capex":7609552095,"totalAssets":202500364340,"totalLiabilities":49254330355,"totalEquity":153246033985,"cash":23218038798,"totalDebt":9702913002},{"fiscalYear":2023,"statement":"연결","revenue":62273750997,"operatingIncome":-37213580426,"netIncome":-37407373008,"controllingNetIncome":-37407373008,"ebitda":-30331522225,"fcff":-6477070003,"cfo":-1465452824,"capex":5261536967,"totalAssets":209531475481,"totalLiabilities":78885098376,"totalEquity":130646377105,"cash":28095448005,"totalDebt":2663380073},{"fiscalYear":2024,"statement":"연결","revenue":147615670947,"operatingIncome":-26684100904,"netIncome":-28302351242,"controllingNetIncome":-28290711622,"ebitda":-17460448472,"fcff":-29607478774,"cfo":-27814408971,"capex":2443956720,"totalAssets":191149953618,"totalLiabilities":94137693565,"totalEquity":97012260053,"cash":23348754514,"totalDebt":944802983},{"fiscalYear":2025,"statement":"연결","revenue":197041477697,"operatingIncome":4452297110,"netIncome":-1982766035,"controllingNetIncome":-1903227559,"ebitda":8132617436,"fcff":7781571231,"cfo":8007895541,"capex":873317250,"totalAssets":144397432698,"totalLiabilities":45920452939,"totalEquity":98476979759,"cash":8377884961,"totalDebt":18834328479}],"quarterly":[{"stockCode":"040910","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":41891118338,"operatingIncome":-337705894,"netIncome":223109615,"prevYearRevenue":31966035909,"prevYearOperatingIncome":-3090636012,"prevYearNetIncome":-838390449,"source":"11014","updatedAt":"2026-08-26T22:28:20.496Z"},{"stockCode":"040910","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":51963022904,"operatingIncome":4187469195,"netIncome":4666453103,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:28:20.508Z"},{"stockCode":"040910","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":22439730239,"operatingIncome":-5030734871,"netIncome":-3564259619,"prevYearRevenue":17452108766,"prevYearOperatingIncome":-6958981914,"prevYearNetIncome":-6956181409,"source":"11013","updatedAt":"2026-08-26T22:28:19.990Z"},{"stockCode":"040910","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":29017603886,"operatingIncome":1766358211,"netIncome":4515973504,"prevYearRevenue":85735227689,"prevYearOperatingIncome":7561515723,"prevYearNetIncome":86669972,"source":"11012","updatedAt":"2026-08-26T22:28:20.256Z"}]}