{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/041520","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":"041520","name":"이엘씨","market":"KOSDAQ","sector":"측정, 시험, 항해, 제어 및 기타 정밀기기 제조업; 광학기기 제외","lastPrice":12440,"marketCap":151627801200,"sharesOutstanding":12188730,"asOf":"2026-09-26T15:09:35.366Z"},"valuation":{"fiscalYear":2025,"per":18.36,"perTtm":9.17,"ttmPeriod":"25Q3~26Q2","pbr":0.88,"psr":4,"evEbitda":37.87,"ev":91491836984,"fcff":-16196816984,"fcffYield":-0.177,"roe":0.0468,"revenueGrowth":{"y1":0.296,"y3":-0.3494,"y5":-0.3116},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.640Z"},"price":{"high52w":13200,"low52w":6150,"fromHigh":-0.0576,"returns":[{"label":"1개월","value":0.1309},{"label":"3개월","value":0.5434},{"label":"6개월","value":0.3978},{"label":"1년","value":0.5727},{"label":"3년","value":1.0162},{"label":"5년","value":0.3915}]},"dividends":[{"fiscalYear":2025,"dps":365,"yieldPct":5.1,"payoutPct":51.7},{"fiscalYear":2024,"dps":330,"yieldPct":6.5,"payoutPct":null},{"fiscalYear":2023,"dps":300,"yieldPct":4.2,"payoutPct":null},{"fiscalYear":2022,"dps":300,"yieldPct":5.6,"payoutPct":null},{"fiscalYear":2021,"dps":300,"yieldPct":3.3,"payoutPct":147.5},{"fiscalYear":2020,"dps":600,"yieldPct":4.5,"payoutPct":88.3},{"fiscalYear":2019,"dps":100,"yieldPct":1.8,"payoutPct":null},{"fiscalYear":2018,"dps":400,"yieldPct":7.8,"payoutPct":59.3}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":367070174188,"operatingIncome":8613386190,"netIncome":8225843921,"controllingNetIncome":8225843921,"ebitda":13385098036,"fcff":-33361472174,"cfo":-32177934048,"capex":1508507183,"totalAssets":312948282751,"totalLiabilities":102776237322,"totalEquity":210172045429,"cash":42466127698,"totalDebt":17346336331},{"fiscalYear":2019,"statement":"연결","revenue":277051024909,"operatingIncome":-5535345850,"netIncome":-586008266,"controllingNetIncome":-586008266,"ebitda":-241224211,"fcff":70692216396,"cfo":72442788797,"capex":1838733313,"totalAssets":237250055726,"totalLiabilities":32223351312,"totalEquity":205026704414,"cash":91037534336,"totalDebt":1636685863},{"fiscalYear":2020,"statement":"연결","revenue":245148533280,"operatingIncome":17760117132,"netIncome":8283565618,"controllingNetIncome":8283565618,"ebitda":24408812812,"fcff":30673864350,"cfo":30915361888,"capex":369540803,"totalAssets":260743520016,"totalLiabilities":48374590851,"totalEquity":212368929165,"cash":79786281054,"totalDebt":7873289900},{"fiscalYear":2021,"statement":"연결","revenue":186293002556,"operatingIncome":-5089752424,"netIncome":2478058400,"controllingNetIncome":2478058400,"ebitda":2254911865,"fcff":8776135695,"cfo":9782190532,"capex":1088275994,"totalAssets":254114769102,"totalLiabilities":45086541885,"totalEquity":209028227217,"cash":90524498480,"totalDebt":11958058038},{"fiscalYear":2022,"statement":"연결","revenue":137571424568,"operatingIncome":-9503011032,"netIncome":-5784252997,"controllingNetIncome":-5784252997,"ebitda":-2946986171,"fcff":-4353030112,"cfo":-4017779911,"capex":545792773,"totalAssets":232871387726,"totalLiabilities":34172639147,"totalEquity":198698748579,"cash":73268220303,"totalDebt":3594669988},{"fiscalYear":2023,"statement":"연결","revenue":87041126630,"operatingIncome":-15367519037,"netIncome":-7844638993,"controllingNetIncome":-7844638993,"ebitda":-9677190915,"fcff":10376131237,"cfo":11056385809,"capex":836162056,"totalAssets":205615121995,"totalLiabilities":21440127428,"totalEquity":184174994567,"cash":82369020862,"totalDebt":7040963444},{"fiscalYear":2024,"statement":"연결","revenue":29234744853,"operatingIncome":-4682302937,"netIncome":-267314517,"controllingNetIncome":-267314517,"ebitda":290643565,"fcff":391751449,"cfo":1361543874,"capex":995647078,"totalAssets":189660528776,"totalLiabilities":9880899070,"totalEquity":179779629706,"cash":80834605415,"totalDebt":720197960},{"fiscalYear":2025,"statement":"연결","revenue":37888100006,"operatingIncome":-900650522,"netIncome":8259069415,"controllingNetIncome":8259069415,"ebitda":2415896520,"fcff":-16196816984,"cfo":-7531718673,"capex":8672626645,"totalAssets":182458043820,"totalLiabilities":9432745922,"totalEquity":173025297898,"cash":60723174065,"totalDebt":587209849}],"quarterly":[{"stockCode":"041520","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":6090487033,"operatingIncome":-1595282760,"netIncome":-1964173751,"prevYearRevenue":9221224573,"prevYearOperatingIncome":-490515842,"prevYearNetIncome":-2648076250,"source":"11014","updatedAt":"2026-08-26T22:26:04.778Z"},{"stockCode":"041520","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":12700595314,"operatingIncome":800070762,"netIncome":11431841110,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:26:04.782Z"},{"stockCode":"041520","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":10313674668,"operatingIncome":-279491150,"netIncome":2588033864,"prevYearRevenue":7950021772,"prevYearOperatingIncome":-836134673,"prevYearNetIncome":221173348,"source":"11013","updatedAt":"2026-08-26T22:26:04.224Z"},{"stockCode":"041520","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":18303231271,"operatingIncome":4679483664,"netIncome":4486534724,"prevYearRevenue":11146995887,"prevYearOperatingIncome":730696149,"prevYearNetIncome":-1429771292,"source":"11012","updatedAt":"2026-08-26T22:26:04.511Z"}]}