{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/045390","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":"045390","name":"대아티아이","market":"KOSDAQ","sector":"기타 전기장비 제조업","lastPrice":3260,"marketCap":229743209020,"sharesOutstanding":70473377,"asOf":"2026-09-26T15:09:35.373Z"},"valuation":{"fiscalYear":2025,"per":11.23,"perTtm":15.98,"ttmPeriod":"25Q3~26Q2","pbr":1.49,"psr":1.5,"evEbitda":18.55,"ev":262523601346,"fcff":-14506602108,"fcffYield":-0.0553,"roe":0.142,"revenueGrowth":{"y1":0.0271,"y3":0.1322,"y5":0.0297},"operatingIncomeGrowth":{"y1":-0.0442,"y3":-0.0701,"y5":-0.0305},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.963Z"},"price":{"high52w":5040,"low52w":2205,"fromHigh":-0.3532,"returns":[{"label":"1개월","value":0.0499},{"label":"3개월","value":0.2302},{"label":"6개월","value":-0.2087},{"label":"1년","value":-0.2624},{"label":"3년","value":0.0567},{"label":"5년","value":-0.5241}]},"dividends":[{"fiscalYear":2020,"dps":20,"yieldPct":0.36,"payoutPct":20.13},{"fiscalYear":2019,"dps":20,"yieldPct":0.38,"payoutPct":65.8},{"fiscalYear":2018,"dps":20,"yieldPct":0.2,"payoutPct":22.06},{"fiscalYear":2017,"dps":20,"yieldPct":1.2,"payoutPct":21.2}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":102692723450,"operatingIncome":7815571747,"netIncome":6292358644,"controllingNetIncome":6450238803,"ebitda":9922420703,"fcff":5581476303,"cfo":7373242456,"capex":1803890075,"totalAssets":124615858471,"totalLiabilities":31076426357,"totalEquity":93539432114,"cash":9066035295,"totalDebt":0},{"fiscalYear":2019,"statement":"연결","revenue":114212328000,"operatingIncome":9042694349,"netIncome":2334928616,"controllingNetIncome":2162487698,"ebitda":12444925847,"fcff":25341275432,"cfo":26374075735,"capex":1140918633,"totalAssets":148267017604,"totalLiabilities":51619136518,"totalEquity":96647881086,"cash":4068703048,"totalDebt":0},{"fiscalYear":2020,"statement":"연결","revenue":132307954145,"operatingIncome":8825511826,"netIncome":7285580770,"controllingNetIncome":7068451779,"ebitda":10364193845,"fcff":27252112417,"cfo":29281722304,"capex":2129286642,"totalAssets":167986365659,"totalLiabilities":63250165026,"totalEquity":104736200633,"cash":7798927888,"totalDebt":135960000},{"fiscalYear":2021,"statement":"연결","revenue":116252752112,"operatingIncome":9606151217,"netIncome":5311973717,"controllingNetIncome":5033922978,"ebitda":14480873376,"fcff":13974464302,"cfo":14976201685,"capex":1177129756,"totalAssets":193354630444,"totalLiabilities":88415804015,"totalEquity":104938826429,"cash":14327164889,"totalDebt":15139380000},{"fiscalYear":2022,"statement":"연결","revenue":105547717079,"operatingIncome":9400914373,"netIncome":8368988432,"controllingNetIncome":8415240642,"ebitda":null,"fcff":-11776797567,"cfo":-9089313708,"capex":3721400482,"totalAssets":199618821905,"totalLiabilities":89697434481,"totalEquity":109921387424,"cash":12110392194,"totalDebt":42636200000},{"fiscalYear":2023,"statement":"연결","revenue":112334976960,"operatingIncome":3561685564,"netIncome":10700893397,"controllingNetIncome":10749558974,"ebitda":3867936337,"fcff":-25789792928,"cfo":-15775202143,"capex":11376110591,"totalAssets":251490161868,"totalLiabilities":129734770689,"totalEquity":121755391179,"cash":9683739624,"totalDebt":71139140000},{"fiscalYear":2024,"statement":"연결","revenue":149149155214,"operatingIncome":7908744652,"netIncome":14678226177,"controllingNetIncome":14721829942,"ebitda":null,"fcff":37848649950,"cfo":48593173909,"capex":12696681324,"totalAssets":292005877872,"totalLiabilities":158439366887,"totalEquity":133566510985,"cash":42747290347,"totalDebt":67627050000},{"fiscalYear":2025,"statement":"연결","revenue":153189348670,"operatingIncome":7559496321,"netIncome":20401449667,"controllingNetIncome":20457492227,"ebitda":14152252512,"fcff":-14506602108,"cfo":-1509424151,"capex":15448063273,"totalAssets":336415770831,"totalLiabilities":182368496987,"totalEquity":154047273844,"cash":44341507674,"totalDebt":77121900000}],"quarterly":[{"stockCode":"045390","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":30256045195,"operatingIncome":1543204009,"netIncome":3972151051,"prevYearRevenue":34190016628,"prevYearOperatingIncome":1675068104,"prevYearNetIncome":3756648608,"source":"11014","updatedAt":"2026-08-26T22:24:08.908Z"},{"stockCode":"045390","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":44739021446,"operatingIncome":1147231975,"netIncome":6310627414,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:24:08.909Z"},{"stockCode":"045390","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":28579842889,"operatingIncome":617979668,"netIncome":2153764364,"prevYearRevenue":39459749780,"prevYearOperatingIncome":1559156262,"prevYearNetIncome":4451954792,"source":"11013","updatedAt":"2026-08-26T22:24:08.441Z"},{"stockCode":"045390","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":30464709505,"operatingIncome":1798023878,"netIncome":1938808991,"prevYearRevenue":38734532249,"prevYearOperatingIncome":3279033143,"prevYearNetIncome":5666716410,"source":"11012","updatedAt":"2026-08-26T22:24:08.676Z"}]}