{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/045660","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":"045660","name":"에이텍","market":"KOSDAQ","sector":"일반 목적용 기계 제조업","lastPrice":8600,"marketCap":71036000000,"sharesOutstanding":8260000,"asOf":"2026-09-26T15:09:35.373Z"},"valuation":{"fiscalYear":2025,"per":185.26,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.72,"psr":0.44,"evEbitda":6.29,"ev":77612576304,"fcff":4722351587,"fcffYield":0.0608,"roe":0.0039,"revenueGrowth":{"y1":2.4655,"y3":0.2046,"y5":0.1029},"operatingIncomeGrowth":{"y1":4.9479,"y3":1.1329,"y5":0.0658},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.964Z"},"price":{"high52w":12000,"low52w":7440,"fromHigh":-0.2833,"returns":[{"label":"1개월","value":-0.1207},{"label":"3개월","value":0.1012},{"label":"6개월","value":-0.0947},{"label":"1년","value":-0.2815},{"label":"3년","value":-0.3505},{"label":"5년","value":-0.7402}]},"dividends":[{"fiscalYear":2025,"dps":350,"yieldPct":3.5,"payoutPct":null},{"fiscalYear":2024,"dps":300,"yieldPct":1.1,"payoutPct":null},{"fiscalYear":2023,"dps":200,"yieldPct":1.6,"payoutPct":null},{"fiscalYear":2022,"dps":200,"yieldPct":2.3,"payoutPct":null},{"fiscalYear":2021,"dps":100,"yieldPct":0.4,"payoutPct":null},{"fiscalYear":2020,"dps":200,"yieldPct":0.6,"payoutPct":18.58},{"fiscalYear":2019,"dps":100,"yieldPct":1.1,"payoutPct":12.66},{"fiscalYear":2018,"dps":100,"yieldPct":1.3,"payoutPct":13.32}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":98223147373,"operatingIncome":3648226638,"netIncome":6104992741,"controllingNetIncome":null,"ebitda":4764456913,"fcff":-2636145859,"cfo":552043656,"capex":3213481855,"totalAssets":86461420845,"totalLiabilities":16560912315,"totalEquity":69900508530,"cash":10228898689,"totalDebt":2261383480},{"fiscalYear":2019,"statement":"별도","revenue":99256873959,"operatingIncome":4350202773,"netIncome":6421597121,"controllingNetIncome":null,"ebitda":5767797439,"fcff":6279547658,"cfo":6701609686,"capex":433122650,"totalAssets":91237049985,"totalLiabilities":15730732207,"totalEquity":75506317778,"cash":3663585678,"totalDebt":1016483320},{"fiscalYear":2020,"statement":"별도","revenue":98158276166,"operatingIncome":6325978713,"netIncome":8718526195,"controllingNetIncome":null,"ebitda":7325645365,"fcff":9985913209,"cfo":11360892255,"capex":1380241829,"totalAssets":96880689012,"totalLiabilities":13652091471,"totalEquity":83228597541,"cash":5521765361,"totalDebt":239554748},{"fiscalYear":2021,"statement":"별도","revenue":70337745219,"operatingIncome":3049450360,"netIncome":6136235012,"controllingNetIncome":null,"ebitda":3962975350,"fcff":292459781,"cfo":1172497669,"capex":881491146,"totalAssets":98154974540,"totalLiabilities":10393492885,"totalEquity":87761481655,"cash":4307957595,"totalDebt":42182681},{"fiscalYear":2022,"statement":"별도","revenue":91652072954,"operatingIncome":896497799,"netIncome":5360129627,"controllingNetIncome":null,"ebitda":1758301460,"fcff":3475320467,"cfo":4229408159,"capex":781152453,"totalAssets":98810621032,"totalLiabilities":9879579909,"totalEquity":88931041123,"cash":10184289505,"totalDebt":51451504},{"fiscalYear":2023,"statement":"연결","revenue":71934894017,"operatingIncome":919260645,"netIncome":4797327164,"controllingNetIncome":4755880486,"ebitda":2015430756,"fcff":2425170449,"cfo":7792438135,"capex":5367267686,"totalAssets":104101451715,"totalLiabilities":12270260806,"totalEquity":91831190909,"cash":4341023776,"totalDebt":21420869},{"fiscalYear":2024,"statement":"연결","revenue":46230948674,"operatingIncome":1462480218,"netIncome":15539121912,"controllingNetIncome":15785118926,"ebitda":3257914908,"fcff":19106349750,"cfo":29816282554,"capex":10923126405,"totalAssets":163064041455,"totalLiabilities":63521532625,"totalEquity":99542508830,"cash":15268284444,"totalDebt":15432285259},{"fiscalYear":2025,"statement":"연결","revenue":160212667134,"operatingIncome":8698700770,"netIncome":393882122,"controllingNetIncome":383433148,"ebitda":12333965729,"fcff":4722351587,"cfo":10227378159,"capex":6089410574,"totalAssets":172312823912,"totalLiabilities":73314416127,"totalEquity":98998407785,"cash":22238543309,"totalDebt":28815119613}],"quarterly":[{"stockCode":"045660","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":47595819266,"operatingIncome":5431064768,"netIncome":-4317533793,"prevYearRevenue":63085826996,"prevYearOperatingIncome":2872980270,"prevYearNetIncome":9996294071,"source":"11014","updatedAt":"2026-08-26T22:28:25.528Z"},{"stockCode":"045660","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":51723394559,"operatingIncome":-2635395220,"netIncome":-14863781600,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:28:25.532Z"},{"stockCode":"045660","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":41484171744,"operatingIncome":4189380930,"netIncome":4026557274,"prevYearRevenue":24494013309,"prevYearOperatingIncome":4019036890,"prevYearNetIncome":16574659133,"source":"11013","updatedAt":"2026-08-26T22:28:24.976Z"},{"stockCode":"045660","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":53575930511,"operatingIncome":10471555742,"netIncome":9616944074,"prevYearRevenue":35366792452,"prevYearOperatingIncome":2241250807,"prevYearNetIncome":3000538382,"source":"11012","updatedAt":"2026-08-26T22:28:25.222Z"}]}