{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/054210","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":"054210","name":"이랜텍","market":"KOSDAQ","sector":"전자부품 제조업","lastPrice":6820,"marketCap":172486052200,"sharesOutstanding":25291210,"asOf":"2026-09-26T15:09:35.387Z"},"valuation":{"fiscalYear":2025,"per":6.47,"perTtm":3.29,"ttmPeriod":"25Q3~26Q2","pbr":0.56,"psr":0.23,"evEbitda":4.23,"ev":291818820928,"fcff":-27956860139,"fcffYield":-0.0958,"roe":0.0896,"revenueGrowth":{"y1":0.3546,"y3":-0.0895,"y5":0.0378},"operatingIncomeGrowth":{"y1":1.681,"y3":-0.1852,"y5":0.2361},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.903Z"},"price":{"high52w":13600,"low52w":6020,"fromHigh":-0.4985,"returns":[{"label":"1개월","value":-0.0044},{"label":"3개월","value":-0.0243},{"label":"6개월","value":-0.3668},{"label":"1년","value":-0.0554},{"label":"3년","value":-0.3248},{"label":"5년","value":-0.2925}]},"dividends":[{"fiscalYear":2025,"dps":100,"yieldPct":1.11,"payoutPct":10.8},{"fiscalYear":2024,"dps":80,"yieldPct":1.59,"payoutPct":647.4},{"fiscalYear":2023,"dps":80,"yieldPct":0.81,"payoutPct":13.8},{"fiscalYear":2022,"dps":150,"yieldPct":1.31,"payoutPct":6.8},{"fiscalYear":2021,"dps":100,"yieldPct":0.87,"payoutPct":7.3},{"fiscalYear":2020,"dps":50,"yieldPct":0.6,"payoutPct":-7.4},{"fiscalYear":2019,"dps":100,"yieldPct":1.8,"payoutPct":18.2},{"fiscalYear":2018,"dps":0,"yieldPct":0,"payoutPct":null}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":451807946734,"operatingIncome":1250854565,"netIncome":-10872639123,"controllingNetIncome":-10872639123,"ebitda":26466627140,"fcff":-53214033640,"cfo":-410813465,"capex":58742092556,"totalAssets":418903547045,"totalLiabilities":277924450239,"totalEquity":140979096806,"cash":28740349530,"totalDebt":172310500657},{"fiscalYear":2019,"statement":"연결","revenue":729024728472,"operatingIncome":36277848102,"netIncome":12103158433,"controllingNetIncome":12103158433,"ebitda":42798098372,"fcff":30028286831,"cfo":47078226285,"capex":21726872571,"totalAssets":420465721444,"totalLiabilities":255933601410,"totalEquity":164532120034,"cash":41615786769,"totalDebt":166856989254},{"fiscalYear":2020,"statement":"연결","revenue":625658633654,"operatingIncome":14957829342,"netIncome":-15998883472,"controllingNetIncome":-15998883472,"ebitda":49342386422,"fcff":26195411967,"cfo":51371268964,"capex":29063568919,"totalAssets":395318500315,"totalLiabilities":249243178506,"totalEquity":146075321809,"cash":54851984831,"totalDebt":149335257379},{"fiscalYear":2021,"statement":"연결","revenue":763549475313,"operatingIncome":34203167303,"netIncome":33929176692,"controllingNetIncome":33929176692,"ebitda":49309992318,"fcff":-28384062192,"cfo":10648354837,"capex":43164782092,"totalAssets":529284150524,"totalLiabilities":313692740637,"totalEquity":215591409887,"cash":63008076377,"totalDebt":158599403798},{"fiscalYear":2022,"statement":"연결","revenue":997936950212,"operatingIncome":79787499608,"netIncome":54713638358,"controllingNetIncome":54713638358,"ebitda":109988298620,"fcff":-15628341072,"cfo":50079185875,"capex":70939788551,"totalAssets":607048517126,"totalLiabilities":346996119813,"totalEquity":260052397313,"cash":98934026886,"totalDebt":231183419329},{"fiscalYear":2023,"statement":"연결","revenue":751165179019,"operatingIncome":30443364028,"netIncome":16695940666,"controllingNetIncome":16695940666,"ebitda":49770624120,"fcff":12068253780,"cfo":69747761423,"capex":66293962368,"totalAssets":561125235349,"totalLiabilities":287344238448,"totalEquity":273780996901,"cash":86546544126,"totalDebt":221053397754},{"fiscalYear":2024,"statement":"연결","revenue":556013945520,"operatingIncome":16100992106,"netIncome":354711509,"controllingNetIncome":354711509,"ebitda":65603255599,"fcff":13870961770,"cfo":79456830798,"capex":71073558038,"totalAssets":579562156671,"totalLiabilities":293597492872,"totalEquity":285964663799,"cash":66099540845,"totalDebt":206295640599},{"fiscalYear":2025,"statement":"연결","revenue":753160333079,"operatingIncome":43166434159,"netIncome":26654315861,"controllingNetIncome":26654315861,"ebitda":68959241467,"fcff":-27956860139,"cfo":34645356737,"capex":62602216876,"totalAssets":676158290491,"totalLiabilities":366845145325,"totalEquity":309313145166,"cash":38331704049,"totalDebt":157664472777}],"quarterly":[{"stockCode":"054210","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":225550801374,"operatingIncome":15387729707,"netIncome":11463863849,"prevYearRevenue":143235974325,"prevYearOperatingIncome":7036529182,"prevYearNetIncome":-6018142874,"source":"11014","updatedAt":"2026-08-26T22:25:03.899Z"},{"stockCode":"054210","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":251932966983,"operatingIncome":20892548131,"netIncome":22883304298,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:25:03.903Z"},{"stockCode":"054210","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":235189040667,"operatingIncome":17532135517,"netIncome":14877260529,"prevYearRevenue":121119257018,"prevYearOperatingIncome":-594991927,"prevYearNetIncome":-5806977636,"source":"11013","updatedAt":"2026-08-26T22:25:03.388Z"},{"stockCode":"054210","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":213541859657,"operatingIncome":7108932601,"netIncome":3228852908,"prevYearRevenue":154557307704,"prevYearOperatingIncome":7481148248,"prevYearNetIncome":-1885874650,"source":"11012","updatedAt":"2026-08-26T22:25:03.659Z"}]}