{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/059100","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":"059100","name":"아이컴포넌트","market":"KOSDAQ","sector":"전자부품 제조업","lastPrice":6920,"marketCap":48930351200,"sharesOutstanding":7070860,"asOf":"2026-09-26T15:09:35.391Z"},"valuation":{"fiscalYear":2025,"per":8.15,"perTtm":4.68,"ttmPeriod":"25Q3~26Q2","pbr":1.1,"psr":1.41,"evEbitda":4.98,"ev":41727449653,"fcff":8563105337,"fcffYield":0.2052,"roe":0.1437,"revenueGrowth":{"y1":-0.066,"y3":-0.0062,"y5":0.0354},"operatingIncomeGrowth":{"y1":1.3259,"y3":0.272,"y5":0.283},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.685Z"},"price":{"high52w":7290,"low52w":4410,"fromHigh":-0.0508,"returns":[{"label":"1개월","value":0.1363},{"label":"3개월","value":0.5586},{"label":"6개월","value":0.2744},{"label":"1년","value":0.3106},{"label":"3년","value":0.3057},{"label":"5년","value":-0.1509}]},"dividends":[{"fiscalYear":2025,"dps":150,"yieldPct":2.9,"payoutPct":16.1}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":25711081368,"operatingIncome":-3421085478,"netIncome":-3131078901,"controllingNetIncome":null,"ebitda":190028629,"fcff":-180188935,"cfo":-77778793,"capex":592455476,"totalAssets":53507098461,"totalLiabilities":23466860214,"totalEquity":30040238247,"cash":6100528180,"totalDebt":20355496593},{"fiscalYear":2019,"statement":"별도","revenue":29041712400,"operatingIncome":-1545320892,"netIncome":-1247513266,"controllingNetIncome":null,"ebitda":1964288818,"fcff":1172220614,"cfo":1536252952,"capex":868065847,"totalAssets":49844303818,"totalLiabilities":21129464943,"totalEquity":28714838875,"cash":6690771912,"totalDebt":18362668315},{"fiscalYear":2020,"statement":"별도","revenue":29117320528,"operatingIncome":1737188070,"netIncome":400083890,"controllingNetIncome":null,"ebitda":5172457830,"fcff":2242027852,"cfo":4031863415,"capex":2172384796,"totalAssets":46465058235,"totalLiabilities":17283016820,"totalEquity":29182041415,"cash":4968201291,"totalDebt":14298000000},{"fiscalYear":2021,"statement":"별도","revenue":35296018927,"operatingIncome":2001564571,"netIncome":2711679063,"controllingNetIncome":null,"ebitda":5102880664,"fcff":-219920018,"cfo":4433266521,"capex":4898394613,"totalAssets":50523520998,"totalLiabilities":18760383902,"totalEquity":31763137096,"cash":5650505800,"totalDebt":15278000000},{"fiscalYear":2022,"statement":"별도","revenue":35305746404,"operatingIncome":2934887624,"netIncome":3249581738,"controllingNetIncome":null,"ebitda":6170463191,"fcff":4329663589,"cfo":9622984851,"capex":5621997738,"totalAssets":56215657591,"totalLiabilities":21264176206,"totalEquity":34951481385,"cash":4856841419,"totalDebt":16178000000},{"fiscalYear":2023,"statement":"별도","revenue":27349339969,"operatingIncome":-2149500566,"netIncome":-2687949203,"controllingNetIncome":null,"ebitda":1083110323,"fcff":527799692,"cfo":664724039,"capex":678324854,"totalAssets":57952692834,"totalLiabilities":21850664432,"totalEquity":36102028402,"cash":4696063506,"totalDebt":3906000000},{"fiscalYear":2024,"statement":"별도","revenue":37099175885,"operatingIncome":2596972420,"netIncome":3293747618,"controllingNetIncome":null,"ebitda":5186870443,"fcff":5688783252,"cfo":5872942909,"capex":730530571,"totalAssets":58107241562,"totalLiabilities":18821748687,"totalEquity":39285492875,"cash":6274952596,"totalDebt":null},{"fiscalYear":2025,"statement":"별도","revenue":34649217419,"operatingIncome":6040285030,"netIncome":6006632805,"controllingNetIncome":null,"ebitda":8372722744,"fcff":8563105337,"cfo":8505211906,"capex":376531855,"totalAssets":59516000796,"totalLiabilities":15177414254,"totalEquity":44338586542,"cash":7202901547,"totalDebt":null}],"quarterly":[{"stockCode":"059100","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":10341266396,"operatingIncome":2610164340,"netIncome":3022293013,"prevYearRevenue":11982434594,"prevYearOperatingIncome":1028501390,"prevYearNetIncome":695367094,"source":"11014","updatedAt":"2026-08-26T22:31:35.022Z"},{"stockCode":"059100","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":6823660077,"operatingIncome":474315674,"netIncome":604109508,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:31:35.025Z"},{"stockCode":"059100","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":9737184744,"operatingIncome":1657286603,"netIncome":1960231527,"prevYearRevenue":8744354034,"prevYearOperatingIncome":913784434,"prevYearNetIncome":966147913,"source":"11013","updatedAt":"2026-08-26T22:31:34.498Z"},{"stockCode":"059100","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":11864510418,"operatingIncome":3600512645,"netIncome":4875420541,"prevYearRevenue":8739936912,"prevYearOperatingIncome":2042020582,"prevYearNetIncome":1414082371,"source":"11012","updatedAt":"2026-08-26T22:31:34.764Z"}]}