{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/067170","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":"067170","name":"오텍","market":"KOSDAQ","sector":"자동차 재제조 부품 제조업","lastPrice":2450,"marketCap":67294363150,"sharesOutstanding":27467087,"asOf":"2026-09-26T15:09:35.403Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.64,"psr":0.08,"evEbitda":44.21,"ev":246316902032,"fcff":14739856057,"fcffYield":0.0598,"roe":-0.073,"revenueGrowth":{"y1":-0.0628,"y3":-0.058,"y5":-0.0164},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.835Z"},"price":{"high52w":4250,"low52w":1684,"fromHigh":-0.4235,"returns":[{"label":"1개월","value":-0.1123},{"label":"3개월","value":-0.1993},{"label":"6개월","value":0.3462},{"label":"1년","value":0.2571},{"label":"3년","value":-0.4906},{"label":"5년","value":-0.7924}]},"dividends":[{"fiscalYear":2023,"dps":100,"yieldPct":2.23,"payoutPct":null},{"fiscalYear":2022,"dps":130,"yieldPct":2.15,"payoutPct":null},{"fiscalYear":2021,"dps":130,"yieldPct":1.2,"payoutPct":null},{"fiscalYear":2020,"dps":130,"yieldPct":0.8,"payoutPct":45.3},{"fiscalYear":2019,"dps":130,"yieldPct":1.1,"payoutPct":17.6},{"fiscalYear":2018,"dps":100,"yieldPct":1,"payoutPct":10.1},{"fiscalYear":2017,"dps":100,"yieldPct":1,"payoutPct":7.3}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":918665962058,"operatingIncome":29823060437,"netIncome":18735126904,"controllingNetIncome":14831742586,"ebitda":36068556824,"fcff":34973471053,"cfo":34463064465,"capex":5552246924,"totalAssets":519439692110,"totalLiabilities":336856629603,"totalEquity":182583062507,"cash":138381682273,"totalDebt":151998201676},{"fiscalYear":2019,"statement":"연결","revenue":952257433083,"operatingIncome":30540632368,"netIncome":14190983629,"controllingNetIncome":10688777458,"ebitda":33970363965,"fcff":-70376276315,"cfo":-70228856411,"capex":5893881668,"totalAssets":538032236232,"totalLiabilities":347866354615,"totalEquity":190165881617,"cash":61715250424,"totalDebt":157690190303},{"fiscalYear":2020,"statement":"연결","revenue":925697998960,"operatingIncome":9307937616,"netIncome":6190444205,"controllingNetIncome":4149844766,"ebitda":15326125027,"fcff":-15899509737,"cfo":-16307109121,"capex":4604117263,"totalAssets":588819643229,"totalLiabilities":393480700361,"totalEquity":195338942868,"cash":91742602397,"totalDebt":216102224914},{"fiscalYear":2021,"statement":"연결","revenue":1017614175929,"operatingIncome":6404268684,"netIncome":-121682512,"controllingNetIncome":-1051833173,"ebitda":14218897547,"fcff":2014801261,"cfo":5065365099,"capex":8110237969,"totalAssets":645496595366,"totalLiabilities":452549467641,"totalEquity":192947127725,"cash":107494233805,"totalDebt":242053907072},{"fiscalYear":2022,"statement":"연결","revenue":1019469837238,"operatingIncome":-19061314378,"netIncome":-38775825926,"controllingNetIncome":-32519232758,"ebitda":-13629324374,"fcff":-32370847463,"cfo":-35169905727,"capex":5728264799,"totalAssets":611454857649,"totalLiabilities":469311864145,"totalEquity":142142993504,"cash":53036852960,"totalDebt":245796453604},{"fiscalYear":2023,"statement":"연결","revenue":959746785770,"operatingIncome":-9765027665,"netIncome":-20694574767,"controllingNetIncome":-17231699784,"ebitda":null,"fcff":30211193523,"cfo":22498410881,"capex":6658557713,"totalAssets":608353169841,"totalLiabilities":445626038304,"totalEquity":162727131537,"cash":45177528710,"totalDebt":236743798254},{"fiscalYear":2024,"statement":"연결","revenue":909232399803,"operatingIncome":-14876996743,"netIncome":-31653622453,"controllingNetIncome":-23246916335,"ebitda":-7517227999,"fcff":11449691906,"cfo":933255864,"capex":2913840197,"totalAssets":542689709449,"totalLiabilities":414517767804,"totalEquity":128171941645,"cash":39563218090,"totalDebt":200581854119},{"fiscalYear":2025,"statement":"연결","revenue":852138652064,"operatingIncome":-2263272785,"netIncome":-7955918301,"controllingNetIncome":-7407402570,"ebitda":5571698262,"fcff":14739856057,"cfo":6201282571,"capex":4366866738,"totalAssets":508993661787,"totalLiabilities":373324508146,"totalEquity":135669153641,"cash":17456410655,"totalDebt":196478949537}],"quarterly":[{"stockCode":"067170","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":256519370320,"operatingIncome":4727625975,"netIncome":-331295127,"prevYearRevenue":255954779041,"prevYearOperatingIncome":255807086,"prevYearNetIncome":52590613,"source":"11014","updatedAt":"2026-08-26T22:28:46.461Z"},{"stockCode":"067170","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":143499975490,"operatingIncome":-10183597613,"netIncome":-10972104434,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:28:46.464Z"},{"stockCode":"067170","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":163014417604,"operatingIncome":-4180124349,"netIncome":-11669681808,"prevYearRevenue":177031435553,"prevYearOperatingIncome":207586653,"prevYearNetIncome":-1327964827,"source":"11013","updatedAt":"2026-08-26T22:28:45.953Z"},{"stockCode":"067170","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":250977984957,"operatingIncome":5113284938,"netIncome":1823105811,"prevYearRevenue":275087870701,"prevYearOperatingIncome":2985112200,"prevYearNetIncome":5194462863,"source":"11012","updatedAt":"2026-08-26T22:28:46.188Z"}]}