{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/069460","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":"069460","name":"대호에이엘","market":"KOSPI","sector":"1차 비철금속 제조업","lastPrice":2660,"marketCap":46322277400,"sharesOutstanding":17414390,"asOf":"2026-09-26T15:09:35.407Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.55,"psr":0.21,"evEbitda":3.31,"ev":26078420701,"fcff":-2019942065,"fcffYield":-0.0775,"roe":-0.3587,"revenueGrowth":{"y1":0.2795,"y3":0.0741,"y5":0.1217},"operatingIncomeGrowth":{"y1":-0.4042,"y3":-0.281,"y5":0.0602},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.177Z"},"price":{"high52w":9695,"low52w":2585,"fromHigh":-0.7256,"returns":[{"label":"1개월","value":0},{"label":"3개월","value":0},{"label":"6개월","value":0},{"label":"1년","value":-0.686},{"label":"3년","value":-0.7625},{"label":"5년","value":-0.8715}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":132411332228,"operatingIncome":2201647860,"netIncome":762915047,"controllingNetIncome":762915047,"ebitda":5409953763,"fcff":7559590689,"cfo":6647772841,"capex":1166044100,"totalAssets":88671125837,"totalLiabilities":59446081931,"totalEquity":29225043906,"cash":7618940068,"totalDebt":null},{"fiscalYear":2019,"statement":"별도","revenue":117536747158,"operatingIncome":-949745088,"netIncome":-3506994395,"controllingNetIncome":-3506994395,"ebitda":1988113337,"fcff":3116844243,"cfo":2030027160,"capex":528020000,"totalAssets":80920215763,"totalLiabilities":54555866170,"totalEquity":26364349593,"cash":5810382313,"totalDebt":null},{"fiscalYear":2020,"statement":"별도","revenue":121426441516,"operatingIncome":2592046131,"netIncome":652578795,"controllingNetIncome":652578795,"ebitda":5403920770,"fcff":-9870613627,"cfo":-4646911552,"capex":6795932000,"totalAssets":101175472248,"totalLiabilities":73758018949,"totalEquity":27417453299,"cash":9946987971,"totalDebt":null},{"fiscalYear":2021,"statement":"별도","revenue":143401758272,"operatingIncome":1819870720,"netIncome":-3042735063,"controllingNetIncome":-3042735063,"ebitda":4654979800,"fcff":-4056541445,"cfo":-3831573160,"capex":1768254000,"totalAssets":145025262064,"totalLiabilities":76000081956,"totalEquity":69025180108,"cash":35790241599,"totalDebt":null},{"fiscalYear":2022,"statement":"별도","revenue":174036740741,"operatingIncome":9340386983,"netIncome":5924964090,"controllingNetIncome":5924964090,"ebitda":12469820182,"fcff":5542778031,"cfo":5065643371,"capex":1472934632,"totalAssets":153542696876,"totalLiabilities":80661977546,"totalEquity":72880719330,"cash":35940823853,"totalDebt":null},{"fiscalYear":2023,"statement":"별도","revenue":181568717221,"operatingIncome":8359024150,"netIncome":3485683671,"controllingNetIncome":3485683671,"ebitda":11791926744,"fcff":6698337993,"cfo":6657574531,"capex":3258898000,"totalAssets":145877679821,"totalLiabilities":51150337040,"totalEquity":94727342781,"cash":33500466687,"totalDebt":null},{"fiscalYear":2024,"statement":"별도","revenue":168532831254,"operatingIncome":5826923476,"netIncome":1395116723,"controllingNetIncome":1395116723,"ebitda":9646265393,"fcff":-84683850,"cfo":1352705821,"capex":3779878646,"totalAssets":150164209033,"totalLiabilities":55481697890,"totalEquity":94682511143,"cash":29524438982,"totalDebt":null},{"fiscalYear":2025,"statement":"연결","revenue":215642472961,"operatingIncome":3471899198,"netIncome":-32498702771,"controllingNetIncome":-32121962116,"ebitda":7867455968,"fcff":-2019942065,"cfo":-2019088139,"capex":1957943200,"totalAssets":169573525667,"totalLiabilities":85168413963,"totalEquity":84405111704,"cash":20243856699,"totalDebt":null}],"quarterly":[{"stockCode":"069460","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":59068603489,"operatingIncome":-3042218226,"netIncome":-3661737985,"prevYearRevenue":39611738682,"prevYearOperatingIncome":974631001,"prevYearNetIncome":1476077747,"source":"11014","updatedAt":"2026-08-26T22:31:19.056Z"},{"stockCode":"069460","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":54379374652,"operatingIncome":-2073001347,"netIncome":-36417525324,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:31:19.059Z"},{"stockCode":"069460","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":65445727655,"operatingIncome":1740146960,"netIncome":-7639497918,"prevYearRevenue":52058954393,"prevYearOperatingIncome":4588957194,"prevYearNetIncome":4063776529,"source":"11013","updatedAt":"2026-08-26T22:31:18.511Z"},{"stockCode":"069460","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":71141058013,"operatingIncome":1866971675,"netIncome":-2947899490,"prevYearRevenue":50135540427,"prevYearOperatingIncome":3998161577,"prevYearNetIncome":3516784009,"source":"11012","updatedAt":"2026-08-26T22:31:18.763Z"}]}