{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/069510","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":"069510","name":"에스텍","market":"KOSDAQ","sector":"영상 및 음향기기 제조업","lastPrice":13050,"marketCap":142375500000,"sharesOutstanding":10910000,"asOf":"2026-09-26T15:09:35.407Z"},"valuation":{"fiscalYear":2025,"per":3.42,"perTtm":3.29,"ttmPeriod":"25Q3~26Q2","pbr":0.61,"psr":0.3,"evEbitda":0.4,"ev":21718937558,"fcff":31631833178,"fcffYield":1.4564,"roe":0.1898,"revenueGrowth":{"y1":-0.0808,"y3":-0.0002,"y5":0.0842},"operatingIncomeGrowth":{"y1":0.0417,"y3":0.7383,"y5":0.2802},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.839Z"},"price":{"high52w":16310,"low52w":11330,"fromHigh":-0.1999,"returns":[{"label":"1개월","value":0.0292},{"label":"3개월","value":0.1518},{"label":"6개월","value":-0.1375},{"label":"1년","value":-0.0969},{"label":"3년","value":0.5462},{"label":"5년","value":0.2985}]},"dividends":[{"fiscalYear":2025,"dps":850,"yieldPct":5.3,"payoutPct":17.1},{"fiscalYear":2024,"dps":850,"yieldPct":7.9,"payoutPct":15.5},{"fiscalYear":2023,"dps":500,"yieldPct":5.28,"payoutPct":19.4},{"fiscalYear":2022,"dps":300,"yieldPct":3.56,"payoutPct":26.5},{"fiscalYear":2020,"dps":400,"yieldPct":3.78,"payoutPct":27.6},{"fiscalYear":2019,"dps":600,"yieldPct":5.03,"payoutPct":29.3},{"fiscalYear":2018,"dps":500,"yieldPct":4.81,"payoutPct":21.1},{"fiscalYear":2017,"dps":500,"yieldPct":4.09,"payoutPct":42.4}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":306433025011,"operatingIncome":18030194317,"netIncome":19953774158,"controllingNetIncome":null,"ebitda":25579420356,"fcff":15859470713,"cfo":23845683155,"capex":8376069063,"totalAssets":195157173952,"totalLiabilities":56190279659,"totalEquity":138966894293,"cash":30675750261,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":337971673524,"operatingIncome":17480871498,"netIncome":17199546115,"controllingNetIncome":-454146973,"ebitda":24948485037,"fcff":13027238992,"cfo":23217823610,"capex":10488574107,"totalAssets":213913142261,"totalLiabilities":59921266904,"totalEquity":153991875357,"cash":39379722524,"totalDebt":null},{"fiscalYear":2020,"statement":"연결","revenue":312485503369,"operatingIncome":13323895720,"netIncome":12189819508,"controllingNetIncome":-4133696328,"ebitda":22734348712,"fcff":5205946315,"cfo":14713643498,"capex":9668597993,"totalAssets":224875059245,"totalLiabilities":67873060708,"totalEquity":157001998537,"cash":67791530363,"totalDebt":null},{"fiscalYear":2021,"statement":"연결","revenue":330654772310,"operatingIncome":-45928041253,"netIncome":-34836696526,"controllingNetIncome":-34836696526,"ebitda":-40456484847,"fcff":-56841954807,"cfo":-46457895170,"capex":10606257309,"totalAssets":249552413144,"totalLiabilities":122658548613,"totalEquity":126893864531,"cash":17268274945,"totalDebt":null},{"fiscalYear":2022,"statement":"연결","revenue":468448513891,"operatingIncome":8722320295,"netIncome":9536360575,"controllingNetIncome":9536360575,"ebitda":16616428704,"fcff":3934352598,"cfo":9039531292,"capex":5993130633,"totalAssets":254436329609,"totalLiabilities":114946830657,"totalEquity":139489498952,"cash":50774294506,"totalDebt":null},{"fiscalYear":2023,"statement":"연결","revenue":414594047319,"operatingIncome":24554774339,"netIncome":21659965015,"controllingNetIncome":21659965015,"ebitda":32173655783,"fcff":36230689218,"cfo":47729012868,"capex":12766366771,"totalAssets":267772243421,"totalLiabilities":111996760858,"totalEquity":155775482563,"cash":56828263175,"totalDebt":null},{"fiscalYear":2024,"statement":"연결","revenue":509374481025,"operatingIncome":43982479827,"netIncome":46266954141,"controllingNetIncome":46266954141,"ebitda":51045391462,"fcff":49113775605,"cfo":58064779460,"capex":10063844027,"totalAssets":387961636909,"totalLiabilities":184452276635,"totalEquity":203509360274,"cash":101132362992,"totalDebt":null},{"fiscalYear":2025,"statement":"연결","revenue":468192133086,"operatingIncome":45816360498,"netIncome":41622795150,"controllingNetIncome":41622795150,"ebitda":54785808194,"fcff":31631833178,"cfo":42080165636,"capex":11041010822,"totalAssets":345271926908,"totalLiabilities":110279171154,"totalEquity":234992755754,"cash":120656562442,"totalDebt":null}],"quarterly":[{"stockCode":"069510","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":114294877880,"operatingIncome":9286685841,"netIncome":11754784380,"prevYearRevenue":153372548662,"prevYearOperatingIncome":15411538607,"prevYearNetIncome":10600424260,"source":"11014","updatedAt":"2026-08-26T22:25:53.190Z"},{"stockCode":"069510","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":116197919589,"operatingIncome":9568589949,"netIncome":10963746024,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:25:53.192Z"},{"stockCode":"069510","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":105188243521,"operatingIncome":5322294099,"netIncome":7911950198,"prevYearRevenue":119358004396,"prevYearOperatingIncome":12033466237,"prevYearNetIncome":10755533903,"source":"11013","updatedAt":"2026-08-26T22:25:52.645Z"},{"stockCode":"069510","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":127105592714,"operatingIncome":12542767611,"netIncome":12601623827,"prevYearRevenue":118341331221,"prevYearOperatingIncome":14927618471,"prevYearNetIncome":8148730843,"source":"11012","updatedAt":"2026-08-26T22:25:52.944Z"}]}