{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/071670","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":"071670","name":"에이테크솔루션","market":"KOSDAQ","sector":"특수 목적용 기계 제조업","lastPrice":4945,"marketCap":49450000000,"sharesOutstanding":10000000,"asOf":"2026-09-26T15:09:35.409Z"},"valuation":{"fiscalYear":2025,"per":107.17,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.56,"psr":0.16,"evEbitda":24.1,"ev":151346534000,"fcff":-5501588200,"fcffYield":-0.0364,"roe":0.0053,"revenueGrowth":{"y1":0.0551,"y3":0.0698,"y5":0.0493},"operatingIncomeGrowth":{"y1":0.2416,"y3":-0.5444,"y5":-0.3143},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.654Z"},"price":{"high52w":13620,"low52w":4295,"fromHigh":-0.6369,"returns":[{"label":"1개월","value":-0.007},{"label":"3개월","value":-0.2011},{"label":"6개월","value":-0.4316},{"label":"1년","value":-0.1619},{"label":"3년","value":-0.5391},{"label":"5년","value":-0.681}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":193979393080,"operatingIncome":972249785,"netIncome":652059954,"controllingNetIncome":581147863,"ebitda":10758752671,"fcff":-7194968781,"cfo":-1374098203,"capex":6651813419,"totalAssets":176520982563,"totalLiabilities":107951977117,"totalEquity":68569005446,"cash":826930369,"totalDebt":51511973520},{"fiscalYear":2019,"statement":"연결","revenue":228200652929,"operatingIncome":2780804544,"netIncome":1545515323,"controllingNetIncome":1435254997,"ebitda":9083886480,"fcff":-1133655333,"cfo":5898991628,"capex":8178820772,"totalAssets":188963883412,"totalLiabilities":118142375392,"totalEquity":70821508020,"cash":508477171,"totalDebt":54434230959},{"fiscalYear":2020,"statement":"연결","revenue":240114700312,"operatingIncome":4032979605,"netIncome":2910691944,"controllingNetIncome":2808351942,"ebitda":13241384937,"fcff":6441046151,"cfo":15660696788,"capex":10416555859,"totalAssets":182295397611,"totalLiabilities":109604674073,"totalEquity":72690723538,"cash":558661840,"totalDebt":45096542737},{"fiscalYear":2021,"statement":"연결","revenue":259943746099,"operatingIncome":6659448766,"netIncome":5589762311,"controllingNetIncome":5469764619,"ebitda":16060060275,"fcff":-5543221016,"cfo":12630074509,"capex":19139787765,"totalAssets":199718871723,"totalLiabilities":121382826013,"totalEquity":78336045710,"cash":738277574,"totalDebt":50222979518},{"fiscalYear":2022,"statement":"연결","revenue":249523034399,"operatingIncome":6463155024,"netIncome":4716060975,"controllingNetIncome":4704116756,"ebitda":14573855625,"fcff":-21443295565,"cfo":-4576267816,"capex":18812695627,"totalAssets":242734125369,"totalLiabilities":159222585635,"totalEquity":83511539734,"cash":405542068,"totalDebt":73405894443},{"fiscalYear":2023,"statement":"연결","revenue":268503739331,"operatingIncome":3937259380,"netIncome":1358564860,"controllingNetIncome":1593090340,"ebitda":16425879826,"fcff":-5152614066,"cfo":-4375731796,"capex":4246955128,"totalAssets":269807706009,"totalLiabilities":183341618969,"totalEquity":86466087040,"cash":6538710355,"totalDebt":8664771589},{"fiscalYear":2024,"statement":"연결","revenue":289527428189,"operatingIncome":492317728,"netIncome":395924867,"controllingNetIncome":612214074,"ebitda":1458707758,"fcff":-5159378000,"cfo":544886175,"capex":8491463755,"totalAssets":280249376054,"totalLiabilities":192411725283,"totalEquity":87837650771,"cash":5436652738,"totalDebt":295928411},{"fiscalYear":2025,"statement":"연결","revenue":305490060000,"operatingIncome":611284000,"netIncome":330058000,"controllingNetIncome":461408000,"ebitda":6279556000,"fcff":-5501588200,"cfo":-1145525000,"capex":6205178000,"totalAssets":323251005000,"totalLiabilities":234362281000,"totalEquity":88888724000,"cash":6682495000,"totalDebt":108579029000}],"quarterly":[{"stockCode":"071670","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":68976968416,"operatingIncome":123058243,"netIncome":264689599,"prevYearRevenue":66936975351,"prevYearOperatingIncome":362482197,"prevYearNetIncome":-330351623,"source":"11014","updatedAt":"2026-08-26T22:31:01.717Z"},{"stockCode":"071670","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":94139390004,"operatingIncome":-1555141079,"netIncome":47672641,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:31:01.719Z"},{"stockCode":"071670","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":68749469000,"operatingIncome":-948835000,"netIncome":-956913000,"prevYearRevenue":74086566000,"prevYearOperatingIncome":693733000,"prevYearNetIncome":139341000,"source":"11013","updatedAt":"2026-08-26T22:31:01.195Z"},{"stockCode":"071670","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":72995045000,"operatingIncome":-328455000,"netIncome":-774681000,"prevYearRevenue":68287136000,"prevYearOperatingIncome":1349633000,"prevYearNetIncome":-121645000,"source":"11012","updatedAt":"2026-08-26T22:31:01.434Z"}]}