{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/080220","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":"080220","name":"제주반도체","market":"KOSDAQ","sector":"반도체 제조업","lastPrice":75600,"marketCap":2603878174800,"sharesOutstanding":34442833,"asOf":"2026-09-26T15:09:35.418Z"},"valuation":{"fiscalYear":2025,"per":65.91,"perTtm":9.98,"ttmPeriod":"25Q3~26Q2","pbr":11.47,"psr":8.62,"evEbitda":67.16,"ev":2532190928224,"fcff":23969697001,"fcffYield":0.0095,"roe":0.1921,"revenueGrowth":{"y1":0.8616,"y3":0.1997,"y5":0.1894},"operatingIncomeGrowth":{"y1":2.7441,"y3":0.0833,"y5":0.4041},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.807Z"},"price":{"high52w":134000,"low52w":17830,"fromHigh":-0.4358,"returns":[{"label":"1개월","value":-0.027},{"label":"3개월","value":-0.2379},{"label":"6개월","value":0.8829},{"label":"1년","value":3.1109},{"label":"3년","value":17.5294},{"label":"5년","value":14.1351}]},"dividends":[],"annual":[{"fiscalYear":2015,"statement":"연결","revenue":57664031640,"operatingIncome":1094076591,"netIncome":-609829047,"controllingNetIncome":-602242158,"ebitda":3554691507,"fcff":-22971837845,"cfo":-21403375381,"capex":1884572176,"totalAssets":86165615080,"totalLiabilities":47475643234,"totalEquity":38689971846,"cash":9712560599,"totalDebt":5847753667},{"fiscalYear":2016,"statement":"연결","revenue":56630491051,"operatingIncome":463432857,"netIncome":-811420789,"controllingNetIncome":-756353958,"ebitda":2462223772,"fcff":4010019169,"cfo":3483171928,"capex":235793454,"totalAssets":87510890211,"totalLiabilities":49725943661,"totalEquity":37784946550,"cash":8674544969,"totalDebt":31300644867},{"fiscalYear":2017,"statement":"연결","revenue":117036991798,"operatingIncome":8433247625,"netIncome":3941154905,"controllingNetIncome":3987063819,"ebitda":9665272149,"fcff":-12103897725,"cfo":-8813793506,"capex":3358842152,"totalAssets":93135313329,"totalLiabilities":41741418322,"totalEquity":51393895007,"cash":4559634128,"totalDebt":9545144905},{"fiscalYear":2018,"statement":"연결","revenue":144450015046,"operatingIncome":15742024411,"netIncome":10643279522,"controllingNetIncome":10652663110,"ebitda":18248533059,"fcff":-22707244902,"cfo":-20978081441,"capex":2430251163,"totalAssets":158349733265,"totalLiabilities":83302945426,"totalEquity":75046787839,"cash":3260715070,"totalDebt":42054337411},{"fiscalYear":2019,"statement":"연결","revenue":109091140627,"operatingIncome":5667372477,"netIncome":-4834271739,"controllingNetIncome":-4768303838,"ebitda":6639080151,"fcff":7700553322,"cfo":9457756352,"capex":2617353102,"totalAssets":159509088605,"totalLiabilities":89561758896,"totalEquity":69947329709,"cash":13830078830,"totalDebt":45511148795},{"fiscalYear":2020,"statement":"연결","revenue":126952769614,"operatingIncome":6573870892,"netIncome":11125030791,"controllingNetIncome":10282173636,"ebitda":8573530963,"fcff":8101528497,"cfo":12296339157,"capex":5040814025,"totalAssets":156750197996,"totalLiabilities":64675875080,"totalEquity":92074322916,"cash":24249325134,"totalDebt":27246890619},{"fiscalYear":2021,"statement":"연결","revenue":193314675877,"operatingIncome":20058390951,"netIncome":12801281459,"controllingNetIncome":12571639477,"ebitda":22986481295,"fcff":3714326480,"cfo":7283157207,"capex":4007707324,"totalAssets":167955041096,"totalLiabilities":50856121687,"totalEquity":117098919409,"cash":17081889786,"totalDebt":3810528548},{"fiscalYear":2022,"statement":"연결","revenue":175023554084,"operatingIncome":28216098130,"netIncome":24706325265,"controllingNetIncome":24331810672,"ebitda":32035043184,"fcff":-2932701812,"cfo":-2177606726,"capex":1178202069,"totalAssets":175998872672,"totalLiabilities":33296879479,"totalEquity":142701993193,"cash":12326967093,"totalDebt":17374461210},{"fiscalYear":2023,"statement":"연결","revenue":145899793599,"operatingIncome":17838425308,"netIncome":16919765330,"controllingNetIncome":16724869342,"ebitda":20490547306,"fcff":1132353606,"cfo":2510859925,"capex":1870189813,"totalAssets":198673382796,"totalLiabilities":40104977649,"totalEquity":158568405147,"cash":13102766232,"totalDebt":733793516},{"fiscalYear":2024,"statement":"연결","revenue":162349945455,"operatingIncome":9581360274,"netIncome":19405207353,"controllingNetIncome":19537971310,"ebitda":11280560337,"fcff":-11859761542,"cfo":-9682087226,"capex":2853816163,"totalAssets":225427601825,"totalLiabilities":41193831641,"totalEquity":184233770184,"cash":13061868912,"totalDebt":464930717},{"fiscalYear":2025,"statement":"연결","revenue":302230571186,"operatingIncome":35873972312,"netIncome":39499088944,"controllingNetIncome":39507984361,"ebitda":37703653404,"fcff":23969697001,"cfo":25554903161,"capex":2724757610,"totalAssets":335988104339,"totalLiabilities":108883598978,"totalEquity":227104505361,"cash":77229831529,"totalDebt":5542584953}],"quarterly":[{"stockCode":"080220","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":110951148841,"operatingIncome":13901794568,"netIncome":22689908827,"prevYearRevenue":39050891100,"prevYearOperatingIncome":1906301022,"prevYearNetIncome":-1410121577,"source":"11014","updatedAt":"2026-08-26T22:19:46.468Z"},{"stockCode":"080220","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":91772243638,"operatingIncome":13934819177,"netIncome":15103125616,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:19:46.469Z"},{"stockCode":"080220","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":180471968353,"operatingIncome":67113446927,"netIncome":78063910987,"prevYearRevenue":48440247633,"prevYearOperatingIncome":3699508665,"prevYearNetIncome":4327995433,"source":"11013","updatedAt":"2026-08-26T22:19:46.000Z"},{"stockCode":"080220","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":289938012131,"operatingIncome":121871077131,"netIncome":145019513740,"prevYearRevenue":51066931074,"prevYearOperatingIncome":4337849902,"prevYearNetIncome":-2621940932,"source":"11012","updatedAt":"2026-08-26T22:19:46.230Z"}]}