{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/080520","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":"080520","name":"오디텍","market":"KOSDAQ","sector":"반도체 제조업","lastPrice":2910,"marketCap":32948233470,"sharesOutstanding":11322417,"asOf":"2026-09-26T15:09:35.418Z"},"valuation":{"fiscalYear":2025,"per":25.04,"perTtm":58.26,"ttmPeriod":"25Q3~26Q2","pbr":0.26,"psr":0.87,"evEbitda":null,"ev":5487571239,"fcff":-2686464389,"fcffYield":-0.4896,"roe":0.0103,"revenueGrowth":{"y1":0.0259,"y3":-0.0205,"y5":-0.0211},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.766Z"},"price":{"high52w":5100,"low52w":2715,"fromHigh":-0.4294,"returns":[{"label":"1개월","value":0.0524},{"label":"3개월","value":0.0699},{"label":"6개월","value":-0.1994},{"label":"1년","value":-0.0906},{"label":"3년","value":-0.3639},{"label":"5년","value":-0.6052}]},"dividends":[{"fiscalYear":2025,"dps":100,"yieldPct":3.2,"payoutPct":18.9},{"fiscalYear":2024,"dps":100,"yieldPct":2.1,"payoutPct":35.8},{"fiscalYear":2023,"dps":100,"yieldPct":1.6,"payoutPct":26.5},{"fiscalYear":2022,"dps":100,"yieldPct":1.6,"payoutPct":26.5},{"fiscalYear":2021,"dps":100,"yieldPct":1.9,"payoutPct":19.8},{"fiscalYear":2020,"dps":100,"yieldPct":2.1,"payoutPct":52.1},{"fiscalYear":2019,"dps":100,"yieldPct":2.1,"payoutPct":52.1},{"fiscalYear":2018,"dps":100,"yieldPct":1.7,"payoutPct":32.2}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":45225863327,"operatingIncome":1094249113,"netIncome":3459387602,"controllingNetIncome":3459387602,"ebitda":3992277006,"fcff":1168605165,"cfo":4383574069,"capex":3248114044,"totalAssets":125186733617,"totalLiabilities":7336729119,"totalEquity":117850004498,"cash":15655677936,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":41649156614,"operatingIncome":1198876806,"netIncome":2138793593,"controllingNetIncome":2138793593,"ebitda":3201857013,"fcff":1019432684,"cfo":2762783318,"capex":1751356706,"totalAssets":124506785526,"totalLiabilities":6979750735,"totalEquity":117527034791,"cash":13896463486,"totalDebt":0},{"fiscalYear":2020,"statement":"연결","revenue":42236591872,"operatingIncome":1305556347,"netIncome":5502164082,"controllingNetIncome":5502164082,"ebitda":3382242752,"fcff":5564625794,"cfo":6723590071,"capex":1168152553,"totalAssets":130680335233,"totalLiabilities":9505760937,"totalEquity":121174574296,"cash":15350272732,"totalDebt":null},{"fiscalYear":2021,"statement":"연결","revenue":54427039739,"operatingIncome":4789226966,"netIncome":4104485697,"controllingNetIncome":4104485697,"ebitda":6255568647,"fcff":954201506,"cfo":3021213162,"capex":2074091304,"totalAssets":145443710932,"totalLiabilities":17662589700,"totalEquity":127781121232,"cash":23150124854,"totalDebt":6391550542},{"fiscalYear":2022,"statement":"연결","revenue":40389289878,"operatingIncome":-3371639793,"netIncome":-4054767542,"controllingNetIncome":-4054767542,"ebitda":1753400663,"fcff":-117294018,"cfo":3491714967,"capex":3613349261,"totalAssets":135571022652,"totalLiabilities":12092344928,"totalEquity":123478677724,"cash":17297885594,"totalDebt":6690244690},{"fiscalYear":2023,"statement":"연결","revenue":34964165951,"operatingIncome":-4252771289,"netIncome":2950848792,"controllingNetIncome":null,"ebitda":-3489485049,"fcff":-6178477968,"cfo":3823663069,"capex":10039360980,"totalAssets":138037594061,"totalLiabilities":15002203919,"totalEquity":123035390142,"cash":15508720871,"totalDebt":7002896571},{"fiscalYear":2024,"statement":"연결","revenue":37001931925,"operatingIncome":-6361445277,"netIncome":5471824408,"controllingNetIncome":5239701768,"ebitda":8339807159,"fcff":-1411699645,"cfo":2557072055,"capex":4004453815,"totalAssets":136975371245,"totalLiabilities":11285823781,"totalEquity":125689547464,"cash":28657038121,"totalDebt":4583126884},{"fiscalYear":2025,"statement":"연결","revenue":37959545863,"operatingIncome":-2276892782,"netIncome":890599267,"controllingNetIncome":1315582928,"ebitda":-565783702,"fcff":-2686464389,"cfo":-440299154,"capex":2272101290,"totalAssets":134145170682,"totalLiabilities":5197931756,"totalEquity":128947238926,"cash":27460662231,"totalDebt":0}],"quarterly":[{"stockCode":"080520","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":9068795158,"operatingIncome":-733413435,"netIncome":435355610,"prevYearRevenue":10219373560,"prevYearOperatingIncome":647583027,"prevYearNetIncome":-423470732,"source":"11014","updatedAt":"2026-08-26T22:32:58.381Z"},{"stockCode":"080520","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":9891865725,"operatingIncome":105285597,"netIncome":862430306,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:32:58.384Z"},{"stockCode":"080520","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":11078514576,"operatingIncome":-2336918199,"netIncome":-1727105294,"prevYearRevenue":10026500151,"prevYearOperatingIncome":-571853847,"prevYearNetIncome":390825082,"source":"11013","updatedAt":"2026-08-26T22:32:57.825Z"},{"stockCode":"080520","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":12561618803,"operatingIncome":-1494720504,"netIncome":994876444,"prevYearRevenue":8972384829,"prevYearOperatingIncome":-1076911097,"prevYearNetIncome":-798011731,"source":"11012","updatedAt":"2026-08-26T22:32:58.126Z"}]}