{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/080580","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":"080580","name":"오킨스전자","market":"KOSDAQ","sector":"전자부품 제조업","lastPrice":23000,"marketCap":485091965000,"sharesOutstanding":21090955,"asOf":"2026-09-26T15:09:35.418Z"},"valuation":{"fiscalYear":2025,"per":62.65,"perTtm":28.97,"ttmPeriod":"25Q3~26Q2","pbr":9.63,"psr":5.14,"evEbitda":23.07,"ev":481146132836,"fcff":15144368838,"fcffYield":0.0315,"roe":0.1993,"revenueGrowth":{"y1":0.4153,"y3":0.1372,"y5":0.159},"operatingIncomeGrowth":{"y1":4.8212,"y3":0.6197,"y5":0.6862},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.485Z"},"price":{"high52w":26900,"low52w":7660,"fromHigh":-0.145,"returns":[{"label":"1개월","value":0.185},{"label":"3개월","value":0.685},{"label":"6개월","value":0.1111},{"label":"1년","value":1.5814},{"label":"3년","value":4},{"label":"5년","value":-0.18}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":34065695980,"operatingIncome":1197088330,"netIncome":115817839,"controllingNetIncome":119006328,"ebitda":7162427823,"fcff":6160550681,"cfo":6845402458,"capex":1329166459,"totalAssets":48794278614,"totalLiabilities":25298751298,"totalEquity":23495527316,"cash":3499181391,"totalDebt":21516407909},{"fiscalYear":2019,"statement":"연결","revenue":38478884255,"operatingIncome":1466113934,"netIncome":213235837,"controllingNetIncome":226138958,"ebitda":7068413150,"fcff":5283236826,"cfo":6027912969,"capex":1337034371,"totalAssets":54821462348,"totalLiabilities":28863566050,"totalEquity":25957896298,"cash":5407063029,"totalDebt":20260306769},{"fiscalYear":2020,"statement":"연결","revenue":45119741718,"operatingIncome":813396145,"netIncome":396057787,"controllingNetIncome":413733797,"ebitda":6635218038,"fcff":5740325767,"cfo":6846076243,"capex":1636039828,"totalAssets":58307129808,"totalLiabilities":27483078239,"totalEquity":30824051569,"cash":3660173695,"totalDebt":21040620598},{"fiscalYear":2021,"statement":"연결","revenue":59303792764,"operatingIncome":2579711532,"netIncome":1686083223,"controllingNetIncome":1910394197,"ebitda":9026346107,"fcff":9488828143,"cfo":10124978263,"capex":1225625099,"totalAssets":77388058713,"totalLiabilities":41716087259,"totalEquity":35671971454,"cash":16563089309,"totalDebt":31332651901},{"fiscalYear":2022,"statement":"연결","revenue":64176500340,"operatingIncome":2609217138,"netIncome":3008466956,"controllingNetIncome":2852357446,"ebitda":10075013277,"fcff":5101641175,"cfo":7618127096,"capex":3409384800,"totalAssets":82559435733,"totalLiabilities":49585907833,"totalEquity":32973527900,"cash":11647743688,"totalDebt":27252759614},{"fiscalYear":2023,"statement":"연결","revenue":56850074934,"operatingIncome":374277956,"netIncome":1050590618,"controllingNetIncome":1071499692,"ebitda":8421934828,"fcff":5902241286,"cfo":7167431018,"capex":2601681871,"totalAssets":91497980344,"totalLiabilities":55536544019,"totalEquity":35961436325,"cash":11847457503,"totalDebt":22524782958},{"fiscalYear":2024,"statement":"연결","revenue":66679677491,"operatingIncome":1904476100,"netIncome":-5407895241,"controllingNetIncome":-5417981129,"ebitda":11067438982,"fcff":8809473005,"cfo":10614439145,"capex":2919555719,"totalAssets":87124140122,"totalLiabilities":59530210394,"totalEquity":27593929728,"cash":6291490206,"totalDebt":503908961},{"fiscalYear":2025,"statement":"연결","revenue":94373992165,"operatingIncome":11086424250,"netIncome":7790482450,"controllingNetIncome":7743504583,"ebitda":20856942189,"fcff":15144368838,"cfo":16862322274,"capex":2859713464,"totalAssets":95757081811,"totalLiabilities":45030200073,"totalEquity":50726881738,"cash":5027835117,"totalDebt":1082002953}],"quarterly":[{"stockCode":"080580","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":23316786598,"operatingIncome":3694159253,"netIncome":396818951,"prevYearRevenue":17126474648,"prevYearOperatingIncome":108399740,"prevYearNetIncome":-1025501386,"source":"11014","updatedAt":"2026-08-26T22:22:18.524Z"},{"stockCode":"080580","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":25093821140,"operatingIncome":2551258579,"netIncome":3776535087,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:22:18.526Z"},{"stockCode":"080580","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":25612884730,"operatingIncome":3606686335,"netIncome":3760378947,"prevYearRevenue":18881754748,"prevYearOperatingIncome":1653953596,"prevYearNetIncome":664608149,"source":"11013","updatedAt":"2026-08-26T22:22:17.993Z"},{"stockCode":"080580","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":35083034144,"operatingIncome":8394249822,"netIncome":8810271019,"prevYearRevenue":27081629679,"prevYearOperatingIncome":3187052822,"prevYearNetIncome":2952520263,"source":"11012","updatedAt":"2026-08-26T22:22:18.265Z"}]}