{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/082210","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":"082210","name":"옵트론텍","market":"KOSDAQ","sector":"사진장비 및 광학기기 제조업","lastPrice":1777,"marketCap":62129837410,"sharesOutstanding":34963330,"asOf":"2026-09-26T15:09:35.419Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":1.03,"psr":0.32,"evEbitda":9.63,"ev":137852568886,"fcff":-10010031569,"fcffYield":-0.0726,"roe":-0.3051,"revenueGrowth":{"y1":-0.102,"y3":-0.0063,"y5":-0.0109},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.809Z"},"price":{"high52w":2420,"low52w":1292,"fromHigh":-0.2657,"returns":[{"label":"1개월","value":0.0398},{"label":"3개월","value":0.0097},{"label":"6개월","value":-0.1436},{"label":"1년","value":-0.1088},{"label":"3년","value":-0.4403},{"label":"5년","value":-0.7877}]},"dividends":[{"fiscalYear":2019,"dps":30,"yieldPct":0.4,"payoutPct":10.8},{"fiscalYear":2018,"dps":30,"yieldPct":0.7,"payoutPct":22.5}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":143579294220,"operatingIncome":13505764813,"netIncome":2887144355,"controllingNetIncome":3526180021,"ebitda":28699594696,"fcff":4231230890,"cfo":20530694390,"capex":18899910504,"totalAssets":232611843054,"totalLiabilities":141037334187,"totalEquity":91574508867,"cash":1477860655,"totalDebt":105583999886},{"fiscalYear":2019,"statement":"연결","revenue":238899887915,"operatingIncome":22323741859,"netIncome":6009724495,"controllingNetIncome":10007102447,"ebitda":36824495757,"fcff":-8584361365,"cfo":18719356662,"capex":29743652801,"totalAssets":280165577259,"totalLiabilities":182606779252,"totalEquity":97558798007,"cash":6662530583,"totalDebt":133444046833},{"fiscalYear":2020,"statement":"연결","revenue":206725274140,"operatingIncome":4324988526,"netIncome":-7846672720,"controllingNetIncome":-7676318028,"ebitda":25080297024,"fcff":-13019251714,"cfo":10710270154,"capex":25985269787,"totalAssets":282019812634,"totalLiabilities":185433207583,"totalEquity":96586605051,"cash":3994196981,"totalDebt":132059823391},{"fiscalYear":2021,"statement":"연결","revenue":200898005930,"operatingIncome":-5025111268,"netIncome":-2575242340,"controllingNetIncome":-2610358162,"ebitda":3568769056,"fcff":-19792729289,"cfo":-4463458144,"capex":17739577826,"totalAssets":334452183483,"totalLiabilities":226552940542,"totalEquity":107899242941,"cash":8413553358,"totalDebt":171248265080},{"fiscalYear":2022,"statement":"연결","revenue":199490325328,"operatingIncome":-48906639724,"netIncome":-78272901502,"controllingNetIncome":-77917919629,"ebitda":-26861882344,"fcff":-16651534862,"cfo":2865311949,"capex":21922285921,"totalAssets":272057283743,"totalLiabilities":241616607112,"totalEquity":30440676631,"cash":11935554694,"totalDebt":154295557092},{"fiscalYear":2023,"statement":"연결","revenue":232096085057,"operatingIncome":14995293004,"netIncome":8733064705,"controllingNetIncome":9266608888,"ebitda":15491820870,"fcff":8908248144,"cfo":13691183292,"capex":17412169172,"totalAssets":252419703929,"totalLiabilities":217019350807,"totalEquity":35400353122,"cash":5503086756,"totalDebt":120688028255},{"fiscalYear":2024,"statement":"연결","revenue":217958467760,"operatingIncome":-4446631400,"netIncome":26311306032,"controllingNetIncome":26772563778,"ebitda":-2945761093,"fcff":-44686005088,"cfo":-35211494200,"capex":18924887715,"totalAssets":224929645813,"totalLiabilities":144593713579,"totalEquity":80335932234,"cash":2411185993,"totalDebt":62157493119},{"fiscalYear":2025,"statement":"연결","revenue":195737407796,"operatingIncome":-3109868683,"netIncome":-21961403673,"controllingNetIncome":-21781237177,"ebitda":14309165484,"fcff":-10010031569,"cfo":838045163,"capex":11218213743,"totalAssets":228725017749,"totalLiabilities":170267345597,"totalEquity":58457672152,"cash":2096009786,"totalDebt":77818741262}],"quarterly":[{"stockCode":"082210","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":45169829628,"operatingIncome":916611780,"netIncome":-763133336,"prevYearRevenue":45883221388,"prevYearOperatingIncome":289553028,"prevYearNetIncome":-2740653834,"source":"11014","updatedAt":"2026-08-26T22:30:11.917Z"},{"stockCode":"082210","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":58674797300,"operatingIncome":-5418426104,"netIncome":-18251587416,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:30:11.919Z"},{"stockCode":"082210","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":59343950500,"operatingIncome":4413851443,"netIncome":-566493067,"prevYearRevenue":47303044258,"prevYearOperatingIncome":657835671,"prevYearNetIncome":-1999693950,"source":"11013","updatedAt":"2026-08-26T22:30:11.380Z"},{"stockCode":"082210","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":60742904803,"operatingIncome":2645528578,"netIncome":-2734233136,"prevYearRevenue":44589736610,"prevYearOperatingIncome":734109970,"prevYearNetIncome":-946988971,"source":"11012","updatedAt":"2026-08-26T22:30:11.629Z"}]}