{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/083310","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":"083310","name":"엘오티베큠","market":"KOSDAQ","sector":"특수 목적용 기계 제조업","lastPrice":10630,"marketCap":189320650790,"sharesOutstanding":17810033,"asOf":"2026-09-26T15:09:35.420Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":110.15,"ttmPeriod":"25Q3~26Q2","pbr":0.79,"psr":0.77,"evEbitda":48.41,"ev":131773364196,"fcff":552914228,"fcffYield":0.0042,"roe":-0.0323,"revenueGrowth":{"y1":-0.0792,"y3":-0.1318,"y5":0.0742},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.812Z"},"price":{"high52w":17050,"low52w":6390,"fromHigh":-0.3765,"returns":[{"label":"1개월","value":0.097},{"label":"3개월","value":0.1504},{"label":"6개월","value":-0.1935},{"label":"1년","value":-0.2043},{"label":"3년","value":-0.6347},{"label":"5년","value":-0.2592}]},"dividends":[{"fiscalYear":2023,"dps":200,"yieldPct":1,"payoutPct":6.1},{"fiscalYear":2022,"dps":100,"yieldPct":0.8,"payoutPct":7.4},{"fiscalYear":2021,"dps":100,"yieldPct":0.6,"payoutPct":8.4},{"fiscalYear":2020,"dps":50,"yieldPct":0.28,"payoutPct":23.2},{"fiscalYear":2018,"dps":30,"yieldPct":0.5,"payoutPct":2.3},{"fiscalYear":2017,"dps":50,"yieldPct":0.3,"payoutPct":2.5}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":169314396804,"operatingIncome":18952176938,"netIncome":16841766717,"controllingNetIncome":16452630179,"ebitda":24146962013,"fcff":-9549749238,"cfo":17053038272,"capex":26792744976,"totalAssets":175452869284,"totalLiabilities":52111363524,"totalEquity":123341505760,"cash":40164096349,"totalDebt":24099623633},{"fiscalYear":2019,"statement":"연결","revenue":150245826353,"operatingIncome":-1029203396,"netIncome":1876410972,"controllingNetIncome":1867112891,"ebitda":6923358178,"fcff":-37382076525,"cfo":-4459260953,"capex":33156308352,"totalAssets":210032401668,"totalLiabilities":83482989347,"totalEquity":126549412321,"cash":36540746158,"totalDebt":51639150561},{"fiscalYear":2020,"statement":"연결","revenue":171239283650,"operatingIncome":4160560000,"netIncome":4008121377,"controllingNetIncome":3403166295,"ebitda":12950695103,"fcff":18583832135,"cfo":25451251014,"capex":7260139165,"totalAssets":227580620186,"totalLiabilities":65575961197,"totalEquity":162004658989,"cash":64444948364,"totalDebt":26974956623},{"fiscalYear":2021,"statement":"연결","revenue":259596872143,"operatingIncome":26361892393,"netIncome":20697118455,"controllingNetIncome":20121609202,"ebitda":34102185478,"fcff":11058380852,"cfo":23489544984,"capex":12537490458,"totalAssets":263803271791,"totalLiabilities":70438906928,"totalEquity":193364364863,"cash":67412702090,"totalDebt":18353013946},{"fiscalYear":2022,"statement":"연결","revenue":374197462933,"operatingIncome":29819849955,"netIncome":22075762514,"controllingNetIncome":24629125094,"ebitda":38100414981,"fcff":-1416567451,"cfo":7191515311,"capex":9057367441,"totalAssets":323673815741,"totalLiabilities":112151613541,"totalEquity":211522202200,"cash":56963266443,"totalDebt":24793600401},{"fiscalYear":2023,"statement":"연결","revenue":473028421100,"operatingIncome":67151350020,"netIncome":50291025533,"controllingNetIncome":53474602136,"ebitda":76468422467,"fcff":75675429985,"cfo":83047539623,"capex":8125645578,"totalAssets":368059811995,"totalLiabilities":107944601183,"totalEquity":260115210812,"cash":105722686626,"totalDebt":26576087238},{"fiscalYear":2024,"statement":"연결","revenue":265969118498,"operatingIncome":-4171740668,"netIncome":2367049768,"controllingNetIncome":1657909654,"ebitda":5687584142,"fcff":-332877969,"cfo":4431378474,"capex":5206668714,"totalAssets":339171512132,"totalLiabilities":82369241128,"totalEquity":256802271004,"cash":88868448185,"totalDebt":24209110992},{"fiscalYear":2025,"statement":"연결","revenue":244892905459,"operatingIncome":-8054257869,"netIncome":-7781162151,"controllingNetIncome":-7944243588,"ebitda":2721922164,"fcff":552914228,"cfo":6467833128,"capex":5914918900,"totalAssets":322445796096,"totalLiabilities":78666712807,"totalEquity":243779083289,"cash":61177627920,"totalDebt":3630341326}],"quarterly":[{"stockCode":"083310","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":58555035770,"operatingIncome":-2209874947,"netIncome":-1490538459,"prevYearRevenue":59915119647,"prevYearOperatingIncome":-2715738223,"prevYearNetIncome":-2030431570,"source":"11014","updatedAt":"2026-08-26T22:25:04.708Z"},{"stockCode":"083310","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":67533102404,"operatingIncome":-3174993745,"netIncome":-2250529500,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:25:04.711Z"},{"stockCode":"083310","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":62627440636,"operatingIncome":-5424699511,"netIncome":-2502619379,"prevYearRevenue":55586536158,"prevYearOperatingIncome":-5992200788,"prevYearNetIncome":-6355398600,"source":"11013","updatedAt":"2026-08-26T22:25:04.189Z"},{"stockCode":"083310","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":81458228770,"operatingIncome":8738173638,"netIncome":7962423904,"prevYearRevenue":63218231127,"prevYearOperatingIncome":3322811611,"prevYearNetIncome":2315304408,"source":"11012","updatedAt":"2026-08-26T22:25:04.436Z"}]}