{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/084850","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":"084850","name":"아이티엠반도체","market":"KOSDAQ","sector":"전자부품 제조업","lastPrice":8110,"marketCap":183958594740,"sharesOutstanding":22682934,"asOf":"2026-09-26T15:09:35.423Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":1.95,"psr":0.31,"evEbitda":4.1,"ev":473250625171,"fcff":15625316881,"fcffYield":0.033,"roe":-0.6476,"revenueGrowth":{"y1":-0.0691,"y3":-0.0162,"y5":0.0905},"operatingIncomeGrowth":{"y1":-3.911,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.117Z"},"price":{"high52w":18630,"low52w":7120,"fromHigh":-0.5647,"returns":[{"label":"1개월","value":-0.0774},{"label":"3개월","value":-0.1029},{"label":"6개월","value":-0.3496},{"label":"1년","value":-0.3098},{"label":"3년","value":-0.6271},{"label":"5년","value":-0.8221}]},"dividends":[{"fiscalYear":2021,"dps":200,"yieldPct":0.5,"payoutPct":71.3},{"fiscalYear":2020,"dps":200,"yieldPct":0.4,"payoutPct":30.9}],"annual":[{"fiscalYear":2019,"statement":"연결","revenue":397697086094,"operatingIncome":53501442683,"netIncome":41666847581,"controllingNetIncome":41659313675,"ebitda":76614639263,"fcff":-23226444235,"cfo":41333846849,"capex":67697668219,"totalAssets":430519931206,"totalLiabilities":164155697163,"totalEquity":266364234043,"cash":44870021933,"totalDebt":97409247683},{"fiscalYear":2020,"statement":"연결","revenue":391052584601,"operatingIncome":25350318032,"netIncome":14679637389,"controllingNetIncome":14679637389,"ebitda":50545022402,"fcff":-26445509633,"cfo":29628069389,"capex":57846176749,"totalAssets":436355434000,"totalLiabilities":168883325042,"totalEquity":267472108958,"cash":58672596557,"totalDebt":103648912879},{"fiscalYear":2021,"statement":"연결","revenue":512507433346,"operatingIncome":5365515411,"netIncome":6250222385,"controllingNetIncome":6250222385,"ebitda":29073121602,"fcff":-141712920589,"cfo":-2278989314,"capex":141151538901,"totalAssets":606834144987,"totalLiabilities":348722121337,"totalEquity":258112023650,"cash":32984189011,"totalDebt":237575000474},{"fiscalYear":2022,"statement":"연결","revenue":633477432853,"operatingIncome":-16157288816,"netIncome":-21340469698,"controllingNetIncome":-21340469698,"ebitda":17802613233,"fcff":-75759200288,"cfo":21207525139,"capex":104127206719,"totalAssets":654754161946,"totalLiabilities":456973303715,"totalEquity":197780858231,"cash":34928013310,"totalDebt":369023113056},{"fiscalYear":2023,"statement":"연결","revenue":580535283001,"operatingIncome":-14879697539,"netIncome":-33001895879,"controllingNetIncome":-33001895879,"ebitda":38560697648,"fcff":36791158551,"cfo":53202097522,"capex":30966930104,"totalAssets":600360035282,"totalLiabilities":414122152182,"totalEquity":186237883100,"cash":35081783392,"totalDebt":311413337882},{"fiscalYear":2024,"statement":"연결","revenue":647909543710,"operatingIncome":2403483743,"netIncome":1220916096,"controllingNetIncome":1220916096,"ebitda":20926471782,"fcff":6311477311,"cfo":29779269547,"capex":33650035962,"totalAssets":595224067892,"totalLiabilities":400840400367,"totalEquity":194383667525,"cash":17071958653,"totalDebt":293250739325},{"fiscalYear":2025,"statement":"연결","revenue":603110608556,"operatingIncome":-6996601510,"netIncome":-93558890563,"controllingNetIncome":-93558890563,"ebitda":115399764154,"fcff":15625316881,"cfo":23694620776,"capex":19043038226,"totalAssets":489837304987,"totalLiabilities":395261036367,"totalEquity":94576268620,"cash":22683745708,"totalDebt":311975776139}],"quarterly":[{"stockCode":"084850","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":163557636312,"operatingIncome":88061193,"netIncome":508352539,"prevYearRevenue":187310880594,"prevYearOperatingIncome":6152850693,"prevYearNetIncome":-8212640788,"source":"11014","updatedAt":"2026-08-26T22:24:27.276Z"},{"stockCode":"084850","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":166865463222,"operatingIncome":-1832285146,"netIncome":-69088958032,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:24:27.277Z"},{"stockCode":"084850","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":132245041622,"operatingIncome":-4926196409,"netIncome":-3587495062,"prevYearRevenue":138169241844,"prevYearOperatingIncome":-5748802872,"prevYearNetIncome":-10575447481,"source":"11013","updatedAt":"2026-08-26T22:24:26.774Z"},{"stockCode":"084850","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":66981834855,"operatingIncome":-8262237877,"netIncome":-65926254085,"prevYearRevenue":67007097203,"prevYearOperatingIncome":4429897520,"prevYearNetIncome":-14402837588,"source":"11012","updatedAt":"2026-08-26T22:24:27.023Z"}]}