{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/088130","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":"088130","name":"동아엘텍","market":"KOSDAQ","sector":"특수 목적용 기계 제조업","lastPrice":5610,"marketCap":98092611540,"sharesOutstanding":17485314,"asOf":"2026-09-26T15:09:35.426Z"},"valuation":{"fiscalYear":2025,"per":2,"perTtm":3.49,"ttmPeriod":"25Q3~26Q2","pbr":0.58,"psr":0.17,"evEbitda":0.08,"ev":9168844996,"fcff":68790644406,"fcffYield":7.5027,"roe":0.3357,"revenueGrowth":{"y1":2.2641,"y3":0.3967,"y5":0.2916},"operatingIncomeGrowth":{"y1":6.6869,"y3":1.0472,"y5":0.5244},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.440Z"},"price":{"high52w":14620,"low52w":3650,"fromHigh":-0.6163,"returns":[{"label":"1개월","value":0.0256},{"label":"3개월","value":0.1508},{"label":"6개월","value":-0.2647},{"label":"1년","value":0.3405},{"label":"3년","value":0.9464},{"label":"5년","value":0.0041}]},"dividends":[{"fiscalYear":2025,"dps":150,"yieldPct":3.8,"payoutPct":2.7},{"fiscalYear":2024,"dps":150,"yieldPct":4,"payoutPct":null},{"fiscalYear":2023,"dps":150,"yieldPct":2.4,"payoutPct":null},{"fiscalYear":2022,"dps":200,"yieldPct":3.1,"payoutPct":132.05},{"fiscalYear":2021,"dps":150,"yieldPct":1.5,"payoutPct":34.76},{"fiscalYear":2020,"dps":150,"yieldPct":1.9,"payoutPct":15.61},{"fiscalYear":2019,"dps":0,"yieldPct":1.9,"payoutPct":13.5},{"fiscalYear":2018,"dps":150,"yieldPct":1.8,"payoutPct":9.44}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":253511129270,"operatingIncome":24963399085,"netIncome":19573728132,"controllingNetIncome":16998172610,"ebitda":null,"fcff":-18046270288,"cfo":-16203890193,"capex":1892311094,"totalAssets":271270330319,"totalLiabilities":75542752135,"totalEquity":195727578184,"cash":65846208676,"totalDebt":7079101440},{"fiscalYear":2019,"statement":"연결","revenue":202944663674,"operatingIncome":19817338540,"netIncome":15283835738,"controllingNetIncome":11849165401,"ebitda":21170044733,"fcff":41098534838,"cfo":45470991277,"capex":4460783431,"totalAssets":267605758314,"totalLiabilities":58577014340,"totalEquity":209028743974,"cash":81668984123,"totalDebt":1973621660},{"fiscalYear":2020,"statement":"연결","revenue":162007268204,"operatingIncome":13756828704,"netIncome":10574584096,"controllingNetIncome":9469638592,"ebitda":16115806369,"fcff":-8594825487,"cfo":-2963610336,"capex":5666209667,"totalAssets":262047642678,"totalLiabilities":50946017993,"totalEquity":211101624685,"cash":39067259020,"totalDebt":1186631963},{"fiscalYear":2021,"statement":"연결","revenue":173681310801,"operatingIncome":5601012969,"netIncome":-390230948,"controllingNetIncome":4253619906,"ebitda":11518295054,"fcff":-15332207761,"cfo":-12085163472,"capex":3258928082,"totalAssets":261961489799,"totalLiabilities":52306473420,"totalEquity":209655016379,"cash":45284737654,"totalDebt":1648581929},{"fiscalYear":2022,"statement":"연결","revenue":213773717730,"operatingIncome":13196346509,"netIncome":11337765,"controllingNetIncome":1492738408,"ebitda":15679106437,"fcff":-2089466495,"cfo":103683288,"capex":2464531680,"totalAssets":306358186380,"totalLiabilities":94986040198,"totalEquity":211372146182,"cash":84838087512,"totalDebt":38564072128},{"fiscalYear":2023,"statement":"연결","revenue":165117482966,"operatingIncome":2242034538,"netIncome":-10882919476,"controllingNetIncome":-6539073284,"ebitda":7843074548,"fcff":-23924425674,"cfo":-23311271699,"capex":2170436083,"totalAssets":292519226615,"totalLiabilities":103720967859,"totalEquity":188798258756,"cash":49912516974,"totalDebt":43015354493},{"fiscalYear":2024,"statement":"연결","revenue":178436625705,"operatingIncome":14730354381,"netIncome":-43319011846,"controllingNetIncome":-29757429907,"ebitda":15247135136,"fcff":-34853847069,"cfo":-20455245517,"capex":16047677879,"totalAssets":436046922150,"totalLiabilities":289075482157,"totalEquity":146971439993,"cash":85216212135,"totalDebt":81630149360},{"fiscalYear":2025,"statement":"연결","revenue":582437006389,"operatingIncome":113231146332,"netIncome":96296070288,"controllingNetIncome":49159587142,"ebitda":116436885071,"fcff":68790644406,"cfo":93866495205,"capex":26650786775,"totalAssets":502592778507,"totalLiabilities":260680198353,"totalEquity":241912580154,"cash":173659388894,"totalDebt":84735622350}],"quarterly":[{"stockCode":"088130","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":106402726081,"operatingIncome":21050875741,"netIncome":8145013945,"prevYearRevenue":24856092669,"prevYearOperatingIncome":-130134487,"prevYearNetIncome":15448974903,"source":"11014","updatedAt":"2026-08-26T22:27:34.887Z"},{"stockCode":"088130","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":239044069182,"operatingIncome":54853168205,"netIncome":34460978874,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:27:34.890Z"},{"stockCode":"088130","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":40874310652,"operatingIncome":4016310516,"netIncome":-17225034887,"prevYearRevenue":26510254160,"prevYearOperatingIncome":-3131178289,"prevYearNetIncome":-4820840253,"source":"11013","updatedAt":"2026-08-26T22:27:34.357Z"},{"stockCode":"088130","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":55481522484,"operatingIncome":990686723,"netIncome":2724324725,"prevYearRevenue":210479956966,"prevYearOperatingIncome":40458280675,"prevYearNetIncome":58510917722,"source":"11012","updatedAt":"2026-08-26T22:27:34.644Z"}]}