{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/090150","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":"090150","name":"아이윈","market":"KOSDAQ","sector":"자동차 신품 부품 제조업","lastPrice":6040,"marketCap":25292675160,"sharesOutstanding":4187529,"asOf":"2026-09-26T15:09:35.430Z"},"valuation":{"fiscalYear":2025,"per":2.93,"perTtm":1.03,"ttmPeriod":"25Q3~26Q2","pbr":0.55,"psr":0.22,"evEbitda":7.19,"ev":64807076441,"fcff":9541183535,"fcffYield":0.1472,"roe":0.2077,"revenueGrowth":{"y1":-0.0286,"y3":0.0707,"y5":0.0636},"operatingIncomeGrowth":{"y1":-0.1299,"y3":0.4493,"y5":0.1653},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.781Z"},"price":{"high52w":10723.046,"low52w":4981.162,"fromHigh":-0.4367,"returns":[{"label":"1개월","value":0.0185},{"label":"3개월","value":0.1276},{"label":"6개월","value":-0.2897},{"label":"1년","value":-0.28},{"label":"3년","value":-0.6011},{"label":"5년","value":-0.8764}]},"dividends":[{"fiscalYear":2022,"dps":35,"yieldPct":2.8,"payoutPct":-32.6},{"fiscalYear":2021,"dps":100,"yieldPct":1,"payoutPct":82.8},{"fiscalYear":2020,"dps":120,"yieldPct":2.9,"payoutPct":62.5},{"fiscalYear":2019,"dps":100,"yieldPct":3.1,"payoutPct":44.8},{"fiscalYear":2018,"dps":50,"yieldPct":2.2,"payoutPct":-18},{"fiscalYear":2017,"dps":30,"yieldPct":1.1,"payoutPct":-9.1}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":93786700592,"operatingIncome":-2629695931,"netIncome":-2520595882,"controllingNetIncome":-2520595882,"ebitda":null,"fcff":-5046340013,"cfo":-4487557581,"capex":1408804728,"totalAssets":100355064142,"totalLiabilities":63310055573,"totalEquity":37045008569,"cash":5594621276,"totalDebt":41240610000},{"fiscalYear":2019,"statement":"연결","revenue":95380947289,"operatingIncome":3730413594,"netIncome":2266080398,"controllingNetIncome":2024797389,"ebitda":null,"fcff":4822444276,"cfo":4866763644,"capex":825943286,"totalAssets":96723157381,"totalLiabilities":52503299159,"totalEquity":44219858222,"cash":4078559887,"totalDebt":35250632953},{"fiscalYear":2020,"statement":"연결","revenue":85167570270,"operatingIncome":3200300113,"netIncome":2032223949,"controllingNetIncome":1732155848,"ebitda":5134727172,"fcff":3620500275,"cfo":4906473367,"capex":1897518726,"totalAssets":96091134414,"totalLiabilities":50887638568,"totalEquity":45203495846,"cash":2861612115,"totalDebt":31380012896},{"fiscalYear":2021,"statement":"연결","revenue":90626244365,"operatingIncome":2489232126,"netIncome":2255031540,"controllingNetIncome":2013205133,"ebitda":3932692634,"fcff":4337402279,"cfo":5471180137,"capex":1608844512,"totalAssets":126846594158,"totalLiabilities":52993168014,"totalEquity":73853426144,"cash":16897630219,"totalDebt":9491325361},{"fiscalYear":2022,"statement":"연결","revenue":94425491702,"operatingIncome":2258539282,"netIncome":-3624332798,"controllingNetIncome":3847619955,"ebitda":4147893364,"fcff":1881518842,"cfo":2509515564,"capex":1665246629,"totalAssets":179727966412,"totalLiabilities":100938110968,"totalEquity":78789855444,"cash":6440988913,"totalDebt":41916608866},{"fiscalYear":2023,"statement":"연결","revenue":108275071416,"operatingIncome":6353994073,"netIncome":-35265657306,"controllingNetIncome":-34286161806,"ebitda":null,"fcff":6295856023,"cfo":6607813708,"capex":2190514113,"totalAssets":139684241933,"totalLiabilities":94917466679,"totalEquity":44766775254,"cash":7849069152,"totalDebt":48694270210},{"fiscalYear":2024,"statement":"연결","revenue":119318697988,"operatingIncome":7901469034,"netIncome":-4120147276,"controllingNetIncome":-3903283527,"ebitda":9360306574,"fcff":4052263550,"cfo":3975887891,"capex":1885561241,"totalAssets":130047144320,"totalLiabilities":89145925041,"totalEquity":40901219279,"cash":6672223653,"totalDebt":49339138235},{"fiscalYear":2025,"statement":"연결","revenue":115909884130,"operatingIncome":6875269241,"netIncome":8954915856,"controllingNetIncome":8635364623,"ebitda":9017219960,"fcff":9541183535,"cfo":9541196600,"capex":1998556363,"totalAssets":132122705447,"totalLiabilities":81802641433,"totalEquity":50320064014,"cash":7910905439,"totalDebt":47425306720}],"quarterly":[{"stockCode":"090150","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":28706921363,"operatingIncome":2140789023,"netIncome":2488374594,"prevYearRevenue":30220530707,"prevYearOperatingIncome":2233898346,"prevYearNetIncome":-354890149,"source":"11014","updatedAt":"2026-08-26T22:34:01.258Z"},{"stockCode":"090150","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":27063062076,"operatingIncome":484843687,"netIncome":5278857321,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:34:01.262Z"},{"stockCode":"090150","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":27463840530,"operatingIncome":1579310941,"netIncome":2522145425,"prevYearRevenue":29752475372,"prevYearOperatingIncome":1444013319,"prevYearNetIncome":1492847141,"source":"11013","updatedAt":"2026-08-26T22:34:00.760Z"},{"stockCode":"090150","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":29107923955,"operatingIncome":3962358293,"netIncome":14347727721,"prevYearRevenue":30387425319,"prevYearOperatingIncome":2805623212,"prevYearNetIncome":-305163200,"source":"11012","updatedAt":"2026-08-26T22:34:01.019Z"}]}