{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/094170","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":"094170","name":"동운아나텍","market":"KOSDAQ","sector":"반도체 제조업","lastPrice":27450,"marketCap":573977743200,"sharesOutstanding":20909936,"asOf":"2026-09-26T15:09:35.436Z"},"valuation":{"fiscalYear":2025,"per":562.16,"perTtm":22.99,"ttmPeriod":"25Q3~26Q2","pbr":8.29,"psr":4.5,"evEbitda":156.78,"ev":546643410771,"fcff":-8232255228,"fcffYield":-0.0151,"roe":0.0145,"revenueGrowth":{"y1":-0.0769,"y3":0.3654,"y5":0.1253},"operatingIncomeGrowth":{"y1":-0.8615,"y3":null,"y5":0.008},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.452Z"},"price":{"high52w":55100,"low52w":16280,"fromHigh":-0.5018,"returns":[{"label":"1개월","value":-0.1606},{"label":"3개월","value":-0.0835},{"label":"6개월","value":-0.1044},{"label":"1년","value":0.5517},{"label":"3년","value":0.3197},{"label":"5년","value":3.5598}]},"dividends":[{"fiscalYear":2025,"dps":170,"yieldPct":0.61,"payoutPct":null},{"fiscalYear":2024,"dps":70,"yieldPct":0.39,"payoutPct":null},{"fiscalYear":2023,"dps":70,"yieldPct":0.33,"payoutPct":null},{"fiscalYear":2021,"dps":20,"yieldPct":0.2,"payoutPct":null},{"fiscalYear":2020,"dps":20,"yieldPct":0.2,"payoutPct":null},{"fiscalYear":2019,"dps":50,"yieldPct":0.7,"payoutPct":null},{"fiscalYear":2018,"dps":20,"yieldPct":0.4,"payoutPct":null},{"fiscalYear":2017,"dps":20,"yieldPct":0.1,"payoutPct":null}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":46698555191,"operatingIncome":-6280844943,"netIncome":-7870656210,"controllingNetIncome":null,"ebitda":-2761969464,"fcff":-5889731005,"cfo":-4240452730,"capex":1892228183,"totalAssets":41671770715,"totalLiabilities":21026344957,"totalEquity":20645425758,"cash":8590057129,"totalDebt":14253665554},{"fiscalYear":2019,"statement":"별도","revenue":54763967033,"operatingIncome":-2188813475,"netIncome":6605385258,"controllingNetIncome":null,"ebitda":2673471372,"fcff":-9003376506,"cfo":-7451056725,"capex":1905180905,"totalAssets":54041007948,"totalLiabilities":29317134218,"totalEquity":24723873730,"cash":10839386543,"totalDebt":16803215492},{"fiscalYear":2020,"statement":"별도","revenue":70719105589,"operatingIncome":2323651138,"netIncome":795098274,"controllingNetIncome":null,"ebitda":3614932216,"fcff":-9950655459,"cfo":-9255389764,"capex":1048475397,"totalAssets":70231514851,"totalLiabilities":40350522000,"totalEquity":29880992851,"cash":13269033881,"totalDebt":25738030663},{"fiscalYear":2021,"statement":"별도","revenue":50661220735,"operatingIncome":-15794804610,"netIncome":-14870706956,"controllingNetIncome":null,"ebitda":-14444171545,"fcff":-10798596360,"cfo":-9445619834,"capex":1856664205,"totalAssets":63198431373,"totalLiabilities":42783363677,"totalEquity":20415067696,"cash":5330043058,"totalDebt":17598941265},{"fiscalYear":2022,"statement":"별도","revenue":50138173079,"operatingIncome":-6259568862,"netIncome":-8410181305,"controllingNetIncome":null,"ebitda":-5151185401,"fcff":418884040,"cfo":575636963,"capex":835040809,"totalAssets":63045438547,"totalLiabilities":41889276249,"totalEquity":21156162298,"cash":9996703305,"totalDebt":15672448256},{"fiscalYear":2023,"statement":"별도","revenue":111486613090,"operatingIncome":25107570805,"netIncome":26235769898,"controllingNetIncome":null,"ebitda":26258552534,"fcff":23102150072,"cfo":23573018605,"capex":1191579558,"totalAssets":86416952669,"totalLiabilities":25705405428,"totalEquity":60711547241,"cash":20595205041,"totalDebt":3316600010},{"fiscalYear":2024,"statement":"별도","revenue":138261288524,"operatingIncome":17468001192,"netIncome":24737920890,"controllingNetIncome":null,"ebitda":18621962477,"fcff":33297170142,"cfo":34239829362,"capex":1234846577,"totalAssets":98782893020,"totalLiabilities":27504354991,"totalEquity":71278538029,"cash":46954770745,"totalDebt":7250000010},{"fiscalYear":2025,"statement":"별도","revenue":127630547202,"operatingIncome":2418553415,"netIncome":1021018891,"controllingNetIncome":null,"ebitda":3486705352,"fcff":-8232255228,"cfo":-7020482163,"capex":1504918169,"totalAssets":109927218116,"totalLiabilities":40706390440,"totalEquity":69220827676,"cash":44334332429,"totalDebt":17000000000}],"quarterly":[{"stockCode":"094170","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":30662736156,"operatingIncome":70533145,"netIncome":1467949901,"prevYearRevenue":36366394084,"prevYearOperatingIncome":6557744630,"prevYearNetIncome":4777761074,"source":"11014","updatedAt":"2026-08-26T22:21:08.819Z"},{"stockCode":"094170","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":36749072526,"operatingIncome":-59343169,"netIncome":3148935443,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:21:08.823Z"},{"stockCode":"094170","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":30821145783,"operatingIncome":-1850213490,"netIncome":1015988100,"prevYearRevenue":30096573646,"prevYearOperatingIncome":-700973277,"prevYearNetIncome":-3628503320,"source":"11013","updatedAt":"2026-08-26T22:21:08.281Z"},{"stockCode":"094170","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":26113542077,"operatingIncome":-5069646833,"netIncome":19334900322,"prevYearRevenue":30122164874,"prevYearOperatingIncome":3108336716,"prevYearNetIncome":32636867,"source":"11012","updatedAt":"2026-08-26T22:21:08.552Z"}]}