{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/094360","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":"094360","name":"칩스앤미디어","market":"KOSDAQ","sector":"반도체 제조업","lastPrice":11630,"marketCap":248361836620,"sharesOutstanding":21355274,"asOf":"2026-09-26T15:09:35.436Z"},"valuation":{"fiscalYear":2025,"per":41.93,"perTtm":26.77,"ttmPeriod":"25Q3~26Q2","pbr":2.94,"psr":8.72,"evEbitda":null,"ev":248546525656,"fcff":2329319752,"fcffYield":0.0094,"roe":0.0739,"revenueGrowth":{"y1":0.0514,"y3":0.0572,"y5":0.1307},"operatingIncomeGrowth":{"y1":0.3187,"y3":-0.0157,"y5":0.2395},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.454Z"},"price":{"high52w":19820,"low52w":8290,"fromHigh":-0.4132,"returns":[{"label":"1개월","value":0.0879},{"label":"3개월","value":0.0365},{"label":"6개월","value":-0.3094},{"label":"1년","value":-0.2658},{"label":"3년","value":-0.3576},{"label":"5년","value":0.579}]},"dividends":[{"fiscalYear":2025,"dps":116,"yieldPct":0.6,"payoutPct":40.18},{"fiscalYear":2024,"dps":100,"yieldPct":0.6,"payoutPct":20.04},{"fiscalYear":2022,"dps":196,"yieldPct":1.3,"payoutPct":19.98},{"fiscalYear":2021,"dps":163,"yieldPct":0.7,"payoutPct":25.06},{"fiscalYear":2020,"dps":50,"yieldPct":0.4,"payoutPct":24.99},{"fiscalYear":2019,"dps":152,"yieldPct":1.7,"payoutPct":24.92},{"fiscalYear":2018,"dps":72,"yieldPct":1.18,"payoutPct":20.21}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":14147250500,"operatingIncome":2022901277,"netIncome":2642266733,"controllingNetIncome":null,"ebitda":2949597447,"fcff":1879735582,"cfo":2895460899,"capex":1015725317,"totalAssets":31857434626,"totalLiabilities":3313395364,"totalEquity":28544039262,"cash":3019705709,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":16148209650,"operatingIncome":3594631528,"netIncome":4521549647,"controllingNetIncome":null,"ebitda":3918458959,"fcff":2050663281,"cfo":2924818425,"capex":874155144,"totalAssets":35860268795,"totalLiabilities":3766816065,"totalEquity":32093452730,"cash":2678037302,"totalDebt":51551629},{"fiscalYear":2020,"statement":"연결","revenue":15400622758,"operatingIncome":2380813796,"netIncome":1928354537,"controllingNetIncome":null,"ebitda":null,"fcff":3824085252,"cfo":4715422897,"capex":891337645,"totalAssets":39769436594,"totalLiabilities":7154636284,"totalEquity":32614800310,"cash":9423882709,"totalDebt":4251844928},{"fiscalYear":2021,"statement":"연결","revenue":19979567098,"operatingIncome":5199382483,"netIncome":6268250917,"controllingNetIncome":null,"ebitda":6826963890,"fcff":9609972308,"cfo":9852851202,"capex":242878894,"totalAssets":45938180838,"totalLiabilities":7966666527,"totalEquity":37971514311,"cash":4338656222,"totalDebt":3330576531},{"fiscalYear":2022,"statement":"연결","revenue":24092742406,"operatingIncome":7303027730,"netIncome":9962898287,"controllingNetIncome":null,"ebitda":8890064748,"fcff":14355913714,"cfo":15177061646,"capex":821147932,"totalAssets":63075719986,"totalLiabilities":21104837589,"totalEquity":41970882397,"cash":5416356632,"totalDebt":966369433},{"fiscalYear":2023,"statement":"연결","revenue":27627400828,"operatingIncome":7769441247,"netIncome":-26697996137,"controllingNetIncome":null,"ebitda":9211023634,"fcff":4168990405,"cfo":5531788919,"capex":1362798514,"totalAssets":77989299429,"totalLiabilities":7525284132,"totalEquity":70464015297,"cash":3602460815,"totalDebt":1041126063},{"fiscalYear":2024,"statement":"연결","revenue":27075424194,"operatingIncome":5281327227,"netIncome":10009046321,"controllingNetIncome":null,"ebitda":6851099685,"fcff":6398012824,"cfo":6758956119,"capex":360943295,"totalAssets":83980124565,"totalLiabilities":8197583832,"totalEquity":75782540733,"cash":23435848255,"totalDebt":519600180},{"fiscalYear":2025,"statement":"연결","revenue":28467135839,"operatingIncome":6964476384,"netIncome":5922544212,"controllingNetIncome":null,"ebitda":null,"fcff":2329319752,"cfo":3343701792,"capex":1014382040,"totalAssets":106303672123,"totalLiabilities":21796130156,"totalEquity":84507541967,"cash":10549558318,"totalDebt":10734247354}],"quarterly":[{"stockCode":"094360","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":6617338462,"operatingIncome":1525038294,"netIncome":2178517360,"prevYearRevenue":7029789735,"prevYearOperatingIncome":1725242447,"prevYearNetIncome":1682416121,"source":"11014","updatedAt":"2026-08-26T22:24:02.076Z"},{"stockCode":"094360","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":9866628926,"operatingIncome":3859947960,"netIncome":3627721264,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:24:02.077Z"},{"stockCode":"094360","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":5779897129,"operatingIncome":180528224,"netIncome":1293976271,"prevYearRevenue":5369889309,"prevYearOperatingIncome":203111488,"prevYearNetIncome":-685855094,"source":"11013","updatedAt":"2026-08-26T22:24:01.594Z"},{"stockCode":"094360","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":7091905736,"operatingIncome":1126870846,"netIncome":2177371119,"prevYearRevenue":6613279142,"prevYearOperatingIncome":1376378642,"prevYearNetIncome":802160682,"source":"11012","updatedAt":"2026-08-26T22:24:01.834Z"}]}