{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/094820","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":"094820","name":"일진파워","market":"KOSDAQ","sector":"전기 및 통신 공사업","lastPrice":12210,"marketCap":184111036890,"sharesOutstanding":15078709,"asOf":"2026-09-26T15:09:35.437Z"},"valuation":{"fiscalYear":2025,"per":9.92,"perTtm":7.74,"ttmPeriod":"25Q3~26Q2","pbr":1.27,"psr":0.73,"evEbitda":6.91,"ev":196573340427,"fcff":26650750636,"fcffYield":0.1356,"roe":0.1341,"revenueGrowth":{"y1":0.305,"y3":0.0873,"y5":0.0844},"operatingIncomeGrowth":{"y1":1.3481,"y3":0.1045,"y5":0.1304},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.702Z"},"price":{"high52w":23250,"low52w":9430,"fromHigh":-0.4748,"returns":[{"label":"1개월","value":0.0074},{"label":"3개월","value":0.0882},{"label":"6개월","value":-0.2667},{"label":"1년","value":0.1684},{"label":"3년","value":-0.0073},{"label":"5년","value":0.0008}]},"dividends":[{"fiscalYear":2025,"dps":360,"yieldPct":2.8,"payoutPct":26.5},{"fiscalYear":2024,"dps":330,"yieldPct":4.1,"payoutPct":48},{"fiscalYear":2023,"dps":330,"yieldPct":2.9,"payoutPct":50.2},{"fiscalYear":2022,"dps":330,"yieldPct":2.8,"payoutPct":30.7},{"fiscalYear":2021,"dps":330,"yieldPct":1.9,"payoutPct":31.4},{"fiscalYear":2020,"dps":300,"yieldPct":5.3,"payoutPct":39.78},{"fiscalYear":2019,"dps":300,"yieldPct":5.3,"payoutPct":36.05},{"fiscalYear":2018,"dps":330,"yieldPct":5.4,"payoutPct":29.59}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":157590707996,"operatingIncome":19063746491,"netIncome":15837893813,"controllingNetIncome":null,"ebitda":20923470437,"fcff":11720065782,"cfo":14514154116,"capex":2825901568,"totalAssets":135439991518,"totalLiabilities":46074637023,"totalEquity":89365354495,"cash":22410571532,"totalDebt":2178280438},{"fiscalYear":2019,"statement":"연결","revenue":182759456999,"operatingIncome":14363542426,"netIncome":11769340279,"controllingNetIncome":null,"ebitda":null,"fcff":17189465280,"cfo":18605829266,"capex":1446931002,"totalAssets":148305571903,"totalLiabilities":52299122163,"totalEquity":96006449740,"cash":32076002694,"totalDebt":0},{"fiscalYear":2020,"statement":"연결","revenue":168014607889,"operatingIncome":13071221166,"netIncome":10658148652,"controllingNetIncome":null,"ebitda":14758782860,"fcff":25656010193,"cfo":29368434781,"capex":3712619051,"totalAssets":158027563450,"totalLiabilities":57604118542,"totalEquity":100423444908,"cash":52453650256,"totalDebt":628338562},{"fiscalYear":2021,"statement":"연결","revenue":185899334919,"operatingIncome":18808965746,"netIncome":15322751583,"controllingNetIncome":null,"ebitda":22001302696,"fcff":16020135552,"cfo":21847395871,"capex":5828970282,"totalAssets":177485687968,"totalLiabilities":64889817006,"totalEquity":112595870962,"cash":54144751390,"totalDebt":527211418},{"fiscalYear":2022,"statement":"연결","revenue":196015491303,"operatingIncome":17902701235,"netIncome":15675414957,"controllingNetIncome":null,"ebitda":18654148557,"fcff":11314641897,"cfo":13701296785,"capex":2387305211,"totalAssets":190569946861,"totalLiabilities":65140236619,"totalEquity":125429710242,"cash":54025422435,"totalDebt":870938106},{"fiscalYear":2023,"statement":"연결","revenue":190826764234,"operatingIncome":13120377484,"netIncome":9580223266,"controllingNetIncome":null,"ebitda":16153519984,"fcff":-7732183594,"cfo":10310547777,"capex":18043035980,"totalAssets":193043041242,"totalLiabilities":62342539353,"totalEquity":130700501889,"cash":40113168033,"totalDebt":719978987},{"fiscalYear":2024,"statement":"연결","revenue":193088109908,"operatingIncome":10272754233,"netIncome":9892674397,"controllingNetIncome":7554208053,"ebitda":null,"fcff":-90106193909,"cfo":2498847886,"capex":92760068521,"totalAssets":270453827629,"totalLiabilities":133333451327,"totalEquity":137120376302,"cash":25931232962,"totalDebt":74281154991},{"fiscalYear":2025,"statement":"연결","revenue":251984799104,"operatingIncome":24121399743,"netIncome":19553746567,"controllingNetIncome":18561346227,"ebitda":28454329764,"fcff":26650750636,"cfo":37004231517,"capex":12678659057,"totalAssets":329098066672,"totalLiabilities":177881168264,"totalEquity":151216898408,"cash":71711464321,"totalDebt":84173767858}],"quarterly":[{"stockCode":"094820","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":64728741033,"operatingIncome":7428233856,"netIncome":5757119159,"prevYearRevenue":37174364378,"prevYearOperatingIncome":615050323,"prevYearNetIncome":957101536,"source":"11014","updatedAt":"2026-08-26T22:24:50.544Z"},{"stockCode":"094820","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":70407728921,"operatingIncome":8107962841,"netIncome":7540451385,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:24:50.548Z"},{"stockCode":"094820","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":63778347105,"operatingIncome":6999732306,"netIncome":6601102791,"prevYearRevenue":41052793836,"prevYearOperatingIncome":2294345137,"prevYearNetIncome":659953806,"source":"11013","updatedAt":"2026-08-26T22:24:50.012Z"},{"stockCode":"094820","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":86381019174,"operatingIncome":5603242488,"netIncome":3896060555,"prevYearRevenue":75795535314,"prevYearOperatingIncome":6290857909,"prevYearNetIncome":5596222217,"source":"11012","updatedAt":"2026-08-26T22:24:50.290Z"}]}