{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/096870","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":"096870","name":"엘디티","market":"KOSDAQ","sector":"반도체 제조업","lastPrice":2340,"marketCap":19534317660,"sharesOutstanding":8347999,"asOf":"2026-09-26T15:09:35.440Z"},"valuation":{"fiscalYear":2025,"per":15.74,"perTtm":12.3,"ttmPeriod":"25Q3~26Q2","pbr":0.96,"psr":1.77,"evEbitda":12.04,"ev":11261546558,"fcff":178592593,"fcffYield":0.0159,"roe":0.0704,"revenueGrowth":{"y1":0.1014,"y3":-0.0198,"y5":-0.0178},"operatingIncomeGrowth":{"y1":null,"y3":-0.4093,"y5":-0.2774},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.708Z"},"price":{"high52w":3220,"low52w":1721,"fromHigh":-0.2733,"returns":[{"label":"1개월","value":-0.0085},{"label":"3개월","value":0.0884},{"label":"6개월","value":0.0331},{"label":"1년","value":-0.2277},{"label":"3년","value":-0.2148},{"label":"5년","value":-0.5063}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":7188414766,"operatingIncome":270171066,"netIncome":427376681,"controllingNetIncome":null,"ebitda":1022341503,"fcff":-67819641,"cfo":894755353,"capex":962574994,"totalAssets":12055038409,"totalLiabilities":774721641,"totalEquity":11280316768,"cash":2340910510,"totalDebt":null},{"fiscalYear":2019,"statement":"별도","revenue":6955659674,"operatingIncome":-1334885553,"netIncome":-1398661060,"controllingNetIncome":null,"ebitda":-789154347,"fcff":-418519177,"cfo":122164884,"capex":540684061,"totalAssets":11824917599,"totalLiabilities":1943261891,"totalEquity":9881655708,"cash":1863422403,"totalDebt":null},{"fiscalYear":2020,"statement":"별도","revenue":12086538120,"operatingIncome":1553260085,"netIncome":1348522526,"controllingNetIncome":null,"ebitda":2452218290,"fcff":903212751,"cfo":1674708133,"capex":771495382,"totalAssets":13910039265,"totalLiabilities":2679861031,"totalEquity":11230178234,"cash":3006106950,"totalDebt":null},{"fiscalYear":2021,"statement":"별도","revenue":12384959098,"operatingIncome":1859542127,"netIncome":2230020762,"controllingNetIncome":null,"ebitda":2342539264,"fcff":93814437,"cfo":359460048,"capex":265645611,"totalAssets":15068682046,"totalLiabilities":1608483050,"totalEquity":13460198996,"cash":3305080987,"totalDebt":null},{"fiscalYear":2022,"statement":"별도","revenue":11730311728,"operatingIncome":1483920084,"netIncome":1954191788,"controllingNetIncome":null,"ebitda":2099339139,"fcff":3215336039,"cfo":3301877347,"capex":86541308,"totalAssets":17182655987,"totalLiabilities":1768265203,"totalEquity":15414390784,"cash":6543457580,"totalDebt":null},{"fiscalYear":2023,"statement":"별도","revenue":8926707509,"operatingIncome":-348855996,"netIncome":-140473951,"controllingNetIncome":null,"ebitda":null,"fcff":479649745,"cfo":725934502,"capex":246284757,"totalAssets":18425298867,"totalLiabilities":3151382034,"totalEquity":15273916833,"cash":7050394412,"totalDebt":27871390},{"fiscalYear":2024,"statement":"별도","revenue":10028868219,"operatingIncome":-835658027,"netIncome":-269163169,"controllingNetIncome":null,"ebitda":-423350188,"fcff":-283911841,"cfo":-55375279,"capex":228536562,"totalAssets":17247100520,"totalLiabilities":2242346856,"totalEquity":15004753664,"cash":6750648024,"totalDebt":13074604},{"fiscalYear":2025,"statement":"별도","revenue":11045810425,"operatingIncome":305927068,"netIncome":1241418502,"controllingNetIncome":null,"ebitda":935583587,"fcff":178592593,"cfo":631068809,"capex":452476216,"totalAssets":22518375214,"totalLiabilities":2264617473,"totalEquity":20253757741,"cash":8341166318,"totalDebt":68395216}],"quarterly":[{"stockCode":"096870","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":2865674660,"operatingIncome":130452819,"netIncome":314382565,"prevYearRevenue":3299068231,"prevYearOperatingIncome":71550308,"prevYearNetIncome":-46539681,"source":"11014","updatedAt":"2026-08-26T22:34:52.164Z"},{"stockCode":"096870","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":3127937095,"operatingIncome":191416369,"netIncome":541649635,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:34:52.165Z"},{"stockCode":"096870","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":1674413693,"operatingIncome":-440091765,"netIncome":-216655902,"prevYearRevenue":1900243400,"prevYearOperatingIncome":-375930569,"prevYearNetIncome":-355552187,"source":"11013","updatedAt":"2026-08-26T22:34:51.629Z"},{"stockCode":"096870","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":3853904909,"operatingIncome":874388307,"netIncome":948892588,"prevYearRevenue":3151955270,"prevYearOperatingIncome":359988449,"prevYearNetIncome":740938489,"source":"11012","updatedAt":"2026-08-26T22:34:51.894Z"}]}