{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/101160","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":"101160","name":"월덱스","market":"KOSDAQ","sector":"전자부품 제조업","lastPrice":30650,"marketCap":506061935450,"sharesOutstanding":16510993,"asOf":"2026-09-26T15:09:35.444Z"},"valuation":{"fiscalYear":2025,"per":12.35,"perTtm":6.67,"ttmPeriod":"25Q3~26Q2","pbr":1.46,"psr":1.73,"evEbitda":4.94,"ev":362856540373,"fcff":50948176352,"fcffYield":0.1404,"roe":0.1253,"revenueGrowth":{"y1":-0.049,"y3":0.0446,"y5":0.1339},"operatingIncomeGrowth":{"y1":-0.1673,"y3":0.0491,"y5":0.1034},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.713Z"},"price":{"high52w":34950,"low52w":21150,"fromHigh":-0.123,"returns":[{"label":"1개월","value":0.0461},{"label":"3개월","value":0.1248},{"label":"6개월","value":0.0217},{"label":"1년","value":0.3268},{"label":"3년","value":0.1207},{"label":"5년","value":0.3744}]},"dividends":[{"fiscalYear":2025,"dps":100,"yieldPct":0.5,"payoutPct":4},{"fiscalYear":2024,"dps":60,"yieldPct":0.4,"payoutPct":1.5},{"fiscalYear":2023,"dps":60,"yieldPct":0.2,"payoutPct":1.8},{"fiscalYear":2022,"dps":50,"yieldPct":0.3,"payoutPct":2},{"fiscalYear":2021,"dps":60,"yieldPct":0.2,"payoutPct":3},{"fiscalYear":2020,"dps":70,"yieldPct":0.4,"payoutPct":5.3},{"fiscalYear":2019,"dps":50,"yieldPct":0.6,"payoutPct":4.2},{"fiscalYear":2018,"dps":50,"yieldPct":1,"payoutPct":4.7}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":105542799816,"operatingIncome":21957311354,"netIncome":17522203767,"controllingNetIncome":17563255904,"ebitda":24622758774,"fcff":7225173289,"cfo":12180031365,"capex":6344682187,"totalAssets":131780710747,"totalLiabilities":60775599506,"totalEquity":71005111241,"cash":16068353591,"totalDebt":43463466010},{"fiscalYear":2019,"statement":"연결","revenue":117442639301,"operatingIncome":23401882105,"netIncome":19422023095,"controllingNetIncome":19477185992,"ebitda":24264584694,"fcff":22923652656,"cfo":28049045862,"capex":6551092419,"totalAssets":149727469597,"totalLiabilities":60208467228,"totalEquity":89519002369,"cash":32748790708,"totalDebt":40942860954},{"fiscalYear":2020,"statement":"연결","revenue":155682273423,"operatingIncome":35796206436,"netIncome":21785604274,"controllingNetIncome":21818744242,"ebitda":51108713798,"fcff":20517377136,"cfo":24586116089,"capex":4948808242,"totalAssets":170256063952,"totalLiabilities":61493331630,"totalEquity":108762732322,"cash":48794699043,"totalDebt":44442739186},{"fiscalYear":2021,"statement":"연결","revenue":190057368425,"operatingIncome":40300789625,"netIncome":33432517485,"controllingNetIncome":33450969983,"ebitda":44371484835,"fcff":2700268232,"cfo":26203403413,"capex":24212124735,"totalAssets":211881383397,"totalLiabilities":68466966070,"totalEquity":143414417327,"cash":50210598678,"totalDebt":45522771381},{"fiscalYear":2022,"statement":"연결","revenue":255929775545,"operatingIncome":50701951182,"netIncome":41497460909,"controllingNetIncome":41512322212,"ebitda":59898937805,"fcff":-6960321175,"cfo":22300830924,"capex":30170271727,"totalAssets":261797468390,"totalLiabilities":75905443769,"totalEquity":185892024621,"cash":42470798795,"totalDebt":50086779035},{"fiscalYear":2023,"statement":"연결","revenue":288087193001,"operatingIncome":64828878115,"netIncome":53849755426,"controllingNetIncome":53849755426,"ebitda":78238413469,"fcff":73141254471,"cfo":82875317763,"capex":11136874374,"totalAssets":313702008499,"totalLiabilities":74191632356,"totalEquity":239510376143,"cash":109716173431,"totalDebt":48518856851},{"fiscalYear":2024,"statement":"연결","revenue":306791365556,"operatingIncome":70304948252,"netIncome":65036530638,"controllingNetIncome":65036530638,"ebitda":83255909142,"fcff":29906529237,"cfo":35037235881,"capex":6424516297,"totalAssets":391796337435,"totalLiabilities":84308931196,"totalEquity":307487406239,"cash":143193153018,"totalDebt":47421024626},{"fiscalYear":2025,"statement":"연결","revenue":291764969976,"operatingIncome":58544362713,"netIncome":40972466221,"controllingNetIncome":40972466221,"ebitda":73444561503,"fcff":50948176352,"cfo":60759780767,"capex":10888216177,"totalAssets":429672762944,"totalLiabilities":83071411079,"totalEquity":346601351865,"cash":186305352065,"totalDebt":43099956988}],"quarterly":[{"stockCode":"101160","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":66896248936,"operatingIncome":13020710689,"netIncome":13025759926,"prevYearRevenue":79498320747,"prevYearOperatingIncome":18467252254,"prevYearNetIncome":10994710704,"source":"11014","updatedAt":"2026-08-26T22:21:51.005Z"},{"stockCode":"101160","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":84111547888,"operatingIncome":22363509073,"netIncome":29838323867,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:21:51.008Z"},{"stockCode":"101160","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":69086743016,"operatingIncome":14284697397,"netIncome":17940563785,"prevYearRevenue":74098941591,"prevYearOperatingIncome":14766888186,"prevYearNetIncome":12170759006,"source":"11013","updatedAt":"2026-08-26T22:21:50.515Z"},{"stockCode":"101160","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":75412635611,"operatingIncome":16531239359,"netIncome":15049602866,"prevYearRevenue":66658231561,"prevYearOperatingIncome":8393254765,"prevYearNetIncome":-14062376578,"source":"11012","updatedAt":"2026-08-26T22:21:50.764Z"}]}