{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/108320","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":"108320","name":"LX세미콘","market":"KOSPI","sector":"반도체 제조업","lastPrice":36050,"marketCap":586328015000,"sharesOutstanding":16264300,"asOf":"2026-09-26T15:09:35.450Z"},"valuation":{"fiscalYear":2025,"per":7.1,"perTtm":10.1,"ttmPeriod":"25Q3~26Q2","pbr":0.52,"psr":0.36,"evEbitda":3.2,"ev":440643737993,"fcff":108994920970,"fcffYield":0.2474,"roe":0.0749,"revenueGrowth":{"y1":-0.1214,"y3":-0.0821,"y5":0.0712},"operatingIncomeGrowth":{"y1":-0.3485,"y3":-0.295,"y5":0.0293},"isFinancial":false,"updatedAt":"2026-09-26T15:10:40.805Z"},"price":{"high52w":65700,"low52w":30700,"fromHigh":-0.4513,"returns":[{"label":"1개월","value":-0.0463},{"label":"3개월","value":-0.0563},{"label":"6개월","value":-0.3014},{"label":"1년","value":-0.3422},{"label":"3년","value":-0.5651},{"label":"5년","value":-0.6557}]},"dividends":[{"fiscalYear":2025,"dps":1500,"yieldPct":2.8,"payoutPct":29.5},{"fiscalYear":2024,"dps":2400,"yieldPct":3.9,"payoutPct":29.9},{"fiscalYear":2023,"dps":1800,"yieldPct":2.04,"payoutPct":28.9},{"fiscalYear":2022,"dps":4500,"yieldPct":5.7,"payoutPct":31.3},{"fiscalYear":2021,"dps":5400,"yieldPct":3.4,"payoutPct":29.6},{"fiscalYear":2020,"dps":1350,"yieldPct":2.5,"payoutPct":30.3},{"fiscalYear":2019,"dps":830,"yieldPct":2.1,"payoutPct":35},{"fiscalYear":2018,"dps":830,"yieldPct":2.5,"payoutPct":27.6}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":791818131828,"operatingIncome":55797058547,"netIncome":48960453314,"controllingNetIncome":48960453314,"ebitda":null,"fcff":10061079821,"cfo":27373427451,"capex":17312347630,"totalAssets":607558305864,"totalLiabilities":160944737525,"totalEquity":446613568339,"cash":222527311948,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":867122049614,"operatingIncome":47254627681,"netIncome":38538518233,"controllingNetIncome":38538518233,"ebitda":59530488460,"fcff":4077362738,"cfo":20694847797,"capex":16824355618,"totalAssets":629733290317,"totalLiabilities":157526494823,"totalEquity":472206795494,"cash":109686194681,"totalDebt":null},{"fiscalYear":2020,"statement":"연결","revenue":1161896286020,"operatingIncome":94226639156,"netIncome":72528910564,"controllingNetIncome":72528910564,"ebitda":104114134395,"fcff":62171669901,"cfo":82955981196,"capex":20956680628,"totalAssets":750602338873,"totalLiabilities":218317834580,"totalEquity":532284504293,"cash":100567267243,"totalDebt":8237405572},{"fiscalYear":2021,"statement":"연결","revenue":1898845716028,"operatingIncome":369621952134,"netIncome":296424020561,"controllingNetIncome":296424020561,"ebitda":390732811986,"fcff":385613910315,"cfo":421502665587,"capex":36024513364,"totalAssets":1172530981920,"totalLiabilities":372198273673,"totalEquity":800332708247,"cash":135613700789,"totalDebt":7504655796},{"fiscalYear":2022,"statement":"연결","revenue":2119345363613,"operatingIncome":310623962750,"netIncome":233692540409,"controllingNetIncome":233692540409,"ebitda":319156731087,"fcff":-160761487315,"cfo":-81731299021,"capex":79361230086,"totalAssets":1289618542133,"totalLiabilities":339257893379,"totalEquity":950360648754,"cash":188365134297,"totalDebt":15886600747},{"fiscalYear":2023,"statement":"연결","revenue":1901444975029,"operatingIncome":129035656339,"netIncome":101203533006,"controllingNetIncome":101203533006,"ebitda":152788624307,"fcff":50094568381,"cfo":102405033951,"capex":52669759922,"totalAssets":1205064944737,"totalLiabilities":228301207505,"totalEquity":976763737232,"cash":184417149183,"totalDebt":21124455534},{"fiscalYear":2024,"statement":"연결","revenue":1865621538499,"operatingIncome":167076803816,"netIncome":130509153930,"controllingNetIncome":130509153930,"ebitda":191120632651,"fcff":127558868866,"cfo":168867504547,"capex":42041532765,"totalAssets":1499801948860,"totalLiabilities":420215422354,"totalEquity":1079586526506,"cash":238812527045,"totalDebt":37127708092},{"fiscalYear":2025,"statement":"연결","revenue":1639070665791,"operatingIncome":108856055553,"netIncome":82633081344,"controllingNetIncome":82633081344,"ebitda":137802762863,"fcff":108994920970,"cfo":137086532839,"capex":29147204043,"totalAssets":1399843476485,"totalLiabilities":274236911903,"totalEquity":1125606564582,"cash":178168748471,"totalDebt":32484471464}],"quarterly":[{"stockCode":"108320","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":394391131472,"operatingIncome":14030929280,"netIncome":10089752474,"prevYearRevenue":419850482315,"prevYearOperatingIncome":34277882320,"prevYearNetIncome":25358702362,"source":"11014","updatedAt":"2026-08-26T22:21:23.815Z"},{"stockCode":"108320","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":389831710982,"operatingIncome":24905533929,"netIncome":18867093263,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:21:23.816Z"},{"stockCode":"108320","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":388770292280,"operatingIncome":20593734489,"netIncome":11218257335,"prevYearRevenue":476232791196,"prevYearOperatingIncome":59690551374,"prevYearNetIncome":45357109827,"source":"11013","updatedAt":"2026-08-26T22:21:23.316Z"},{"stockCode":"108320","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":401152905701,"operatingIncome":22006367302,"netIncome":17887139693,"prevYearRevenue":378615032141,"prevYearOperatingIncome":10229040970,"prevYearNetIncome":8319125780,"source":"11012","updatedAt":"2026-08-26T22:21:23.570Z"}]}