{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/109080","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":"109080","name":"옵티시스","market":"KOSDAQ","sector":"통신 및 방송 장비 제조업","lastPrice":9370,"marketCap":52809320000,"sharesOutstanding":5636000,"asOf":"2026-09-26T15:09:35.451Z"},"valuation":{"fiscalYear":2025,"per":11.94,"perTtm":10.32,"ttmPeriod":"25Q3~26Q2","pbr":0.89,"psr":2.05,"evEbitda":8.51,"ev":45469528680,"fcff":6404143035,"fcffYield":0.1408,"roe":0.077,"revenueGrowth":{"y1":0.0829,"y3":-0.0358,"y5":0.0474},"operatingIncomeGrowth":{"y1":0.6686,"y3":-0.1644,"y5":0.2351},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.600Z"},"price":{"high52w":20400,"low52w":7070,"fromHigh":-0.5407,"returns":[{"label":"1개월","value":0.0709},{"label":"3개월","value":0.1115},{"label":"6개월","value":-0.1641},{"label":"1년","value":0.0528},{"label":"3년","value":-0.1551},{"label":"5년","value":-0.5854}]},"dividends":[{"fiscalYear":2025,"dps":250,"yieldPct":3.1,"payoutPct":27},{"fiscalYear":2024,"dps":100,"yieldPct":1.2,"payoutPct":10},{"fiscalYear":2023,"dps":100,"yieldPct":1,"payoutPct":21},{"fiscalYear":2022,"dps":200,"yieldPct":1.7,"payoutPct":13.1},{"fiscalYear":2021,"dps":100,"yieldPct":0.5,"payoutPct":8.4},{"fiscalYear":2020,"dps":50,"yieldPct":0.6,"payoutPct":16},{"fiscalYear":2019,"dps":50,"yieldPct":0.6,"payoutPct":8.6},{"fiscalYear":2018,"dps":70,"yieldPct":1,"payoutPct":12.4}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":21275098899,"operatingIncome":3247038417,"netIncome":2771171815,"controllingNetIncome":null,"ebitda":4261275823,"fcff":2658624520,"cfo":3125514206,"capex":510413357,"totalAssets":38812552624,"totalLiabilities":3382310514,"totalEquity":35430242110,"cash":11461286535,"totalDebt":null},{"fiscalYear":2019,"statement":"별도","revenue":19692118408,"operatingIncome":2165125854,"netIncome":2834539269,"controllingNetIncome":null,"ebitda":2905915072,"fcff":-9728303660,"cfo":2148996261,"capex":11935388646,"totalAssets":42143791104,"totalLiabilities":4228884746,"totalEquity":37914906358,"cash":9466826202,"totalDebt":1882349554},{"fiscalYear":2020,"statement":"별도","revenue":20410901564,"operatingIncome":1570351771,"netIncome":1528133547,"controllingNetIncome":null,"ebitda":2392220366,"fcff":2821035556,"cfo":3713665830,"capex":944606018,"totalAssets":42735117808,"totalLiabilities":3555574568,"totalEquity":39179543240,"cash":8737477604,"totalDebt":1846865300},{"fiscalYear":2021,"statement":"별도","revenue":24166396128,"operatingIncome":4243688108,"netIncome":5796982374,"controllingNetIncome":null,"ebitda":5006481094,"fcff":3376318463,"cfo":3721360327,"capex":598012845,"totalAssets":50247266095,"totalLiabilities":5515160581,"totalEquity":44732105514,"cash":15229827143,"totalDebt":1796143560},{"fiscalYear":2022,"statement":"별도","revenue":28704721599,"operatingIncome":7735860693,"netIncome":7392987805,"controllingNetIncome":null,"ebitda":8509489046,"fcff":3084065471,"cfo":4609507744,"capex":1793153823,"totalAssets":56756814228,"totalLiabilities":5665399859,"totalEquity":51091414369,"cash":12123985393,"totalDebt":1898886221},{"fiscalYear":2023,"statement":"별도","revenue":21994615123,"operatingIncome":831109475,"netIncome":2307328888,"controllingNetIncome":null,"ebitda":1589881505,"fcff":1225862993,"cfo":3142150518,"capex":2012343593,"totalAssets":58077393090,"totalLiabilities":5646715433,"totalEquity":52430677657,"cash":13069649006,"totalDebt":2763407448},{"fiscalYear":2024,"statement":"별도","revenue":23757537224,"operatingIncome":2705388303,"netIncome":4739341728,"controllingNetIncome":null,"ebitda":3470223800,"fcff":4672187919,"cfo":5030721618,"capex":434321007,"totalAssets":60221257655,"totalLiabilities":4516667810,"totalEquity":55704589845,"cash":16654851436,"totalDebt":2163283234},{"fiscalYear":2025,"statement":"별도","revenue":25727162593,"operatingIncome":4514146425,"netIncome":4422657240,"controllingNetIncome":null,"ebitda":5340451378,"fcff":6404143035,"cfo":7340128807,"capex":1017398442,"totalAssets":65235637894,"totalLiabilities":6053042209,"totalEquity":59182595685,"cash":10839493605,"totalDebt":3499702285}],"quarterly":[{"stockCode":"109080","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":5130471558,"operatingIncome":744819211,"netIncome":1273525025,"prevYearRevenue":5677439665,"prevYearOperatingIncome":997030888,"prevYearNetIncome":826152786,"source":"11014","updatedAt":"2026-08-26T22:31:07.288Z"},{"stockCode":"109080","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":6316982990,"operatingIncome":543174550,"netIncome":371163054,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:31:07.292Z"},{"stockCode":"109080","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":6621665104,"operatingIncome":1253178509,"netIncome":1591122471,"prevYearRevenue":6736629425,"prevYearOperatingIncome":1582782383,"prevYearNetIncome":1995427850,"source":"11013","updatedAt":"2026-08-26T22:31:06.700Z"},{"stockCode":"109080","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":6578669822,"operatingIncome":1258625677,"netIncome":1883446626,"prevYearRevenue":7543078620,"prevYearOperatingIncome":1643370281,"prevYearNetIncome":782541311,"source":"11012","updatedAt":"2026-08-26T22:31:07.031Z"}]}