{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/114840","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":"114840","name":"아이패밀리에스씨","market":"KOSDAQ","sector":"기타 화학제품 제조업","lastPrice":8310,"marketCap":138622309350,"sharesOutstanding":16681385,"asOf":"2026-09-26T15:09:35.454Z"},"valuation":{"fiscalYear":2025,"per":6.35,"perTtm":7.27,"ttmPeriod":"25Q3~26Q2","pbr":1.33,"psr":0.62,"evEbitda":3.96,"ev":108783478180,"fcff":41117820289,"fcffYield":0.378,"roe":0.2228,"revenueGrowth":{"y1":0.0938,"y3":0.3796,"y5":null},"operatingIncomeGrowth":{"y1":-0.1934,"y3":0.4183,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.615Z"},"price":{"high52w":22250,"low52w":7190,"fromHigh":-0.6265,"returns":[{"label":"1개월","value":-0.0918},{"label":"3개월","value":0.1542},{"label":"6개월","value":-0.2793},{"label":"1년","value":-0.6265},{"label":"3년","value":-0.403},{"label":"5년","value":null}]},"dividends":[{"fiscalYear":2025,"dps":94,"yieldPct":0.68,"payoutPct":19.83},{"fiscalYear":2024,"dps":118,"yieldPct":0.61,"payoutPct":7.14},{"fiscalYear":2023,"dps":79,"yieldPct":0.61,"payoutPct":6.96},{"fiscalYear":2022,"dps":63,"yieldPct":0.51,"payoutPct":7.01},{"fiscalYear":2021,"dps":33,"yieldPct":0.37,"payoutPct":7.35},{"fiscalYear":2020,"dps":92,"yieldPct":null,"payoutPct":6.85},{"fiscalYear":2019,"dps":91,"yieldPct":18.2,"payoutPct":null}],"annual":[{"fiscalYear":2021,"statement":"별도","revenue":71618219782,"operatingIncome":5599387454,"netIncome":3644727400,"controllingNetIncome":null,"ebitda":null,"fcff":1064677481,"cfo":1145557481,"capex":80880000,"totalAssets":52974587855,"totalLiabilities":11441955204,"totalEquity":41532632651,"cash":21003898018,"totalDebt":871040564},{"fiscalYear":2022,"statement":"별도","revenue":85335168954,"operatingIncome":9508401029,"netIncome":7639365495,"controllingNetIncome":null,"ebitda":null,"fcff":-9300363462,"cfo":7348330822,"capex":16859392268,"totalAssets":72333625980,"totalLiabilities":22129450880,"totalEquity":50204175100,"cash":11822054619,"totalDebt":10000000000},{"fiscalYear":2023,"statement":"연결","revenue":148685912955,"operatingIncome":23996195140,"netIncome":19997096910,"controllingNetIncome":19997096910,"ebitda":24564105677,"fcff":4300884145,"cfo":4691039371,"capex":768050792,"totalAssets":89832890141,"totalLiabilities":20838610964,"totalEquity":68994279177,"cash":16052758117,"totalDebt":10273906888},{"fiscalYear":2024,"statement":"연결","revenue":204880606161,"operatingIncome":33632455532,"netIncome":28305516968,"controllingNetIncome":28305516968,"ebitda":33971747566,"fcff":-9111011117,"cfo":-9307032086,"capex":147450000,"totalAssets":122318512016,"totalLiabilities":30761092636,"totalEquity":91557419380,"cash":16814360679,"totalDebt":140276767},{"fiscalYear":2025,"statement":"연결","revenue":224096054183,"operatingIncome":27127744195,"netIncome":21836761902,"controllingNetIncome":21836761902,"ebitda":27503955217,"fcff":41117820289,"cfo":43047674497,"capex":2185629455,"totalAssets":142391571157,"totalLiabilities":37936561808,"totalEquity":104455009349,"cash":31968345956,"totalDebt":2129514786}],"quarterly":[{"stockCode":"114840","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":53467225918,"operatingIncome":6184940598,"netIncome":5250243821,"prevYearRevenue":50105152723,"prevYearOperatingIncome":9087526114,"prevYearNetIncome":7617463841,"source":"11014","updatedAt":"2026-08-26T22:25:29.058Z"},{"stockCode":"114840","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":58575419870,"operatingIncome":6618814938,"netIncome":4806217566,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:25:29.061Z"},{"stockCode":"114840","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":54847089936,"operatingIncome":3691985400,"netIncome":2842307589,"prevYearRevenue":54393895300,"prevYearOperatingIncome":7145051931,"prevYearNetIncome":6014211552,"source":"11013","updatedAt":"2026-08-26T22:25:28.553Z"},{"stockCode":"114840","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":58660342221,"operatingIncome":6814957283,"netIncome":6180534423,"prevYearRevenue":57659513095,"prevYearOperatingIncome":7178936728,"prevYearNetIncome":5766088963,"source":"11012","updatedAt":"2026-08-26T22:25:28.809Z"}]}