{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/119830","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":"119830","name":"아이텍","market":"KOSDAQ","sector":"그외 기타 전문, 과학 및 기술 서비스업","lastPrice":6270,"marketCap":166396620720,"sharesOutstanding":26538536,"asOf":"2026-09-26T15:09:35.456Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.96,"psr":3.43,"evEbitda":4.53,"ev":90927627026,"fcff":6897838070,"fcffYield":0.0759,"roe":-0.0275,"revenueGrowth":{"y1":-0.2169,"y3":-0.1414,"y5":0.0126},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.412Z"},"price":{"high52w":9600,"low52w":4790,"fromHigh":-0.3469,"returns":[{"label":"1개월","value":-0.1706},{"label":"3개월","value":-0.0543},{"label":"6개월","value":-0.011},{"label":"1년","value":0.0415},{"label":"3년","value":-0.2875},{"label":"5년","value":-0.5268}]},"dividends":[{"fiscalYear":2017,"dps":100,"yieldPct":2.1,"payoutPct":null}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":30905306653,"operatingIncome":2496082555,"netIncome":1576622642,"controllingNetIncome":null,"ebitda":9069267887,"fcff":-7968318838,"cfo":5305268566,"capex":13789762664,"totalAssets":119484192624,"totalLiabilities":82096645095,"totalEquity":37387547529,"cash":13021323772,"totalDebt":73207527276},{"fiscalYear":2019,"statement":"연결","revenue":47026177416,"operatingIncome":2385089037,"netIncome":-8277080498,"controllingNetIncome":null,"ebitda":null,"fcff":-4643429369,"cfo":10158750747,"capex":15338110654,"totalAssets":95000560232,"totalLiabilities":44922560085,"totalEquity":50078000147,"cash":9424792904,"totalDebt":17894000000},{"fiscalYear":2020,"statement":"연결","revenue":45568591033,"operatingIncome":2788217080,"netIncome":-5250086662,"controllingNetIncome":null,"ebitda":13790507507,"fcff":9899281406,"cfo":15116672555,"capex":5457953641,"totalAssets":146431938998,"totalLiabilities":67629685955,"totalEquity":78802253043,"cash":63804791749,"totalDebt":16374950000},{"fiscalYear":2021,"statement":"연결","revenue":64741204760,"operatingIncome":3196386781,"netIncome":-8132390799,"controllingNetIncome":-7789933505,"ebitda":6925597098,"fcff":1067731421,"cfo":8375109441,"capex":7731848836,"totalAssets":148140990309,"totalLiabilities":39808349597,"totalEquity":108332640712,"cash":53728487065,"totalDebt":17559990000},{"fiscalYear":2022,"statement":"연결","revenue":76653831108,"operatingIncome":717822628,"netIncome":21662247063,"controllingNetIncome":22167249333,"ebitda":7707525096,"fcff":2651071958,"cfo":11150986196,"capex":9032957431,"totalAssets":179016087003,"totalLiabilities":37305846762,"totalEquity":141710240241,"cash":36175548112,"totalDebt":12016994481},{"fiscalYear":2023,"statement":"연결","revenue":83264313856,"operatingIncome":-7176006243,"netIncome":-10538172914,"controllingNetIncome":-7406319758,"ebitda":-5506925463,"fcff":-18781983938,"cfo":-5932201034,"capex":13245326448,"totalAssets":220622809902,"totalLiabilities":73153968454,"totalEquity":147468841448,"cash":58872669670,"totalDebt":3225496461},{"fiscalYear":2024,"statement":"연결","revenue":61956940814,"operatingIncome":-4867055381,"netIncome":20008363581,"controllingNetIncome":21038395126,"ebitda":21634404672,"fcff":1993526067,"cfo":12767403950,"capex":12162681956,"totalAssets":229635595317,"totalLiabilities":61153477953,"totalEquity":168482117364,"cash":90445974287,"totalDebt":16143812},{"fiscalYear":2025,"statement":"연결","revenue":48517802480,"operatingIncome":-257048957,"netIncome":-7002193507,"controllingNetIncome":-4639256751,"ebitda":20061632205,"fcff":6897838070,"cfo":18759232428,"capex":12272299066,"totalAssets":210275113497,"totalLiabilities":38436336455,"totalEquity":171838777042,"cash":97319070380,"totalDebt":21850076686}],"quarterly":[{"stockCode":"119830","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":14334340864,"operatingIncome":-378821354,"netIncome":661090565,"prevYearRevenue":14784777455,"prevYearOperatingIncome":-648483758,"prevYearNetIncome":3562740277,"source":"11014","updatedAt":"2026-08-26T22:24:41.668Z"},{"stockCode":"119830","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":4830528777,"operatingIncome":3271770982,"netIncome":-7286741617,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:24:41.670Z"},{"stockCode":"119830","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":12126585240,"operatingIncome":-296589727,"netIncome":-8499646654,"prevYearRevenue":11664664700,"prevYearOperatingIncome":-1092660372,"prevYearNetIncome":-1777382134,"source":"11013","updatedAt":"2026-08-26T22:24:41.110Z"},{"stockCode":"119830","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":14245360464,"operatingIncome":1083265461,"netIncome":2768341021,"prevYearRevenue":11476989333,"prevYearOperatingIncome":-889405432,"prevYearNetIncome":1400839679,"source":"11012","updatedAt":"2026-08-26T22:24:41.399Z"}]}