{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/123860","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":"123860","name":"아나패스","market":"KOSDAQ","sector":"반도체 제조업","lastPrice":13350,"marketCap":161847590250,"sharesOutstanding":12123415,"asOf":"2026-09-26T15:09:35.460Z"},"valuation":{"fiscalYear":2025,"per":59.62,"perTtm":288.28,"ttmPeriod":"25Q3~26Q2","pbr":2.15,"psr":1.5,"evEbitda":5.64,"ev":135789245001,"fcff":22222244636,"fcffYield":0.1637,"roe":0.0367,"revenueGrowth":{"y1":-0.4064,"y3":0.3569,"y5":0.0139},"operatingIncomeGrowth":{"y1":0.0054,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.605Z"},"price":{"high52w":22500,"low52w":11180,"fromHigh":-0.4067,"returns":[{"label":"1개월","value":-0.0052},{"label":"3개월","value":-0.1275},{"label":"6개월","value":-0.2336},{"label":"1년","value":-0.2925},{"label":"3년","value":-0.408},{"label":"5년","value":-0.4506}]},"dividends":[{"fiscalYear":2025,"dps":250,"yieldPct":1.44,"payoutPct":111.65},{"fiscalYear":2019,"dps":100,"yieldPct":0.27,"payoutPct":null},{"fiscalYear":2018,"dps":250,"yieldPct":1.37,"payoutPct":null},{"fiscalYear":2017,"dps":200,"yieldPct":1.03,"payoutPct":275.69}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":51496711392,"operatingIncome":-8017869441,"netIncome":-4210035599,"controllingNetIncome":null,"ebitda":-4060974291,"fcff":-6343721765,"cfo":-1950890591,"capex":4392831174,"totalAssets":93092428333,"totalLiabilities":23818783719,"totalEquity":69273644614,"cash":6498649443,"totalDebt":11709136364},{"fiscalYear":2019,"statement":"별도","revenue":60833181935,"operatingIncome":-23615808215,"netIncome":-22209909725,"controllingNetIncome":null,"ebitda":-19046486562,"fcff":-25783733835,"cfo":-16496433269,"capex":9327775746,"totalAssets":124489669955,"totalLiabilities":69285735203,"totalEquity":55203934752,"cash":9228073523,"totalDebt":29528283123},{"fiscalYear":2020,"statement":"별도","revenue":100955537488,"operatingIncome":-22426676705,"netIncome":-48978840040,"controllingNetIncome":null,"ebitda":-17348985260,"fcff":-7228688905,"cfo":-211923421,"capex":7208652867,"totalAssets":92829575058,"totalLiabilities":74147920749,"totalEquity":18681654309,"cash":17154973190,"totalDebt":22707245045},{"fiscalYear":2021,"statement":"별도","revenue":48382080501,"operatingIncome":7811109135,"netIncome":12652396016,"controllingNetIncome":null,"ebitda":12572902722,"fcff":406254388,"cfo":2967209878,"capex":2662744306,"totalAssets":107528914765,"totalLiabilities":59176875660,"totalEquity":48352039105,"cash":21537133454,"totalDebt":14666626366},{"fiscalYear":2022,"statement":"별도","revenue":43291922796,"operatingIncome":-7015267470,"netIncome":-13117480721,"controllingNetIncome":null,"ebitda":-2415961027,"fcff":-20106500845,"cfo":-15164559944,"capex":5056379665,"totalAssets":103200283602,"totalLiabilities":65367957543,"totalEquity":37832326059,"cash":10422050807,"totalDebt":14454087529},{"fiscalYear":2023,"statement":"별도","revenue":71466090073,"operatingIncome":4469540613,"netIncome":2679677306,"controllingNetIncome":null,"ebitda":8932337458,"fcff":6323290125,"cfo":10937146668,"capex":4876073033,"totalAssets":111871067832,"totalLiabilities":58064536546,"totalEquity":53806531286,"cash":15210474827,"totalDebt":6500000000},{"fiscalYear":2024,"statement":"별도","revenue":182209532699,"operatingIncome":20043218842,"netIncome":18899403038,"controllingNetIncome":null,"ebitda":24493764439,"fcff":34778811539,"cfo":38148313732,"capex":3625867564,"totalAssets":117618251141,"totalLiabilities":44912316817,"totalEquity":72705934324,"cash":46137947169,"totalDebt":7500000000},{"fiscalYear":2025,"statement":"별도","revenue":108165267297,"operatingIncome":20152032995,"netIncome":2714510369,"controllingNetIncome":null,"ebitda":24058585148,"fcff":22222244636,"cfo":28881263793,"capex":6914634908,"totalAssets":123451544564,"totalLiabilities":48031099871,"totalEquity":75420444693,"cash":33558345249,"totalDebt":7500000000}],"quarterly":[{"stockCode":"123860","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":32464156163,"operatingIncome":9525328011,"netIncome":7571684180,"prevYearRevenue":56078460938,"prevYearOperatingIncome":7658596468,"prevYearNetIncome":3838067682,"source":"11014","updatedAt":"2026-08-26T22:25:15.485Z"},{"stockCode":"123860","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":27709729343,"operatingIncome":3057125998,"netIncome":-8041586685,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:25:15.490Z"},{"stockCode":"123860","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":15200181913,"operatingIncome":480267075,"netIncome":3900433761,"prevYearRevenue":22229328317,"prevYearOperatingIncome":3569592426,"prevYearNetIncome":3693712035,"source":"11013","updatedAt":"2026-08-26T22:25:14.932Z"},{"stockCode":"123860","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":18148800491,"operatingIncome":-4190473016,"netIncome":-2869100951,"prevYearRevenue":25762053474,"prevYearOperatingIncome":3999986560,"prevYearNetIncome":-509299161,"source":"11012","updatedAt":"2026-08-26T22:25:15.222Z"}]}