{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/138080","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":"138080","name":"오이솔루션","market":"KOSDAQ","sector":"통신 및 방송 장비 제조업","lastPrice":28300,"marketCap":350290551400,"sharesOutstanding":12377758,"asOf":"2026-09-26T15:09:35.467Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":5.45,"psr":6.11,"evEbitda":null,"ev":371499585690,"fcff":-12025433607,"fcffYield":-0.0324,"roe":-0.3908,"revenueGrowth":{"y1":0.7916,"y3":-0.0932,"y5":-0.1107},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.535Z"},"price":{"high52w":54000,"low52w":10070,"fromHigh":-0.4759,"returns":[{"label":"1개월","value":0.1343},{"label":"3개월","value":0.167},{"label":"6개월","value":-0.2881},{"label":"1년","value":1.7992},{"label":"3년","value":0.9944},{"label":"5년","value":-0.2372}]},"dividends":[{"fiscalYear":2023,"dps":100,"yieldPct":0.8,"payoutPct":-2.2},{"fiscalYear":2022,"dps":200,"yieldPct":1.1,"payoutPct":-32.7},{"fiscalYear":2021,"dps":300,"yieldPct":0.9,"payoutPct":22.2},{"fiscalYear":2020,"dps":300,"yieldPct":0.6,"payoutPct":25.8},{"fiscalYear":2019,"dps":400,"yieldPct":0.8,"payoutPct":9.2},{"fiscalYear":2018,"dps":120,"yieldPct":0.8,"payoutPct":35.9},{"fiscalYear":2017,"dps":100,"yieldPct":0.9,"payoutPct":-35.1}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":81504310126,"operatingIncome":233794613,"netIncome":2583695298,"controllingNetIncome":2583695298,"ebitda":4822196111,"fcff":-3972509275,"cfo":1141014192,"capex":5484276371,"totalAssets":99152430161,"totalLiabilities":31105402204,"totalEquity":68047027957,"cash":11073243480,"totalDebt":19600000000},{"fiscalYear":2019,"statement":"연결","revenue":210283059020,"operatingIncome":58262069636,"netIncome":46065235863,"controllingNetIncome":46065235863,"ebitda":62740667116,"fcff":39003955528,"cfo":42731858479,"capex":4135012586,"totalAssets":184366984034,"totalLiabilities":45058614573,"totalEquity":139308369461,"cash":44258605879,"totalDebt":27200000000},{"fiscalYear":2020,"statement":"연결","revenue":103177709919,"operatingIncome":7332870050,"netIncome":12352046635,"controllingNetIncome":12352046635,"ebitda":10878539132,"fcff":13647939840,"cfo":25837511087,"capex":12681678514,"totalAssets":195184393025,"totalLiabilities":48203757094,"totalEquity":146980635931,"cash":40067895192,"totalDebt":36000000000},{"fiscalYear":2021,"statement":"연결","revenue":98680738387,"operatingIncome":1654881565,"netIncome":14371772005,"controllingNetIncome":14371772005,"ebitda":10736944491,"fcff":-2401165550,"cfo":6924334810,"capex":9722565885,"totalAssets":201838545655,"totalLiabilities":42539273118,"totalEquity":159299272537,"cash":31095180168,"totalDebt":34000000000},{"fiscalYear":2022,"statement":"연결","revenue":76953984689,"operatingIncome":-8705147021,"netIncome":-5976773303,"controllingNetIncome":-5976773303,"ebitda":-1242837827,"fcff":-12881710972,"cfo":-7980130227,"capex":5442932741,"totalAssets":187919830664,"totalLiabilities":40264324019,"totalEquity":147655506645,"cash":23289682606,"totalDebt":34000000000},{"fiscalYear":2023,"statement":"연결","revenue":46002760622,"operatingIncome":-31080650276,"netIncome":-33817287395,"controllingNetIncome":-33817287395,"ebitda":-20637433076,"fcff":-7994553104,"cfo":-7357361270,"capex":1886418205,"totalAssets":151968793274,"totalLiabilities":40545818529,"totalEquity":111422974745,"cash":14673989143,"totalDebt":34000000000},{"fiscalYear":2024,"statement":"연결","revenue":32026596164,"operatingIncome":-30358233797,"netIncome":-33126633338,"controllingNetIncome":-33126633338,"ebitda":-24851162103,"fcff":-26254504704,"cfo":-24869857102,"capex":2451717858,"totalAssets":136635554073,"totalLiabilities":62537147362,"totalEquity":74098406711,"cash":5157544753,"totalDebt":42903987187},{"fiscalYear":2025,"statement":"연결","revenue":57377286181,"operatingIncome":-15998970339,"netIncome":-27039209208,"controllingNetIncome":-27039209208,"ebitda":-8098270246,"fcff":-12025433607,"cfo":-11833070957,"capex":1045701421,"totalAssets":119613175533,"totalLiabilities":55336557207,"totalEquity":64276618326,"cash":15311134262,"totalDebt":36520168552}],"quarterly":[{"stockCode":"138080","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":13068761268,"operatingIncome":-2920261904,"netIncome":-3205094522,"prevYearRevenue":7321896461,"prevYearOperatingIncome":-9103399367,"prevYearNetIncome":-9193198696,"source":"11014","updatedAt":"2026-08-26T22:23:06.748Z"},{"stockCode":"138080","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":14364199764,"operatingIncome":-3383092743,"netIncome":-13114213736,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:23:06.754Z"},{"stockCode":"138080","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":18025953271,"operatingIncome":-611310207,"netIncome":1565646937,"prevYearRevenue":14068922610,"prevYearOperatingIncome":-5686999399,"prevYearNetIncome":-5876250544,"source":"11013","updatedAt":"2026-08-26T22:23:06.215Z"},{"stockCode":"138080","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":19651552517,"operatingIncome":-870134578,"netIncome":-2423475524,"prevYearRevenue":15875402539,"prevYearOperatingIncome":-4008616293,"prevYearNetIncome":-4843650406,"source":"11012","updatedAt":"2026-08-26T22:23:06.454Z"}]}