{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/143160","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":"143160","name":"아이디스","market":"KOSDAQ","sector":"통신 및 방송 장비 제조업","lastPrice":15930,"marketCap":170712092700,"sharesOutstanding":10716390,"asOf":"2026-09-26T15:09:35.469Z"},"valuation":{"fiscalYear":2025,"per":10.01,"perTtm":6.39,"ttmPeriod":"25Q3~26Q2","pbr":0.72,"psr":0.52,"evEbitda":6.57,"ev":149549436479,"fcff":32479091778,"fcffYield":0.2172,"roe":0.0733,"revenueGrowth":{"y1":0.0445,"y3":0.0667,"y5":0.1675},"operatingIncomeGrowth":{"y1":0.3205,"y3":-0.0863,"y5":0.0824},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.576Z"},"price":{"high52w":20100,"low52w":13910,"fromHigh":-0.2075,"returns":[{"label":"1개월","value":-0.0044},{"label":"3개월","value":0.1314},{"label":"6개월","value":-0.1115},{"label":"1년","value":-0.1},{"label":"3년","value":-0.3943},{"label":"5년","value":-0.3641}]},"dividends":[{"fiscalYear":2025,"dps":400,"yieldPct":2.2,"payoutPct":22.7},{"fiscalYear":2024,"dps":300,"yieldPct":1.9,"payoutPct":21.5},{"fiscalYear":2023,"dps":300,"yieldPct":1.4,"payoutPct":15.4},{"fiscalYear":2022,"dps":350,"yieldPct":1.6,"payoutPct":25.3},{"fiscalYear":2021,"dps":300,"yieldPct":1.29,"payoutPct":12.7},{"fiscalYear":2020,"dps":300,"yieldPct":1.19,"payoutPct":27.6},{"fiscalYear":2019,"dps":250,"yieldPct":0.81,"payoutPct":134.8},{"fiscalYear":2018,"dps":250,"yieldPct":1.09,"payoutPct":59.4}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":109219201926,"operatingIncome":262504272,"netIncome":4337178686,"controllingNetIncome":4337178686,"ebitda":7190970198,"fcff":-11033447148,"cfo":-5309349621,"capex":5724097527,"totalAssets":165464306521,"totalLiabilities":13657947004,"totalEquity":151806359517,"cash":25173597649,"totalDebt":0},{"fiscalYear":2019,"statement":"연결","revenue":111875143321,"operatingIncome":3305340220,"netIncome":1912287902,"controllingNetIncome":1912287902,"ebitda":5233652339,"fcff":1622239736,"cfo":13556029342,"capex":12052197084,"totalAssets":170723398787,"totalLiabilities":18355885169,"totalEquity":152367513618,"cash":19502469719,"totalDebt":0},{"fiscalYear":2020,"statement":"연결","revenue":150996037166,"operatingIncome":14296104542,"netIncome":11216128756,"controllingNetIncome":11216128756,"ebitda":21807311888,"fcff":17944120715,"cfo":25523389211,"capex":7660546017,"totalAssets":183585392677,"totalLiabilities":21926254856,"totalEquity":161659137821,"cash":26755955899,"totalDebt":0},{"fiscalYear":2021,"statement":"연결","revenue":204054825005,"operatingIncome":18255043901,"netIncome":24326761978,"controllingNetIncome":23208278352,"ebitda":null,"fcff":-1311234460,"cfo":3242951755,"capex":4702752809,"totalAssets":305052799082,"totalLiabilities":60510685467,"totalEquity":244542113615,"cash":19586324226,"totalDebt":null},{"fiscalYear":2022,"statement":"연결","revenue":269923346993,"operatingIncome":27843659994,"netIncome":14288291075,"controllingNetIncome":12165781683,"ebitda":null,"fcff":20754385916,"cfo":27908986303,"capex":7535848090,"totalAssets":330496927160,"totalLiabilities":74006295268,"totalEquity":256490631892,"cash":39382856007,"totalDebt":15000000000},{"fiscalYear":2023,"statement":"연결","revenue":278189278977,"operatingIncome":22645779197,"netIncome":25277086689,"controllingNetIncome":20164306260,"ebitda":null,"fcff":33947728826,"cfo":39566380427,"capex":7359997414,"totalAssets":444139953490,"totalLiabilities":107462220491,"totalEquity":336677732999,"cash":44293747581,"totalDebt":null},{"fiscalYear":2024,"statement":"연결","revenue":313645958610,"operatingIncome":16086789268,"netIncome":12869048199,"controllingNetIncome":14052534070,"ebitda":40158739217,"fcff":39273997921,"cfo":43575498129,"capex":6211855720,"totalAssets":452096338086,"totalLiabilities":111753425217,"totalEquity":340342912869,"cash":61529497879,"totalDebt":45000000000},{"fiscalYear":2025,"statement":"연결","revenue":327595925715,"operatingIncome":21242195723,"netIncome":23299533331,"controllingNetIncome":17049598584,"ebitda":22760394630,"fcff":32479091778,"cfo":34767697609,"capex":3910438801,"totalAssets":464962173336,"totalLiabilities":115014417784,"totalEquity":349947755552,"cash":66162656221,"totalDebt":45000000000}],"quarterly":[{"stockCode":"143160","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":77978017359,"operatingIncome":5451364318,"netIncome":6979983709,"prevYearRevenue":83441352943,"prevYearOperatingIncome":6700879126,"prevYearNetIncome":5060158766,"source":"11014","updatedAt":"2026-08-26T22:25:04.459Z"},{"stockCode":"143160","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":88996979576,"operatingIncome":6467976146,"netIncome":7982509814,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:25:04.463Z"},{"stockCode":"143160","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":78806567198,"operatingIncome":3405106248,"netIncome":5679699341,"prevYearRevenue":80685641677,"prevYearOperatingIncome":4417175469,"prevYearNetIncome":4909231929,"source":"11013","updatedAt":"2026-08-26T22:25:03.936Z"},{"stockCode":"143160","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":83750597993,"operatingIncome":8555358553,"netIncome":6076610238,"prevYearRevenue":79935287103,"prevYearOperatingIncome":4905679790,"prevYearNetIncome":3427807879,"source":"11012","updatedAt":"2026-08-26T22:25:04.185Z"}]}