{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/170790","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":"170790","name":"파이오링크","market":"KOSDAQ","sector":"통신 및 방송 장비 제조업","lastPrice":8300,"marketCap":53097880500,"sharesOutstanding":6397335,"asOf":"2026-09-26T15:09:35.476Z"},"valuation":{"fiscalYear":2025,"per":7.06,"perTtm":7.87,"ttmPeriod":"25Q3~26Q2","pbr":0.63,"psr":0.81,"evEbitda":3.48,"ev":19417987016,"fcff":9342177849,"fcffYield":0.4811,"roe":0.0898,"revenueGrowth":{"y1":0.1259,"y3":0.0212,"y5":0.105},"operatingIncomeGrowth":{"y1":1.0843,"y3":-0.2205,"y5":-0.0368},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.506Z"},"price":{"high52w":12440,"low52w":7360,"fromHigh":-0.3328,"returns":[{"label":"1개월","value":-0.006},{"label":"3개월","value":0.1277},{"label":"6개월","value":-0.1217},{"label":"1년","value":-0.0349},{"label":"3년","value":-0.3654},{"label":"5년","value":-0.4861}]},"dividends":[{"fiscalYear":2025,"dps":360,"yieldPct":4,"payoutPct":29.9},{"fiscalYear":2024,"dps":300,"yieldPct":3.4,"payoutPct":36.7},{"fiscalYear":2023,"dps":300,"yieldPct":2.8,"payoutPct":18.9},{"fiscalYear":2022,"dps":300,"yieldPct":2.5,"payoutPct":16.5},{"fiscalYear":2021,"dps":250,"yieldPct":1.5,"payoutPct":14.9},{"fiscalYear":2020,"dps":150,"yieldPct":1.1,"payoutPct":9.4},{"fiscalYear":2019,"dps":100,"yieldPct":1.2,"payoutPct":11.5}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":27358728414,"operatingIncome":1125230323,"netIncome":362885054,"controllingNetIncome":366556509,"ebitda":null,"fcff":587256950,"cfo":892037222,"capex":305668706,"totalAssets":46312626264,"totalLiabilities":12859954752,"totalEquity":33452671512,"cash":14739035840,"totalDebt":null},{"fiscalYear":2019,"statement":"별도","revenue":35120292984,"operatingIncome":4152865377,"netIncome":5621734185,"controllingNetIncome":5621734185,"ebitda":null,"fcff":7990640423,"cfo":8178198010,"capex":227439285,"totalAssets":53356217972,"totalLiabilities":14685093979,"totalEquity":38671123993,"cash":20120997220,"totalDebt":831526550},{"fiscalYear":2020,"statement":"별도","revenue":39838205708,"operatingIncome":6516631555,"netIncome":10675133288,"controllingNetIncome":null,"ebitda":8032545986,"fcff":2981276912,"cfo":6270255435,"capex":3288978523,"totalAssets":70679855960,"totalLiabilities":18638329073,"totalEquity":52041526887,"cash":24602632178,"totalDebt":736447960},{"fiscalYear":2021,"statement":"별도","revenue":54333902646,"operatingIncome":10944521187,"netIncome":11168484211,"controllingNetIncome":null,"ebitda":12330930916,"fcff":10413766493,"cfo":11468107589,"capex":1089777476,"totalAssets":83783960820,"totalLiabilities":21873685075,"totalEquity":61910275745,"cash":23128302765,"totalDebt":720329954},{"fiscalYear":2022,"statement":"별도","revenue":61637231707,"operatingIncome":11405606181,"netIncome":12145167814,"controllingNetIncome":null,"ebitda":12172633935,"fcff":7994732687,"cfo":8794030281,"capex":837173711,"totalAssets":94735670926,"totalLiabilities":22175366966,"totalEquity":72560303960,"cash":24992491371,"totalDebt":869295565},{"fiscalYear":2023,"statement":"별도","revenue":59017753144,"operatingIncome":9004175813,"netIncome":10571460055,"controllingNetIncome":null,"ebitda":9733558269,"fcff":-4406138927,"cfo":-2069270203,"capex":2375939719,"totalAssets":93186572792,"totalLiabilities":12604460967,"totalEquity":80582111825,"cash":38075972077,"totalDebt":1011935388},{"fiscalYear":2024,"statement":"연결","revenue":58295777255,"operatingIncome":2592014379,"netIncome":5398126882,"controllingNetIncome":5408255443,"ebitda":3907599178,"fcff":4796379514,"cfo":6064969981,"capex":1301795251,"totalAssets":93771942946,"totalLiabilities":10966586424,"totalEquity":82805356522,"cash":39448599445,"totalDebt":715372570},{"fiscalYear":2025,"statement":"연결","revenue":65634922825,"operatingIncome":5402528991,"netIncome":7518493045,"controllingNetIncome":7520270640,"ebitda":5572217749,"fcff":9342177849,"cfo":10978612381,"capex":1667907493,"totalAssets":99832815219,"totalLiabilities":15064938798,"totalEquity":84767876421,"cash":34497383335,"totalDebt":817489851}],"quarterly":[{"stockCode":"170790","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":14690223212,"operatingIncome":520968566,"netIncome":843315605,"prevYearRevenue":13604820706,"prevYearOperatingIncome":669305252,"prevYearNetIncome":1887616627,"source":"11014","updatedAt":"2026-08-26T22:30:46.782Z"},{"stockCode":"170790","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":24229064353,"operatingIncome":6440030538,"netIncome":5971740868,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:30:46.784Z"},{"stockCode":"170790","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":12825882834,"operatingIncome":-1477232949,"netIncome":-1255173439,"prevYearRevenue":11993338473,"prevYearOperatingIncome":-1487011918,"prevYearNetIncome":-650108373,"source":"11013","updatedAt":"2026-08-26T22:30:46.219Z"},{"stockCode":"170790","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":15846660536,"operatingIncome":-132049797,"netIncome":1187033605,"prevYearRevenue":14722296787,"prevYearOperatingIncome":-71458195,"prevYearNetIncome":1353544945,"source":"11012","updatedAt":"2026-08-26T22:30:46.549Z"}]}