{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/172670","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":"172670","name":"에이엘티","market":"KOSDAQ","sector":"반도체 제조업","lastPrice":13130,"marketCap":117648200670,"sharesOutstanding":8960259,"asOf":"2026-09-26T15:09:35.477Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":1.27,"psr":2.43,"evEbitda":8.28,"ev":199202960741,"fcff":5801486082,"fcffYield":0.0291,"roe":-0.0922,"revenueGrowth":{"y1":0.3188,"y3":0.0295,"y5":null},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.817Z"},"price":{"high52w":19900,"low52w":7440,"fromHigh":-0.3402,"returns":[{"label":"1개월","value":0.2398},{"label":"3개월","value":0.3998},{"label":"6개월","value":0.109},{"label":"1년","value":0.5075},{"label":"3년","value":-0.3963},{"label":"5년","value":null}]},"dividends":[{"fiscalYear":2023,"dps":100,"yieldPct":0.45,"payoutPct":17.25},{"fiscalYear":2022,"dps":100,"yieldPct":null,"payoutPct":5.11},{"fiscalYear":2021,"dps":100,"yieldPct":null,"payoutPct":15.3},{"fiscalYear":2020,"dps":100,"yieldPct":null,"payoutPct":5.83}],"annual":[{"fiscalYear":2021,"statement":"연결","revenue":41841806894,"operatingIncome":5591579336,"netIncome":5681903898,"controllingNetIncome":4941111578,"ebitda":18532340300,"fcff":8935195192,"cfo":16291106918,"capex":8248440184,"totalAssets":112731808352,"totalLiabilities":56882465312,"totalEquity":55849343040,"cash":4758397125,"totalDebt":50675964721},{"fiscalYear":2022,"statement":"연결","revenue":44318854365,"operatingIncome":8025839545,"netIncome":14260090631,"controllingNetIncome":14783475149,"ebitda":null,"fcff":-22778381280,"cfo":15823291738,"capex":39784987078,"totalAssets":183879934830,"totalLiabilities":114526768259,"totalEquity":69353166571,"cash":3080227192,"totalDebt":73691589358},{"fiscalYear":2023,"statement":"연결","revenue":47687929129,"operatingIncome":4895328861,"netIncome":5022563707,"controllingNetIncome":5194018921,"ebitda":51670513229,"fcff":-33952252555,"cfo":15041575926,"capex":52100179713,"totalAssets":198032982891,"totalLiabilities":90352233544,"totalEquity":107680749347,"cash":4888605265,"totalDebt":87934205877},{"fiscalYear":2024,"statement":"연결","revenue":36667038178,"operatingIncome":-12207682757,"netIncome":-9243440543,"controllingNetIncome":-9281977433,"ebitda":4970429872,"fcff":-30214845268,"cfo":7157303634,"capex":40230414731,"totalAssets":217658863148,"totalLiabilities":115323316556,"totalEquity":102335546592,"cash":8019564262,"totalDebt":105047303154},{"fiscalYear":2025,"statement":"연결","revenue":48358194953,"operatingIncome":-7394799659,"netIncome":-8866390769,"controllingNetIncome":-8966328891,"ebitda":24069850249,"fcff":5801486082,"cfo":12951697350,"capex":9654297097,"totalAssets":205375473006,"totalLiabilities":111906317183,"totalEquity":93469155823,"cash":8060534727,"totalDebt":89615294798}],"quarterly":[{"stockCode":"172670","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":11988918433,"operatingIncome":-2842666715,"netIncome":-3789334328,"prevYearRevenue":8442471704,"prevYearOperatingIncome":-4068074662,"prevYearNetIncome":-2711712303,"source":"11014","updatedAt":"2026-08-26T22:27:39.594Z"},{"stockCode":"172670","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":15066415644,"operatingIncome":833512701,"netIncome":3444466405,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:27:39.598Z"},{"stockCode":"172670","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":13804423176,"operatingIncome":-858189039,"netIncome":-2225611266,"prevYearRevenue":10074081999,"prevYearOperatingIncome":-3139323259,"prevYearNetIncome":-4021918481,"source":"11013","updatedAt":"2026-08-26T22:27:39.069Z"},{"stockCode":"172670","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":16435240222,"operatingIncome":2131623101,"netIncome":1479437970,"prevYearRevenue":11228778877,"prevYearOperatingIncome":-2246322386,"prevYearNetIncome":-4499604365,"source":"11012","updatedAt":"2026-08-26T22:27:39.350Z"}]}