{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/200470","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":"200470","name":"에이팩트","market":"KOSDAQ","sector":"반도체 제조업","lastPrice":7820,"marketCap":342700207920,"sharesOutstanding":43823556,"asOf":"2026-09-26T15:09:35.487Z"},"valuation":{"fiscalYear":2025,"per":65.57,"perTtm":33.07,"ttmPeriod":"25Q3~26Q2","pbr":4.88,"psr":3.09,"evEbitda":22.59,"ev":367946268605,"fcff":-1342056385,"fcffYield":-0.0036,"roe":0.0833,"revenueGrowth":{"y1":0.2799,"y3":0.1465,"y5":0.1747},"operatingIncomeGrowth":{"y1":null,"y3":0.0473,"y5":-0.0425},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.505Z"},"price":{"high52w":12420,"low52w":3880,"fromHigh":-0.3704,"returns":[{"label":"1개월","value":0.2799},{"label":"3개월","value":-0.0417},{"label":"6개월","value":0.0262},{"label":"1년","value":0.7112},{"label":"3년","value":1.3733},{"label":"5년","value":0.6848}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":47115234857,"operatingIncome":15982224271,"netIncome":14818028418,"controllingNetIncome":null,"ebitda":23982057770,"fcff":-19634994528,"cfo":28971975389,"capex":49669936287,"totalAssets":123162048634,"totalLiabilities":66603213631,"totalEquity":56558835003,"cash":32848889440,"totalDebt":54044668334},{"fiscalYear":2019,"statement":"별도","revenue":46841016909,"operatingIncome":8167586400,"netIncome":4189305524,"controllingNetIncome":null,"ebitda":25927196713,"fcff":-22107308345,"cfo":16068948360,"capex":39635257206,"totalAssets":127408208191,"totalLiabilities":66692060912,"totalEquity":60716147279,"cash":14381180832,"totalDebt":56644886827},{"fiscalYear":2020,"statement":"별도","revenue":49630031668,"operatingIncome":6544712114,"netIncome":6660107319,"controllingNetIncome":null,"ebitda":20434864372,"fcff":10751603047,"cfo":20606457961,"capex":12052911564,"totalAssets":130423466871,"totalLiabilities":63174455003,"totalEquity":67249011868,"cash":17576277939,"totalDebt":52571576180},{"fiscalYear":2021,"statement":"별도","revenue":47217098401,"operatingIncome":4019710211,"netIncome":2665167513,"controllingNetIncome":null,"ebitda":17877829358,"fcff":13911909709,"cfo":13937715834,"capex":1093610000,"totalAssets":116061640910,"totalLiabilities":45169483786,"totalEquity":70892157124,"cash":18582710052,"totalDebt":41906986719},{"fiscalYear":2022,"statement":"별도","revenue":73646384263,"operatingIncome":4585911543,"netIncome":3089968502,"controllingNetIncome":null,"ebitda":null,"fcff":-138121645,"cfo":6933091212,"capex":7942487963,"totalAssets":214145466555,"totalLiabilities":99372380030,"totalEquity":114773086525,"cash":18206490657,"totalDebt":76428124997},{"fiscalYear":2023,"statement":"별도","revenue":93742317670,"operatingIncome":-22880495221,"netIncome":-16654612063,"controllingNetIncome":null,"ebitda":-2767232300,"fcff":-15682336601,"cfo":-73293062,"capex":18788368558,"totalAssets":209505417672,"totalLiabilities":111424742210,"totalEquity":98080675462,"cash":21737244651,"totalDebt":31814846826},{"fiscalYear":2024,"statement":"별도","revenue":86722560746,"operatingIncome":-21532802006,"netIncome":-50716914625,"controllingNetIncome":null,"ebitda":24587603038,"fcff":-8185960608,"cfo":574034549,"capex":12203990789,"totalAssets":162487960652,"totalLiabilities":107251744663,"totalEquity":55236215989,"cash":14160333541,"totalDebt":20696733074},{"fiscalYear":2025,"statement":"별도","revenue":110999185614,"operatingIncome":5267413072,"netIncome":5226139451,"controllingNetIncome":null,"ebitda":16284580641,"fcff":-1342056385,"cfo":5636468637,"capex":9815266030,"totalAssets":181859657148,"totalLiabilities":111668718896,"totalEquity":70190938252,"cash":16234901019,"totalDebt":41480961704}],"quarterly":[{"stockCode":"200470","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":28352880995,"operatingIncome":1984831917,"netIncome":1683800304,"prevYearRevenue":16695214341,"prevYearOperatingIncome":-7236492768,"prevYearNetIncome":-4245676090,"source":"11014","updatedAt":"2026-08-26T22:23:14.616Z"},{"stockCode":"200470","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":32585501659,"operatingIncome":4705297871,"netIncome":7557662950,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:23:14.618Z"},{"stockCode":"200470","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":30462741862,"operatingIncome":-1909866266,"netIncome":-3268200825,"prevYearRevenue":23377163171,"prevYearOperatingIncome":-3392810598,"prevYearNetIncome":-3833428283,"source":"11013","updatedAt":"2026-08-26T22:23:14.081Z"},{"stockCode":"200470","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":45223916446,"operatingIncome":1109690793,"netIncome":4390179673,"prevYearRevenue":26683639789,"prevYearOperatingIncome":934342379,"prevYearNetIncome":-1217647019,"source":"11012","updatedAt":"2026-08-26T22:23:14.349Z"}]}