{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/200710","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":"200710","name":"에이디테크놀로지","market":"KOSDAQ","sector":"반도체 제조업","lastPrice":26200,"marketCap":352704583400,"sharesOutstanding":13462007,"asOf":"2026-09-26T15:09:35.487Z"},"valuation":{"fiscalYear":2025,"per":97.78,"perTtm":155.31,"ttmPeriod":"25Q3~26Q2","pbr":2.6,"psr":2.14,"evEbitda":38.18,"ev":377203153119,"fcff":-44704655748,"fcffYield":-0.1185,"roe":0.0271,"revenueGrowth":{"y1":0.5441,"y3":0.0005,"y5":-0.1086},"operatingIncomeGrowth":{"y1":null,"y3":-0.1343,"y5":-0.267},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.507Z"},"price":{"high52w":60500,"low52w":21400,"fromHigh":-0.5669,"returns":[{"label":"1개월","value":-0.0076},{"label":"3개월","value":-0.0296},{"label":"6개월","value":-0.5467},{"label":"1년","value":0.0629},{"label":"3년","value":0.2018},{"label":"5년","value":0.2566}]},"dividends":[{"fiscalYear":2021,"dps":70,"yieldPct":0.3,"payoutPct":6.1},{"fiscalYear":2020,"dps":70,"yieldPct":0.2,"payoutPct":28.2},{"fiscalYear":2018,"dps":100,"yieldPct":1,"payoutPct":10.8}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":110264722595,"operatingIncome":12099353532,"netIncome":8463156651,"controllingNetIncome":8463156651,"ebitda":15600902072,"fcff":-10474093466,"cfo":-8415178827,"capex":2205038141,"totalAssets":76845126964,"totalLiabilities":27991148294,"totalEquity":48853978670,"cash":13735089357,"totalDebt":9750000000},{"fiscalYear":2019,"statement":"연결","revenue":225809534323,"operatingIncome":12158232842,"netIncome":8004174610,"controllingNetIncome":8024686413,"ebitda":12574512249,"fcff":15614858350,"cfo":17878472184,"capex":2577563553,"totalAssets":110161796768,"totalLiabilities":54436301746,"totalEquity":55725495022,"cash":37805060897,"totalDebt":20879544744},{"fiscalYear":2020,"statement":"연결","revenue":292360369641,"operatingIncome":13481725541,"netIncome":2840925514,"controllingNetIncome":3267296514,"ebitda":15340466778,"fcff":-34842210258,"cfo":12134636650,"capex":47388899319,"totalAssets":220316128949,"totalLiabilities":71845370389,"totalEquity":148470758560,"cash":47151351310,"totalDebt":43756479997},{"fiscalYear":2021,"statement":"연결","revenue":322083657505,"operatingIncome":11386146508,"netIncome":14960605706,"controllingNetIncome":15113447818,"ebitda":15696464205,"fcff":-851762990,"cfo":1452180338,"capex":2303943328,"totalAssets":234198491068,"totalLiabilities":69878013706,"totalEquity":164320477362,"cash":49704403727,"totalDebt":40633000000},{"fiscalYear":2022,"statement":"연결","revenue":164248769577,"operatingIncome":4397640236,"netIncome":5621152191,"controllingNetIncome":5929168655,"ebitda":6026627479,"fcff":30547808439,"cfo":32093914472,"capex":1546106033,"totalAssets":234055082976,"totalLiabilities":66431164310,"totalEquity":167623918666,"cash":55661621061,"totalDebt":47560000000},{"fiscalYear":2023,"statement":"연결","revenue":100172177678,"operatingIncome":-17407233831,"netIncome":-16256430677,"controllingNetIncome":-16029483896,"ebitda":-13832735915,"fcff":-6073400334,"cfo":18950922297,"capex":26858506078,"totalAssets":289424082041,"totalLiabilities":140674922116,"totalEquity":148749159925,"cash":65435289325,"totalDebt":17000000000},{"fiscalYear":2024,"statement":"연결","revenue":106545463919,"operatingIncome":-16953519212,"netIncome":-15176761422,"controllingNetIncome":-14257442047,"ebitda":-11439089861,"fcff":-26679952425,"cfo":-13535083359,"capex":13144869066,"totalAssets":244893383816,"totalLiabilities":113259369739,"totalEquity":131634014077,"cash":61465065300,"totalDebt":1170881216},{"fiscalYear":2025,"statement":"연결","revenue":164511629858,"operatingIncome":2852844756,"netIncome":3578357069,"controllingNetIncome":3606982165,"ebitda":9880316948,"fcff":-44704655748,"cfo":-15874501256,"capex":30571438524,"totalAssets":293465147035,"totalLiabilities":157557771327,"totalEquity":135907375708,"cash":52001430281,"totalDebt":76500000000}],"quarterly":[{"stockCode":"200710","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":36805859459,"operatingIncome":2668304819,"netIncome":2999723848,"prevYearRevenue":34416927561,"prevYearOperatingIncome":-1697566244,"prevYearNetIncome":-4142758013,"source":"11014","updatedAt":"2026-08-26T22:22:35.295Z"},{"stockCode":"200710","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":61038392406,"operatingIncome":2756014745,"netIncome":5454411383,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:22:35.299Z"},{"stockCode":"200710","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":36032593804,"operatingIncome":-357067847,"netIncome":357491660,"prevYearRevenue":32640510178,"prevYearOperatingIncome":-1551685227,"prevYearNetIncome":-1741552880,"source":"11013","updatedAt":"2026-08-26T22:22:34.774Z"},{"stockCode":"200710","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":45945836761,"operatingIncome":-1173866599,"netIncome":-6540691262,"prevYearRevenue":34026867815,"prevYearOperatingIncome":-1019789581,"prevYearNetIncome":-3134225282,"source":"11012","updatedAt":"2026-08-26T22:22:35.015Z"}]}