{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/214430","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":"214430","name":"아이쓰리시스템","market":"KOSDAQ","sector":"전자부품 제조업","lastPrice":69600,"marketCap":508582164000,"sharesOutstanding":7307215,"asOf":"2026-09-26T15:09:35.492Z"},"valuation":{"fiscalYear":2025,"per":27.08,"perTtm":29.51,"ttmPeriod":"25Q3~26Q2","pbr":3.64,"psr":4.09,"evEbitda":24.01,"ev":506105517852,"fcff":4085798806,"fcffYield":0.0081,"roe":0.1531,"revenueGrowth":{"y1":0.0296,"y3":0.1402,"y5":0.1331},"operatingIncomeGrowth":{"y1":0.115,"y3":0.4251,"y5":0.8455},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.468Z"},"price":{"high52w":130000,"low52w":53000,"fromHigh":-0.4646,"returns":[{"label":"1개월","value":0.1172},{"label":"3개월","value":0.2586},{"label":"6개월","value":-0.254},{"label":"1년","value":-0.1343},{"label":"3년","value":0.9971},{"label":"5년","value":2.9322}]},"dividends":[{"fiscalYear":2025,"dps":400,"yieldPct":0.94,"payoutPct":18.55},{"fiscalYear":2024,"dps":350,"yieldPct":1.08,"payoutPct":19.34},{"fiscalYear":2023,"dps":200,"yieldPct":1.06,"payoutPct":22.45},{"fiscalYear":2022,"dps":200,"yieldPct":1.06,"payoutPct":22.28},{"fiscalYear":2021,"dps":100,"yieldPct":0.53,"payoutPct":20.68},{"fiscalYear":2020,"dps":100,"yieldPct":0.47,"payoutPct":23.05},{"fiscalYear":2019,"dps":70,"yieldPct":0.32,"payoutPct":271.97},{"fiscalYear":2018,"dps":270,"yieldPct":1.65,"payoutPct":19.28}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":69164997307,"operatingIncome":8990916156,"netIncome":9784710139,"controllingNetIncome":null,"ebitda":13718112315,"fcff":12939640504,"cfo":15220552216,"capex":2327180897,"totalAssets":91926959942,"totalLiabilities":21137245267,"totalEquity":70789714675,"cash":11391075522,"totalDebt":4965860010},{"fiscalYear":2019,"statement":"별도","revenue":51862038782,"operatingIncome":-2396259624,"netIncome":179851707,"controllingNetIncome":null,"ebitda":2631572711,"fcff":-4027155051,"cfo":859955760,"capex":4947554665,"totalAssets":91546176462,"totalLiabilities":22505701880,"totalEquity":69040474582,"cash":11816271536,"totalDebt":8984981200},{"fiscalYear":2020,"statement":"별도","revenue":66532479365,"operatingIncome":768716875,"netIncome":3011540885,"controllingNetIncome":null,"ebitda":6471722608,"fcff":29036036275,"cfo":33198850834,"capex":4218255057,"totalAssets":116971511570,"totalLiabilities":46274736643,"totalEquity":70696774927,"cash":10779484814,"totalDebt":5606575700},{"fiscalYear":2021,"statement":"별도","revenue":79723131606,"operatingIncome":1410841017,"netIncome":3357324317,"controllingNetIncome":null,"ebitda":7366417876,"fcff":-17097374446,"cfo":-12279187759,"capex":4850137357,"totalAssets":107674147733,"totalLiabilities":34431373279,"totalEquity":73242774454,"cash":8811416727,"totalDebt":4136290038},{"fiscalYear":2022,"statement":"별도","revenue":83845591819,"operatingIncome":5686971942,"netIncome":6183187601,"controllingNetIncome":null,"ebitda":10145455856,"fcff":-2644795602,"cfo":-727033618,"capex":2027387889,"totalAssets":113325990425,"totalLiabilities":34665627500,"totalEquity":78660362925,"cash":14603221223,"totalDebt":5993350000},{"fiscalYear":2023,"statement":"별도","revenue":121539205459,"operatingIncome":12204489179,"netIncome":12561262924,"controllingNetIncome":null,"ebitda":16948617537,"fcff":19125907027,"cfo":21768280886,"capex":2811622007,"totalAssets":131191933136,"totalLiabilities":41384291387,"totalEquity":89807641749,"cash":18810013774,"totalDebt":3806580000},{"fiscalYear":2024,"statement":"별도","revenue":120701833274,"operatingIncome":14759928402,"netIncome":14967379485,"controllingNetIncome":null,"ebitda":19888414636,"fcff":2929699181,"cfo":8154445865,"capex":5343958355,"totalAssets":146830987113,"totalLiabilities":41145093016,"totalEquity":105685894097,"cash":24348190670,"totalDebt":10715059946},{"fiscalYear":2025,"statement":"별도","revenue":124275749815,"operatingIncome":16458043794,"netIncome":18783320910,"controllingNetIncome":null,"ebitda":21077191548,"fcff":4085798806,"cfo":18805171604,"capex":14862232748,"totalAssets":189547523513,"totalLiabilities":49818954626,"totalEquity":139728568887,"cash":9957436148,"totalDebt":7480790000}],"quarterly":[{"stockCode":"214430","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":32388388846,"operatingIncome":4216607701,"netIncome":3337972286,"prevYearRevenue":29121442688,"prevYearOperatingIncome":2864598491,"prevYearNetIncome":2704517690,"source":"11014","updatedAt":"2026-08-26T22:21:55.988Z"},{"stockCode":"214430","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":28475151019,"operatingIncome":3807105413,"netIncome":5171120009,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:21:55.989Z"},{"stockCode":"214430","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":32371490077,"operatingIncome":4374466500,"netIncome":4892655379,"prevYearRevenue":38106823084,"prevYearOperatingIncome":5789292015,"prevYearNetIncome":5627517116,"source":"11013","updatedAt":"2026-08-26T22:21:55.166Z"},{"stockCode":"214430","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":39475966068,"operatingIncome":4759291456,"netIncome":3830778127,"prevYearRevenue":25305386866,"prevYearOperatingIncome":2645038665,"prevYearNetIncome":4646711499,"source":"11012","updatedAt":"2026-08-26T22:21:55.721Z"}]}