{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/224110","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":"224110","name":"에이텍모빌리티","market":"KOSDAQ","sector":"통신 및 방송 장비 제조업","lastPrice":8470,"marketCap":43030869420,"sharesOutstanding":5080386,"asOf":"2026-09-26T15:09:35.498Z"},"valuation":{"fiscalYear":2025,"per":66.26,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.62,"psr":0.67,"evEbitda":1.64,"ev":12627060851,"fcff":-9162456476,"fcffYield":-0.7256,"roe":0.0077,"revenueGrowth":{"y1":-0.383,"y3":-0.2469,"y5":-0.115},"operatingIncomeGrowth":{"y1":-0.2159,"y3":-0.0185,"y5":0.0539},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.441Z"},"price":{"high52w":10720,"low52w":7580,"fromHigh":-0.2099,"returns":[{"label":"1개월","value":-0.0568},{"label":"3개월","value":0.1174},{"label":"6개월","value":-0.0631},{"label":"1년","value":-0.2143},{"label":"3년","value":-0.4159},{"label":"5년","value":-0.7232}]},"dividends":[{"fiscalYear":2025,"dps":300,"yieldPct":3.1,"payoutPct":null},{"fiscalYear":2024,"dps":300,"yieldPct":1.1,"payoutPct":13.3},{"fiscalYear":2023,"dps":200,"yieldPct":1.3,"payoutPct":15.6},{"fiscalYear":2022,"dps":100,"yieldPct":1,"payoutPct":12},{"fiscalYear":2021,"dps":100,"yieldPct":0.41,"payoutPct":10.8},{"fiscalYear":2020,"dps":100,"yieldPct":0.4,"payoutPct":13.5},{"fiscalYear":2018,"dps":100,"yieldPct":1.3,"payoutPct":9.1},{"fiscalYear":2017,"dps":100,"yieldPct":1,"payoutPct":4.6}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":118586164662,"operatingIncome":7800340746,"netIncome":5831984203,"controllingNetIncome":3072812112,"ebitda":9985551289,"fcff":8345846361,"cfo":8680839488,"capex":596448818,"totalAssets":104147602374,"totalLiabilities":25170395745,"totalEquity":78977206629,"cash":16127419221,"totalDebt":5150000000},{"fiscalYear":2019,"statement":"연결","revenue":128024267408,"operatingIncome":5153386672,"netIncome":5036373428,"controllingNetIncome":2534593291,"ebitda":8323034704,"fcff":21300522947,"cfo":22212500251,"capex":1030566790,"totalAssets":128021358409,"totalLiabilities":44739095100,"totalEquity":83282263309,"cash":26209156444,"totalDebt":11509738581},{"fiscalYear":2020,"statement":"연결","revenue":118380558462,"operatingIncome":4747069501,"netIncome":3889533797,"controllingNetIncome":2618009360,"ebitda":9225817165,"fcff":385750850,"cfo":330661789,"capex":195389448,"totalAssets":111085971897,"totalLiabilities":30001653259,"totalEquity":81084318638,"cash":20142132325,"totalDebt":4384252780},{"fiscalYear":2021,"statement":"연결","revenue":131841469632,"operatingIncome":5862456750,"netIncome":4871307709,"controllingNetIncome":2272045618,"ebitda":10534420335,"fcff":12889315537,"cfo":13004051861,"capex":142970000,"totalAssets":105770996544,"totalLiabilities":26858201426,"totalEquity":78912795118,"cash":20752708380,"totalDebt":3336612075},{"fiscalYear":2022,"statement":"연결","revenue":150481816041,"operatingIncome":6525612779,"netIncome":6241557940,"controllingNetIncome":4306249382,"ebitda":11836347589,"fcff":14327942087,"cfo":15380106136,"capex":1691098561,"totalAssets":145684174289,"totalLiabilities":58900169379,"totalEquity":86784004910,"cash":24251090634,"totalDebt":20735682767},{"fiscalYear":2023,"statement":"연결","revenue":201031429637,"operatingIncome":15360086674,"netIncome":11044491704,"controllingNetIncome":6437606179,"ebitda":20058827491,"fcff":17957125647,"cfo":18233489268,"capex":1367715890,"totalAssets":175851562098,"totalLiabilities":77721820820,"totalEquity":98129741278,"cash":32280995410,"totalDebt":10650985572},{"fiscalYear":2024,"statement":"연결","revenue":104182493058,"operatingIncome":7869909361,"netIncome":19676978755,"controllingNetIncome":10787333920,"ebitda":11248630841,"fcff":-13753357928,"cfo":2408430489,"capex":16488680887,"totalAssets":147689380996,"totalLiabilities":49095762834,"totalEquity":98593618162,"cash":38610181959,"totalDebt":1024042093},{"fiscalYear":2025,"statement":"별도","revenue":64276763286,"operatingIncome":6170645077,"netIncome":684538859,"controllingNetIncome":649453844,"ebitda":7713512465,"fcff":-9162456476,"cfo":-2404599497,"capex":7078348182,"totalAssets":95296083263,"totalLiabilities":25762777323,"totalEquity":69533305940,"cash":30743512050,"totalDebt":339703481}],"quarterly":[{"stockCode":"224110","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":23103985432,"operatingIncome":4363138999,"netIncome":3667869301,"prevYearRevenue":7167685002,"prevYearOperatingIncome":290972807,"prevYearNetIncome":6127991531,"source":"11014","updatedAt":"2026-08-26T22:31:23.784Z"},{"stockCode":"224110","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":18088397244,"operatingIncome":-35319562,"netIncome":-4141013883,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:31:23.787Z"},{"stockCode":"224110","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":12004217696,"operatingIncome":69849163,"netIncome":181635303,"prevYearRevenue":6242461807,"prevYearOperatingIncome":82798541,"prevYearNetIncome":1291979286,"source":"11013","updatedAt":"2026-08-26T22:31:23.238Z"},{"stockCode":"224110","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":11406963639,"operatingIncome":500169375,"netIncome":153340182,"prevYearRevenue":16841918803,"prevYearOperatingIncome":1760027099,"prevYearNetIncome":-134295845,"source":"11012","updatedAt":"2026-08-26T22:31:23.512Z"}]}