{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/240810","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":"240810","name":"원익IPS","market":"KOSDAQ","sector":"특수 목적용 기계 제조업","lastPrice":130300,"marketCap":6395632300300,"sharesOutstanding":49083901,"asOf":"2026-09-26T15:09:35.504Z"},"valuation":{"fiscalYear":2025,"per":76.11,"perTtm":36.95,"ttmPeriod":"25Q3~26Q2","pbr":6.59,"psr":7.03,"evEbitda":56.71,"ev":6294517785138,"fcff":124603677379,"fcffYield":0.0198,"roe":0.0905,"revenueGrowth":{"y1":0.216,"y3":-0.0347,"y5":-0.0357},"operatingIncomeGrowth":{"y1":5.9364,"y3":-0.0888,"y5":-0.1209},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.406Z"},"price":{"high52w":183300,"low52w":45650,"fromHigh":-0.2891,"returns":[{"label":"1개월","value":0.1562},{"label":"3개월","value":-0.2045},{"label":"6개월","value":0.0769},{"label":"1년","value":1.9413},{"label":"3년","value":3.0719},{"label":"5년","value":2.0232}]},"dividends":[{"fiscalYear":2025,"dps":200,"yieldPct":0.3,"payoutPct":11.6},{"fiscalYear":2024,"dps":50,"yieldPct":0.2,"payoutPct":11.7},{"fiscalYear":2022,"dps":200,"yieldPct":0.8,"payoutPct":10.7},{"fiscalYear":2021,"dps":300,"yieldPct":0.7,"payoutPct":10},{"fiscalYear":2020,"dps":200,"yieldPct":0.5,"payoutPct":9.9},{"fiscalYear":2018,"dps":220,"yieldPct":1.1,"payoutPct":10.5},{"fiscalYear":2017,"dps":200,"yieldPct":0.6,"payoutPct":8.7}],"annual":[{"fiscalYear":2016,"statement":"연결","revenue":244089917754,"operatingIncome":28720399278,"netIncome":22519378074,"controllingNetIncome":22519378074,"ebitda":39909983710,"fcff":5185334728,"cfo":18978303561,"capex":13862118800,"totalAssets":280653651530,"totalLiabilities":61731889683,"totalEquity":218921761847,"cash":38938425630,"totalDebt":12000000000},{"fiscalYear":2017,"statement":"연결","revenue":630860973364,"operatingIncome":122251767544,"netIncome":95364580825,"controllingNetIncome":95364580825,"ebitda":139298489445,"fcff":76869187826,"cfo":96401563565,"capex":19659041956,"totalAssets":409618120681,"totalLiabilities":96149729181,"totalEquity":313468391500,"cash":112496281643,"totalDebt":12000000000},{"fiscalYear":2018,"statement":"연결","revenue":649312684893,"operatingIncome":105894511995,"netIncome":86860388555,"controllingNetIncome":86860388555,"ebitda":124345331209,"fcff":-2224127938,"cfo":46595817373,"capex":48959275985,"totalAssets":512346016162,"totalLiabilities":143129539013,"totalEquity":369216477149,"cash":90885817528,"totalDebt":9000000000},{"fiscalYear":2019,"statement":"연결","revenue":669241556900,"operatingIncome":41116029608,"netIncome":42862674126,"controllingNetIncome":42862674126,"ebitda":73919640853,"fcff":-76046544227,"cfo":-16203162265,"capex":60001395122,"totalAssets":899161666256,"totalLiabilities":332607530256,"totalEquity":566554136000,"cash":13540457060,"totalDebt":17167890260},{"fiscalYear":2020,"statement":"연결","revenue":1090924689101,"operatingIncome":140597242597,"netIncome":97818821139,"controllingNetIncome":97818821139,"ebitda":177763488199,"fcff":164303503704,"cfo":225055329125,"capex":60849707580,"totalAssets":1099641462981,"totalLiabilities":436613617233,"totalEquity":663027845748,"cash":135099998502,"totalDebt":2087461359},{"fiscalYear":2021,"statement":"연결","revenue":1232302198954,"operatingIncome":164128988758,"netIncome":145116947236,"controllingNetIncome":145116947236,"ebitda":200719701467,"fcff":36484540222,"cfo":137290457928,"capex":100863199344,"totalAssets":1167585591415,"totalLiabilities":366545866913,"totalEquity":801039724502,"cash":37675321602,"totalDebt":2140630415},{"fiscalYear":2022,"statement":"연결","revenue":1011484981702,"operatingIncome":97554876588,"netIncome":89438212718,"controllingNetIncome":89438212718,"ebitda":136762375308,"fcff":-46726689525,"cfo":28026783322,"capex":75378160076,"totalAssets":1121670538661,"totalLiabilities":251943234499,"totalEquity":869727304162,"cash":98372651160,"totalDebt":2800525130},{"fiscalYear":2023,"statement":"연결","revenue":690337586778,"operatingIncome":-18074991250,"netIncome":-13507700947,"controllingNetIncome":-13507700947,"ebitda":24696076472,"fcff":-76641616014,"cfo":-12315183037,"capex":64566846697,"totalAssets":1084862841788,"totalLiabilities":218160246280,"totalEquity":866702595508,"cash":53989123994,"totalDebt":9118915655},{"fiscalYear":2024,"statement":"연결","revenue":748176487524,"operatingIncome":10641636214,"netIncome":20748346848,"controllingNetIncome":20748346848,"ebitda":50477882833,"fcff":46587838099,"cfo":78280504451,"capex":31756103666,"totalAssets":1124147065791,"totalLiabilities":236686893210,"totalEquity":887460172581,"cash":135051183728,"totalDebt":8391893094},{"fiscalYear":2025,"statement":"연결","revenue":909795691103,"operatingIncome":73814129967,"netIncome":84028556164,"controllingNetIncome":84028556164,"ebitda":110988461771,"fcff":124603677379,"cfo":156607028356,"capex":32003350977,"totalAssets":1164636219440,"totalLiabilities":194620663488,"totalEquity":970015555952,"cash":107273747142,"totalDebt":6159231980}],"quarterly":[{"stockCode":"240810","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":268438240597,"operatingIncome":27539079405,"netIncome":28281025994,"prevYearRevenue":184587020217,"prevYearOperatingIncome":14466103915,"prevYearNetIncome":8449858926,"source":"11014","updatedAt":"2026-08-26T22:19:16.308Z"},{"stockCode":"240810","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":274990617731,"operatingIncome":17204845769,"netIncome":32808013039,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:19:16.310Z"},{"stockCode":"240810","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":164900948116,"operatingIncome":10734453555,"netIncome":22053737339,"prevYearRevenue":124198201773,"prevYearOperatingIncome":-7381274200,"prevYearNetIncome":-4714956861,"source":"11013","updatedAt":"2026-08-26T22:19:15.786Z"},{"stockCode":"240810","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":216471641903,"operatingIncome":18383417386,"netIncome":89934652570,"prevYearRevenue":242168631002,"prevYearOperatingIncome":36451478993,"prevYearNetIncome":27654473992,"source":"11012","updatedAt":"2026-08-26T22:19:16.063Z"}]}