{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/264850","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":"264850","name":"이랜시스","market":"KOSDAQ","sector":"전자부품 제조업","lastPrice":5660,"marketCap":171467503920,"sharesOutstanding":30294612,"asOf":"2026-09-26T15:09:35.513Z"},"valuation":{"fiscalYear":2025,"per":40.43,"perTtm":41.8,"ttmPeriod":"25Q3~26Q2","pbr":3.18,"psr":2.46,"evEbitda":27.65,"ev":168249633509,"fcff":3325486147,"fcffYield":0.0198,"roe":0.0801,"revenueGrowth":{"y1":-0.0277,"y3":-0.0556,"y5":0.0261},"operatingIncomeGrowth":{"y1":-0.3362,"y3":-0.1076,"y5":-0.0179},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.377Z"},"price":{"high52w":9000,"low52w":3620,"fromHigh":-0.3711,"returns":[{"label":"1개월","value":-0.0358},{"label":"3개월","value":0.389},{"label":"6개월","value":-0.0614},{"label":"1년","value":0.0699},{"label":"3년","value":0.0781},{"label":"5년","value":0.6311}]},"dividends":[{"fiscalYear":2025,"dps":50,"yieldPct":0.73,"payoutPct":null},{"fiscalYear":2024,"dps":50,"yieldPct":1.12,"payoutPct":null},{"fiscalYear":2023,"dps":50,"yieldPct":1.21,"payoutPct":null},{"fiscalYear":2022,"dps":50,"yieldPct":2.08,"payoutPct":null},{"fiscalYear":2021,"dps":45,"yieldPct":1.29,"payoutPct":null},{"fiscalYear":2020,"dps":40,"yieldPct":1.81,"payoutPct":null},{"fiscalYear":2019,"dps":40,"yieldPct":2,"payoutPct":null}],"annual":[{"fiscalYear":2019,"statement":"연결","revenue":52298488333,"operatingIncome":4097775155,"netIncome":1094254244,"controllingNetIncome":null,"ebitda":5305376596,"fcff":-3830000345,"cfo":1274956444,"capex":5315290961,"totalAssets":46611706963,"totalLiabilities":22407798502,"totalEquity":24203908461,"cash":1043239927,"totalDebt":6790861848},{"fiscalYear":2020,"statement":"연결","revenue":61159595470,"operatingIncome":4253760816,"netIncome":3385827598,"controllingNetIncome":3385827598,"ebitda":4707176252,"fcff":2366474961,"cfo":4445436943,"capex":2245680741,"totalAssets":51537497254,"totalLiabilities":22780483734,"totalEquity":28757013520,"cash":3614297781,"totalDebt":12244903363},{"fiscalYear":2021,"statement":"연결","revenue":78278088163,"operatingIncome":6887101697,"netIncome":6244199690,"controllingNetIncome":6244199690,"ebitda":7892407955,"fcff":-2204891777,"cfo":7037297629,"capex":9319559621,"totalAssets":62885648687,"totalLiabilities":25891469114,"totalEquity":36994179573,"cash":5680910349,"totalDebt":10016864371},{"fiscalYear":2022,"statement":"연결","revenue":82595000694,"operatingIncome":5468895467,"netIncome":5172733962,"controllingNetIncome":5172733962,"ebitda":13457389065,"fcff":-292527484,"cfo":6328740181,"capex":6866360644,"totalAssets":61357934934,"totalLiabilities":18657610942,"totalEquity":42700323992,"cash":4356685839,"totalDebt":9549716378},{"fiscalYear":2023,"statement":"연결","revenue":68449331332,"operatingIncome":5447612687,"netIncome":4982947261,"controllingNetIncome":4982947261,"ebitda":7654536158,"fcff":9235060074,"cfo":9564314895,"capex":634399066,"totalAssets":60954089570,"totalLiabilities":14077244258,"totalEquity":46876845312,"cash":4057478292,"totalDebt":5333742313},{"fiscalYear":2024,"statement":"연결","revenue":71557511999,"operatingIncome":5854698315,"netIncome":4985906330,"controllingNetIncome":4985906330,"ebitda":6735646680,"fcff":5558589758,"cfo":7898939584,"capex":2434678901,"totalAssets":65369112640,"totalLiabilities":13354487623,"totalEquity":52014625017,"cash":3269164879,"totalDebt":2308309574},{"fiscalYear":2025,"statement":"연결","revenue":69574700188,"operatingIncome":3886441610,"netIncome":4241117790,"controllingNetIncome":4241117790,"ebitda":6085050691,"fcff":3325486147,"cfo":5159759425,"capex":1887919915,"totalAssets":66549307241,"totalLiabilities":12623801025,"totalEquity":53925506216,"cash":5549380279,"totalDebt":2331509868}],"quarterly":[{"stockCode":"264850","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":16947566986,"operatingIncome":1146091971,"netIncome":1201009231,"prevYearRevenue":16713875953,"prevYearOperatingIncome":1572497211,"prevYearNetIncome":1449184164,"source":"11014","updatedAt":"2026-08-26T22:24:59.695Z"},{"stockCode":"264850","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":17591720604,"operatingIncome":670653759,"netIncome":956513467,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:24:59.696Z"},{"stockCode":"264850","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":19149996946,"operatingIncome":1177576711,"netIncome":1759823710,"prevYearRevenue":18702065484,"prevYearOperatingIncome":1391728421,"prevYearNetIncome":1452181013,"source":"11013","updatedAt":"2026-08-26T22:24:59.173Z"},{"stockCode":"264850","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":20733808015,"operatingIncome":1368218237,"netIncome":184357711,"prevYearRevenue":16333347114,"prevYearOperatingIncome":677967459,"prevYearNetIncome":631414079,"source":"11012","updatedAt":"2026-08-26T22:24:59.457Z"}]}