{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/265560","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":"265560","name":"영화테크","market":"KOSDAQ","sector":"자동차 신품 부품 제조업","lastPrice":6460,"marketCap":69058562800,"sharesOutstanding":10690180,"asOf":"2026-09-26T15:09:35.514Z"},"valuation":{"fiscalYear":2025,"per":3.62,"perTtm":2.48,"ttmPeriod":"25Q3~26Q2","pbr":0.75,"psr":0.64,"evEbitda":1.99,"ev":53355255965,"fcff":15853359065,"fcffYield":0.2971,"roe":0.2282,"revenueGrowth":{"y1":0.1454,"y3":0.3134,"y5":0.2539},"operatingIncomeGrowth":{"y1":0.1725,"y3":1.1155,"y5":2.0243},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.342Z"},"price":{"high52w":10950,"low52w":6180,"fromHigh":-0.41,"returns":[{"label":"1개월","value":-0.0952},{"label":"3개월","value":0.0453},{"label":"6개월","value":-0.2282},{"label":"1년","value":-0.2179},{"label":"3년","value":-0.459},{"label":"5년","value":-0.6988}]},"dividends":[{"fiscalYear":2025,"dps":130,"yieldPct":1.85,"payoutPct":7.1},{"fiscalYear":2024,"dps":100,"yieldPct":1.46,"payoutPct":7.5},{"fiscalYear":2023,"dps":80,"yieldPct":0.77,"payoutPct":14},{"fiscalYear":2022,"dps":50,"yieldPct":0.52,"payoutPct":11.1},{"fiscalYear":2021,"dps":50,"yieldPct":0.28,"payoutPct":20.9},{"fiscalYear":2020,"dps":50,"yieldPct":0.2,"payoutPct":62.3},{"fiscalYear":2019,"dps":50,"yieldPct":0.5,"payoutPct":null},{"fiscalYear":2018,"dps":100,"yieldPct":0.9,"payoutPct":13.1}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":53485071421,"operatingIncome":3137685722,"netIncome":3898865384,"controllingNetIncome":3898865384,"ebitda":4056851760,"fcff":2478855221,"cfo":7067699755,"capex":4601661627,"totalAssets":58882078702,"totalLiabilities":11363099755,"totalEquity":47518978947,"cash":3388639996,"totalDebt":3693207709},{"fiscalYear":2019,"statement":"연결","revenue":44565402699,"operatingIncome":-1502401380,"netIncome":-1483924852,"controllingNetIncome":-1483924852,"ebitda":-522947225,"fcff":-1437356814,"cfo":1719838615,"capex":3157674332,"totalAssets":55895879188,"totalLiabilities":10644096505,"totalEquity":45251782683,"cash":1877608580,"totalDebt":3877997478},{"fiscalYear":2020,"statement":"연결","revenue":35047404330,"operatingIncome":71317613,"netIncome":428785034,"controllingNetIncome":428785034,"ebitda":1949597388,"fcff":-2599041403,"cfo":1585646903,"capex":4210294667,"totalAssets":61823030642,"totalLiabilities":11801017632,"totalEquity":50022013010,"cash":1122065640,"totalDebt":6389825453},{"fiscalYear":2021,"statement":"연결","revenue":40624175326,"operatingIncome":2319856022,"netIncome":2553550846,"controllingNetIncome":2553550846,"ebitda":3945645684,"fcff":-2441134322,"cfo":3109886019,"capex":5597723336,"totalAssets":64577327010,"totalLiabilities":11926035130,"totalEquity":52651291880,"cash":2884991421,"totalDebt":6325863371},{"fiscalYear":2022,"statement":"연결","revenue":47944605467,"operatingIncome":1905675069,"netIncome":4825350646,"controllingNetIncome":4825350646,"ebitda":3968708721,"fcff":-118371336,"cfo":5195936560,"capex":5712488565,"totalAssets":81305213288,"totalLiabilities":24369692791,"totalEquity":56935520497,"cash":2046907261,"totalDebt":13388947666},{"fiscalYear":2023,"statement":"연결","revenue":64920252518,"operatingIncome":5013561602,"netIncome":6098020491,"controllingNetIncome":6098020491,"ebitda":7822093933,"fcff":169043933,"cfo":5087856099,"capex":6123255312,"totalAssets":86401120350,"totalLiabilities":23751408121,"totalEquity":62649712229,"cash":3306304446,"totalDebt":8618692434},{"fiscalYear":2024,"statement":"연결","revenue":94827257434,"operatingIncome":15387822768,"netIncome":14023169268,"controllingNetIncome":14023169268,"ebitda":19252556085,"fcff":6644754029,"cfo":17472629240,"capex":11859240392,"totalAssets":107071735945,"totalLiabilities":32711319638,"totalEquity":74360416307,"cash":9388879871,"totalDebt":null},{"fiscalYear":2025,"statement":"연결","revenue":108613630588,"operatingIncome":18042145824,"netIncome":19041489175,"controllingNetIncome":19058171911,"ebitda":26843297250,"fcff":15853359065,"cfo":31679767175,"capex":16191851091,"totalAssets":118435399289,"totalLiabilities":25714341100,"totalEquity":92721058189,"cash":15703306835,"totalDebt":null}],"quarterly":[{"stockCode":"265560","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":25607611999,"operatingIncome":3630660729,"netIncome":4853416149,"prevYearRevenue":22216110312,"prevYearOperatingIncome":3160240873,"prevYearNetIncome":2637333955,"source":"11014","updatedAt":"2026-08-26T22:28:46.701Z"},{"stockCode":"265560","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":28695518320,"operatingIncome":6033778395,"netIncome":8839384865,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:28:46.703Z"},{"stockCode":"265560","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":24415984192,"operatingIncome":3067304661,"netIncome":7741298386,"prevYearRevenue":26770097840,"prevYearOperatingIncome":3582762130,"prevYearNetIncome":2882652932,"source":"11013","updatedAt":"2026-08-26T22:28:46.191Z"},{"stockCode":"265560","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":28071643601,"operatingIncome":3988678600,"netIncome":6404214499,"prevYearRevenue":27540402429,"prevYearOperatingIncome":4794944570,"prevYearNetIncome":1070655127,"source":"11012","updatedAt":"2026-08-26T22:28:46.459Z"}]}