{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/267850","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":"267850","name":"아시아나IDT","market":"KOSPI","sector":"컴퓨터 프로그래밍, 시스템 통합 및 관리업","lastPrice":9160,"marketCap":101676000000,"sharesOutstanding":11100000,"asOf":"2026-09-26T15:09:35.515Z"},"valuation":{"fiscalYear":2025,"per":8.05,"perTtm":7.26,"ttmPeriod":"25Q3~26Q2","pbr":0.58,"psr":0.52,"evEbitda":6.48,"ev":95715814187,"fcff":6340710908,"fcffYield":0.0662,"roe":0.0737,"revenueGrowth":{"y1":0.0002,"y3":0.0228,"y5":-0.0018},"operatingIncomeGrowth":{"y1":0.3146,"y3":0.0581,"y5":0.0671},"isFinancial":false,"updatedAt":"2026-09-26T15:10:40.865Z"},"price":{"high52w":11810,"low52w":8880,"fromHigh":-0.2244,"returns":[{"label":"1개월","value":-0.0119},{"label":"3개월","value":0.0315},{"label":"6개월","value":-0.1383},{"label":"1년","value":-0.2131},{"label":"3년","value":-0.2303},{"label":"5년","value":-0.592}]},"dividends":[{"fiscalYear":2025,"dps":500,"yieldPct":4.3,"payoutPct":43.9},{"fiscalYear":2024,"dps":500,"yieldPct":4,"payoutPct":47.2},{"fiscalYear":2023,"dps":500,"yieldPct":2.5,"payoutPct":50.6},{"fiscalYear":2022,"dps":500,"yieldPct":3,"payoutPct":null},{"fiscalYear":2021,"dps":500,"yieldPct":2.9,"payoutPct":null},{"fiscalYear":2019,"dps":500,"yieldPct":2.1,"payoutPct":-68.9},{"fiscalYear":2018,"dps":500,"yieldPct":4,"payoutPct":57.7},{"fiscalYear":2017,"dps":500,"yieldPct":null,"payoutPct":25.8}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":245356818143,"operatingIncome":15788720793,"netIncome":9617595408,"controllingNetIncome":9617595408,"ebitda":18735575869,"fcff":14889570488,"cfo":17040161454,"capex":2150590966,"totalAssets":215213976845,"totalLiabilities":60657709008,"totalEquity":154556267837,"cash":37016455905,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":246148800696,"operatingIncome":11365841189,"netIncome":-8051798119,"controllingNetIncome":-8051798119,"ebitda":null,"fcff":-4506494438,"cfo":-244805458,"capex":4274168972,"totalAssets":228597212756,"totalLiabilities":87216182448,"totalEquity":141381030308,"cash":21299991450,"totalDebt":27639633204},{"fiscalYear":2020,"statement":"별도","revenue":195855075457,"operatingIncome":8763597425,"netIncome":-8184362247,"controllingNetIncome":null,"ebitda":18966729978,"fcff":32364542091,"cfo":33482548596,"capex":1148051104,"totalAssets":204901871485,"totalLiabilities":74658633096,"totalEquity":130243238389,"cash":22326872675,"totalDebt":22843805894},{"fiscalYear":2021,"statement":"별도","revenue":174722677584,"operatingIncome":7289230391,"netIncome":26361899660,"controllingNetIncome":null,"ebitda":14712337008,"fcff":4483383005,"cfo":5612920535,"capex":1141237523,"totalAssets":222135981071,"totalLiabilities":66556637647,"totalEquity":155579343424,"cash":19093570804,"totalDebt":12271918129},{"fiscalYear":2022,"statement":"별도","revenue":181365956561,"operatingIncome":10236752051,"netIncome":8596697646,"controllingNetIncome":null,"ebitda":17268622455,"fcff":7002042486,"cfo":7741864725,"capex":751496587,"totalAssets":205577783538,"totalLiabilities":45626559675,"totalEquity":159951223863,"cash":47290922579,"totalDebt":7114210843},{"fiscalYear":2023,"statement":"별도","revenue":188353920542,"operatingIncome":9112194550,"netIncome":10957999006,"controllingNetIncome":null,"ebitda":12259254550,"fcff":11477316802,"cfo":12223382162,"capex":756670247,"totalAssets":222741818404,"totalLiabilities":57936999386,"totalEquity":164804819018,"cash":17660302598,"totalDebt":6474375769},{"fiscalYear":2024,"statement":"별도","revenue":194024077326,"operatingIncome":9225853941,"netIncome":11767097137,"controllingNetIncome":null,"ebitda":9879017287,"fcff":8484295485,"cfo":9837448618,"capex":1359763044,"totalAssets":219937922050,"totalLiabilities":51204777417,"totalEquity":168733144633,"cash":18663166065,"totalDebt":5208764808},{"fiscalYear":2025,"statement":"별도","revenue":194059284908,"operatingIncome":12128135452,"netIncome":12634364125,"controllingNetIncome":null,"ebitda":14780843620,"fcff":6340710908,"cfo":7524856259,"capex":1190948165,"totalAssets":216289740318,"totalLiabilities":42010960963,"totalEquity":174278779355,"cash":9791752690,"totalDebt":3831566877}],"quarterly":[{"stockCode":"267850","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":44445328116,"operatingIncome":2766505638,"netIncome":2051992915,"prevYearRevenue":47841806872,"prevYearOperatingIncome":2408769099,"prevYearNetIncome":2939304045,"source":"11014","updatedAt":"2026-08-26T22:27:16.828Z"},{"stockCode":"267850","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":43434190132,"operatingIncome":2860478455,"netIncome":4261102965,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:27:16.830Z"},{"stockCode":"267850","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":45815356121,"operatingIncome":2027492604,"netIncome":2739182557,"prevYearRevenue":57174073536,"prevYearOperatingIncome":3045099240,"prevYearNetIncome":2586388558,"source":"11013","updatedAt":"2026-08-26T22:27:16.307Z"},{"stockCode":"267850","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":45048046671,"operatingIncome":2257364752,"netIncome":4957536677,"prevYearRevenue":49005693124,"prevYearOperatingIncome":3456052119,"prevYearNetIncome":3734879687,"source":"11012","updatedAt":"2026-08-26T22:27:16.567Z"}]}