{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/307180","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":"307180","name":"아이엘","market":"KOSDAQ","sector":"전구 및 조명장치 제조업","lastPrice":5750,"marketCap":212265137000,"sharesOutstanding":36915676,"asOf":"2026-09-26T15:09:35.529Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":10.74,"psr":2.06,"evEbitda":null,"ev":215017942582,"fcff":-9377860055,"fcffYield":-0.0436,"roe":-0.7852,"revenueGrowth":{"y1":0.2319,"y3":0.279,"y5":0.4242},"operatingIncomeGrowth":{"y1":-2.6877,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.271Z"},"price":{"high52w":9550,"low52w":2425,"fromHigh":-0.3979,"returns":[{"label":"1개월","value":-0.0052},{"label":"3개월","value":0.261},{"label":"6개월","value":0.1319},{"label":"1년","value":1.2549},{"label":"3년","value":0.8519},{"label":"5년","value":0.3498}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":0,"operatingIncome":-157781140,"netIncome":-131024522,"controllingNetIncome":null,"ebitda":null,"fcff":null,"cfo":-156888962,"capex":null,"totalAssets":9841878318,"totalLiabilities":1230483521,"totalEquity":8611394797,"cash":1341816038,"totalDebt":1395000000},{"fiscalYear":2019,"statement":"별도","revenue":20281482358,"operatingIncome":1094084181,"netIncome":-2726421870,"controllingNetIncome":null,"ebitda":null,"fcff":-5892565181,"cfo":-791999050,"capex":5325053285,"totalAssets":27215218749,"totalLiabilities":15044354529,"totalEquity":12170864220,"cash":6857147074,"totalDebt":3091689950},{"fiscalYear":2020,"statement":"연결","revenue":17552541649,"operatingIncome":-5139795427,"netIncome":-4858488311,"controllingNetIncome":null,"ebitda":null,"fcff":-11554371751,"cfo":-4365878887,"capex":7454178378,"totalAssets":40166963676,"totalLiabilities":30573505140,"totalEquity":9593458536,"cash":2405148409,"totalDebt":11949910990},{"fiscalYear":2021,"statement":"연결","revenue":48634791598,"operatingIncome":2565464936,"netIncome":-7675729784,"controllingNetIncome":-8529264553,"ebitda":null,"fcff":-14492782432,"cfo":-7117007221,"capex":7710156246,"totalAssets":72860174230,"totalLiabilities":57445964039,"totalEquity":15414210191,"cash":7052088545,"totalDebt":21567225472},{"fiscalYear":2022,"statement":"연결","revenue":49164956238,"operatingIncome":-743998868,"netIncome":2086569083,"controllingNetIncome":1938079541,"ebitda":-341025743,"fcff":-4671599816,"cfo":1557956464,"capex":6287666112,"totalAssets":72782358801,"totalLiabilities":49526338441,"totalEquity":23256020360,"cash":1079914204,"totalDebt":24053489326},{"fiscalYear":2023,"statement":"연결","revenue":39078135188,"operatingIncome":-16743020132,"netIncome":-18081076589,"controllingNetIncome":-18556848485,"ebitda":-14993384101,"fcff":-9279409695,"cfo":-5211791156,"capex":5044894939,"totalAssets":79398207599,"totalLiabilities":64954091032,"totalEquity":14444116567,"cash":8041323409,"totalDebt":5159876645},{"fiscalYear":2024,"statement":"연결","revenue":83497969579,"operatingIncome":5037681434,"netIncome":898911128,"controllingNetIncome":431732167,"ebitda":null,"fcff":-8921193266,"cfo":-3981092336,"capex":7075182520,"totalAssets":138230374218,"totalLiabilities":120460761227,"totalEquity":17769612991,"cash":4301067112,"totalDebt":17405431937},{"fiscalYear":2025,"statement":"연결","revenue":102864055822,"operatingIncome":-8501873229,"netIncome":-10831408385,"controllingNetIncome":-11106162147,"ebitda":null,"fcff":-9377860055,"cfo":-1118622155,"capex":10877042143,"totalAssets":154697625359,"totalLiabilities":131509082894,"totalEquity":23188542465,"cash":1309226791,"totalDebt":4062032373}],"quarterly":[{"stockCode":"307180","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":29179455623,"operatingIncome":1167747984,"netIncome":69329356,"prevYearRevenue":15771404555,"prevYearOperatingIncome":-329493687,"prevYearNetIncome":-2683339044,"source":"11014","updatedAt":"2026-08-26T22:23:59.697Z"},{"stockCode":"307180","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":19319720406,"operatingIncome":-9307009286,"netIncome":-9661586487,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:23:59.699Z"},{"stockCode":"307180","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":25234462469,"operatingIncome":154430512,"netIncome":-438206792,"prevYearRevenue":25486449270,"prevYearOperatingIncome":1933721865,"prevYearNetIncome":44725231,"source":"11013","updatedAt":"2026-08-26T22:23:59.163Z"},{"stockCode":"307180","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":24870125990,"operatingIncome":2762638396,"netIncome":-596457491,"prevYearRevenue":28904020998,"prevYearOperatingIncome":-2410462243,"prevYearNetIncome":-1283876485,"source":"11012","updatedAt":"2026-08-26T22:23:59.412Z"}]}