{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/311320","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":"311320","name":"지오엘리먼트","market":"KOSDAQ","sector":"전자부품 제조업","lastPrice":8240,"marketCap":103943974400,"sharesOutstanding":12614560,"asOf":"2026-09-26T15:09:35.531Z"},"valuation":{"fiscalYear":2025,"per":19.04,"perTtm":15.03,"ttmPeriod":"25Q3~26Q2","pbr":1.77,"psr":1.9,"evEbitda":14.66,"ev":101399752125,"fcff":3207167222,"fcffYield":0.0316,"roe":0.0969,"revenueGrowth":{"y1":0.2199,"y3":0.2402,"y5":null},"operatingIncomeGrowth":{"y1":-0.1665,"y3":-0.1531,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.451Z"},"price":{"high52w":11340,"low52w":5480,"fromHigh":-0.2734,"returns":[{"label":"1개월","value":-0.07},{"label":"3개월","value":-0.1668},{"label":"6개월","value":0.1942},{"label":"1년","value":0.1822},{"label":"3년","value":-0.2803},{"label":"5년","value":null}]},"dividends":[{"fiscalYear":2025,"dps":60,"yieldPct":0.9,"payoutPct":null},{"fiscalYear":2024,"dps":50,"yieldPct":0.7,"payoutPct":16.5},{"fiscalYear":2022,"dps":100,"yieldPct":0.5,"payoutPct":9.4},{"fiscalYear":2021,"dps":100,"yieldPct":0.3,"payoutPct":11.7}],"annual":[{"fiscalYear":2021,"statement":"별도","revenue":21701626166,"operatingIncome":6117494658,"netIncome":5314059221,"controllingNetIncome":null,"ebitda":7004097514,"fcff":1920407083,"cfo":4023693735,"capex":2116702406,"totalAssets":46563729940,"totalLiabilities":4815539302,"totalEquity":41748190638,"cash":3573203142,"totalDebt":421243282},{"fiscalYear":2022,"statement":"별도","revenue":28636133638,"operatingIncome":7291671548,"netIncome":6683644080,"controllingNetIncome":null,"ebitda":7677122617,"fcff":735340420,"cfo":2698212104,"capex":1979174884,"totalAssets":53110560098,"totalLiabilities":4234946191,"totalEquity":48875613907,"cash":2784541254,"totalDebt":49025463},{"fiscalYear":2023,"statement":"별도","revenue":17811078054,"operatingIncome":761102321,"netIncome":2226687897,"controllingNetIncome":null,"ebitda":1549929777,"fcff":-6569331062,"cfo":2629754570,"capex":9227676171,"totalAssets":53203401880,"totalLiabilities":2812051497,"totalEquity":50391350383,"cash":1300126980,"totalDebt":52062234},{"fiscalYear":2024,"statement":"연결","revenue":44777284388,"operatingIncome":5313625339,"netIncome":3100128402,"controllingNetIncome":3349598092,"ebitda":null,"fcff":2147147987,"cfo":6502531420,"capex":4539987661,"totalAssets":70134942797,"totalLiabilities":13992787132,"totalEquity":56142155665,"cash":6942644795,"totalDebt":5941879221},{"fiscalYear":2025,"statement":"연결","revenue":54623538260,"operatingIncome":4429142245,"netIncome":4785026218,"controllingNetIncome":5459079972,"ebitda":6918688178,"fcff":3207167222,"cfo":7306477415,"capex":4415225314,"totalAssets":76804567328,"totalLiabilities":14818054133,"totalEquity":61986513195,"cash":5873956251,"totalDebt":3329733976}],"quarterly":[{"stockCode":"311320","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":15618767402,"operatingIncome":1435808027,"netIncome":1062751666,"prevYearRevenue":13685883353,"prevYearOperatingIncome":1823696507,"prevYearNetIncome":1612279123,"source":"11014","updatedAt":"2026-08-26T22:26:41.929Z"},{"stockCode":"311320","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":13065630816,"operatingIncome":1062850546,"netIncome":1128821706,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:26:41.932Z"},{"stockCode":"311320","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":14850978368,"operatingIncome":2079815490,"netIncome":1833528091,"prevYearRevenue":13201602420,"prevYearOperatingIncome":762175250,"prevYearNetIncome":1617096497,"source":"11013","updatedAt":"2026-08-26T22:26:41.447Z"},{"stockCode":"311320","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":17374246561,"operatingIncome":3393715358,"netIncome":2890462485,"prevYearRevenue":12737537622,"prevYearOperatingIncome":1168308422,"prevYearNetIncome":976356349,"source":"11012","updatedAt":"2026-08-26T22:26:41.681Z"}]}