{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/332370","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":"332370","name":"아이디피","market":"KOSDAQ","sector":"컴퓨터 및 주변장치 제조업","lastPrice":5250,"marketCap":69687061500,"sharesOutstanding":13273726,"asOf":"2026-09-26T15:09:35.539Z"},"valuation":{"fiscalYear":2025,"per":6.77,"perTtm":7.21,"ttmPeriod":"25Q3~26Q2","pbr":1.01,"psr":1.42,"evEbitda":4.85,"ev":58063126224,"fcff":8990718780,"fcffYield":0.1548,"roe":0.157,"revenueGrowth":{"y1":0.055,"y3":0.0442,"y5":0.2124},"operatingIncomeGrowth":{"y1":-0.0186,"y3":-0.0421,"y5":0.4007},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.056Z"},"price":{"high52w":5710,"low52w":4380,"fromHigh":-0.0806,"returns":[{"label":"1개월","value":-0.0205},{"label":"3개월","value":0.0174},{"label":"6개월","value":0},{"label":"1년","value":0.0532},{"label":"3년","value":0.5173},{"label":"5년","value":0.3519}]},"dividends":[{"fiscalYear":2025,"dps":170,"yieldPct":3.21,"payoutPct":19.6},{"fiscalYear":2024,"dps":170,"yieldPct":4.55,"payoutPct":18.3},{"fiscalYear":2023,"dps":120,"yieldPct":3.55,"payoutPct":26.2},{"fiscalYear":2022,"dps":150,"yieldPct":3.21,"payoutPct":19.2},{"fiscalYear":2021,"dps":150,"yieldPct":1.94,"payoutPct":23.3},{"fiscalYear":2020,"dps":80,"yieldPct":1.02,"payoutPct":32.7}],"annual":[{"fiscalYear":2020,"statement":"연결","revenue":18733864371,"operatingIncome":2017340257,"netIncome":1618792456,"controllingNetIncome":1619430222,"ebitda":2572352344,"fcff":990814160,"cfo":2440707686,"capex":1464594589,"totalAssets":39624183720,"totalLiabilities":2393677961,"totalEquity":37230505759,"cash":4581718722,"totalDebt":54000000},{"fiscalYear":2021,"statement":"연결","revenue":26092880717,"operatingIncome":3921517533,"netIncome":4270368064,"controllingNetIncome":4256704452,"ebitda":4647016494,"fcff":3146694959,"cfo":4762432585,"capex":1622166850,"totalAssets":46426679948,"totalLiabilities":5150434467,"totalEquity":41276245481,"cash":4605080574,"totalDebt":0},{"fiscalYear":2022,"statement":"연결","revenue":43111569109,"operatingIncome":12372966273,"netIncome":10375026000,"controllingNetIncome":10330491722,"ebitda":13212204652,"fcff":1404674434,"cfo":2120950738,"capex":736478240,"totalAssets":57686414495,"totalLiabilities":6889343040,"totalEquity":50797071455,"cash":5574588916,"totalDebt":961000000},{"fiscalYear":2023,"statement":"연결","revenue":36366131477,"operatingIncome":5531281025,"netIncome":6017003629,"controllingNetIncome":5986286760,"ebitda":6454007987,"fcff":7062461130,"cfo":7420926789,"capex":407616552,"totalAssets":57014726380,"totalLiabilities":2590066110,"totalEquity":54424660270,"cash":9083202535,"totalDebt":0},{"fiscalYear":2024,"statement":"연결","revenue":46525695543,"operatingIncome":11083090078,"netIncome":11515159250,"controllingNetIncome":11468312740,"ebitda":12044087419,"fcff":12804482604,"cfo":14502162120,"capex":1699805064,"totalAssets":68271886730,"totalLiabilities":5720182206,"totalEquity":62551704524,"cash":5961551673,"totalDebt":0},{"fiscalYear":2025,"statement":"연결","revenue":49083311500,"operatingIncome":10876410311,"netIncome":10315001841,"controllingNetIncome":10300982524,"ebitda":11964154326,"fcff":8990718780,"cfo":10670531022,"capex":1679812242,"totalAssets":74404303598,"totalLiabilities":5139592967,"totalEquity":69264710631,"cash":11623935276,"totalDebt":null}],"quarterly":[{"stockCode":"332370","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":11092026197,"operatingIncome":2256073375,"netIncome":2508596877,"prevYearRevenue":12487757769,"prevYearOperatingIncome":3571856307,"prevYearNetIncome":2620784370,"source":"11014","updatedAt":"2026-08-26T22:29:19.736Z"},{"stockCode":"332370","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":12676835071,"operatingIncome":1206164511,"netIncome":1833113918,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:29:19.743Z"},{"stockCode":"332370","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":11146675150,"operatingIncome":2283391670,"netIncome":2895411916,"prevYearRevenue":9817461647,"prevYearOperatingIncome":1746340470,"prevYearNetIncome":1801152502,"source":"11013","updatedAt":"2026-08-26T22:29:19.209Z"},{"stockCode":"332370","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":11882043634,"operatingIncome":2587167089,"netIncome":2426448118,"prevYearRevenue":15496988585,"prevYearOperatingIncome":5667831955,"prevYearNetIncome":4172138544,"source":"11012","updatedAt":"2026-08-26T22:29:19.498Z"}]}