{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/382480","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":"382480","name":"지아이텍","market":"KOSDAQ","sector":"특수 목적용 기계 제조업","lastPrice":1609,"marketCap":63325638260,"sharesOutstanding":39357140,"asOf":"2026-09-26T15:09:35.559Z"},"valuation":{"fiscalYear":2025,"per":60.48,"perTtm":12.75,"ttmPeriod":"25Q3~26Q2","pbr":0.65,"psr":1.75,"evEbitda":9.41,"ev":45689260893,"fcff":-4197167048,"fcffYield":-0.0919,"roe":0.0108,"revenueGrowth":{"y1":-0.0409,"y3":-0.0297,"y5":null},"operatingIncomeGrowth":{"y1":-0.6307,"y3":-0.4546,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.958Z"},"price":{"high52w":2845,"low52w":1577,"fromHigh":-0.4344,"returns":[{"label":"1개월","value":-0.0248},{"label":"3개월","value":-0.0201},{"label":"6개월","value":-0.2958},{"label":"1년","value":-0.217},{"label":"3년","value":-0.5197},{"label":"5년","value":null}]},"dividends":[{"fiscalYear":2025,"dps":7,"yieldPct":0.4,"payoutPct":55.8},{"fiscalYear":2024,"dps":11,"yieldPct":0.5,"payoutPct":11.9},{"fiscalYear":2023,"dps":36,"yieldPct":1.1,"payoutPct":23.6},{"fiscalYear":2022,"dps":34,"yieldPct":1,"payoutPct":20.3},{"fiscalYear":2021,"dps":22,"yieldPct":0.5,"payoutPct":20.2}],"annual":[{"fiscalYear":2021,"statement":"별도","revenue":19543532232,"operatingIncome":4253031196,"netIncome":4287295125,"controllingNetIncome":null,"ebitda":5943114464,"fcff":-3860177307,"cfo":2770348601,"capex":6790757154,"totalAssets":63933748473,"totalLiabilities":11562509630,"totalEquity":52371238843,"cash":3855007178,"totalDebt":195997500},{"fiscalYear":2022,"statement":"별도","revenue":39647018076,"operatingIncome":6926041649,"netIncome":6446216259,"controllingNetIncome":null,"ebitda":8791113043,"fcff":-4705181619,"cfo":4645144847,"capex":9488088332,"totalAssets":76289353544,"totalLiabilities":21157216138,"totalEquity":55132137406,"cash":5228972571,"totalDebt":8727320822},{"fiscalYear":2023,"statement":"별도","revenue":36622011346,"operatingIncome":4499921853,"netIncome":7212755774,"controllingNetIncome":null,"ebitda":6308734333,"fcff":-5266354695,"cfo":3546639846,"capex":9185754710,"totalAssets":113673286082,"totalLiabilities":22128963485,"totalEquity":91544322597,"cash":30955862168,"totalDebt":10540897249},{"fiscalYear":2024,"statement":"연결","revenue":37765720123,"operatingIncome":3042896512,"netIncome":6161704848,"controllingNetIncome":6455600601,"ebitda":null,"fcff":-337561510,"cfo":3594933987,"capex":4349133277,"totalAssets":130115400896,"totalLiabilities":30125265271,"totalEquity":99990135625,"cash":26635630030,"totalDebt":200300930},{"fiscalYear":2025,"statement":"연결","revenue":36219713807,"operatingIncome":1123640164,"netIncome":949955735,"controllingNetIncome":1047080120,"ebitda":4857892243,"fcff":-4197167048,"cfo":7075094481,"capex":11774215449,"totalAssets":129587017256,"totalLiabilities":32451871620,"totalEquity":97135145636,"cash":17941291850,"totalDebt":304914483}],"quarterly":[{"stockCode":"382480","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":6352991880,"operatingIncome":-1447522305,"netIncome":79266446,"prevYearRevenue":6902092122,"prevYearOperatingIncome":380836482,"prevYearNetIncome":9893312,"source":"11014","updatedAt":"2026-08-26T22:29:40.177Z"},{"stockCode":"382480","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":12783897597,"operatingIncome":2470213921,"netIncome":2328645634,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:29:40.181Z"},{"stockCode":"382480","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":10090514771,"operatingIncome":516724162,"netIncome":2193350331,"prevYearRevenue":5744365184,"prevYearOperatingIncome":-1350911447,"prevYearNetIncome":-790796168,"source":"11013","updatedAt":"2026-08-26T22:29:39.646Z"},{"stockCode":"382480","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":9586475456,"operatingIncome":-529751783,"netIncome":365440495,"prevYearRevenue":11338459146,"prevYearOperatingIncome":1451859995,"prevYearNetIncome":-667160177,"source":"11012","updatedAt":"2026-08-26T22:29:39.932Z"}]}