{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/456010","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":"456010","name":"아이씨티케이","market":"KOSDAQ","sector":"반도체 제조업","lastPrice":22250,"marketCap":322677287500,"sharesOutstanding":14502350,"asOf":"2026-09-26T15:09:35.578Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":7.34,"psr":80.27,"evEbitda":null,"ev":307093270931,"fcff":-4865584436,"fcffYield":-0.0158,"roe":-0.1536,"revenueGrowth":{"y1":-0.3985,"y3":null,"y5":null},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.630Z"},"price":{"high52w":36350,"low52w":11090,"fromHigh":-0.3879,"returns":[{"label":"1개월","value":0.3315},{"label":"3개월","value":0.342},{"label":"6개월","value":0.4495},{"label":"1년","value":0.4893},{"label":"3년","value":null},{"label":"5년","value":null}]},"dividends":[],"annual":[{"fiscalYear":2023,"statement":"별도","revenue":6187514371,"operatingIncome":-2364614723,"netIncome":-9030707393,"controllingNetIncome":null,"ebitda":null,"fcff":-1569429172,"cfo":-1176807988,"capex":445624314,"totalAssets":10412812134,"totalLiabilities":1004537958,"totalEquity":9408274176,"cash":1504298508,"totalDebt":69629711},{"fiscalYear":2024,"statement":"연결","revenue":6683572584,"operatingIncome":-6685587200,"netIncome":-5817711595,"controllingNetIncome":-5817711595,"ebitda":null,"fcff":-8446891552,"cfo":-5946792717,"capex":2500098835,"totalAssets":45792683195,"totalLiabilities":2780906467,"totalEquity":43011776728,"cash":5846570336,"totalDebt":1863130874},{"fiscalYear":2025,"statement":"연결","revenue":4020136626,"operatingIncome":-8864162135,"netIncome":-6679992941,"controllingNetIncome":-6679992941,"ebitda":null,"fcff":-4865584436,"cfo":-2944120783,"capex":1921463653,"totalAssets":73232798197,"totalLiabilities":29282823577,"totalEquity":43949974620,"cash":17054202328,"totalDebt":1470185759}],"quarterly":[{"stockCode":"456010","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":398652988,"operatingIncome":-2886115448,"netIncome":-2509911127,"prevYearRevenue":2129493240,"prevYearOperatingIncome":-2011171213,"prevYearNetIncome":-1814588466,"source":"11014","updatedAt":"2026-08-26T22:23:45.262Z"},{"stockCode":"456010","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":2377290920,"operatingIncome":-765531048,"netIncome":2182941262,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:23:45.264Z"},{"stockCode":"456010","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":604800404,"operatingIncome":-3042245243,"netIncome":-1145186202,"prevYearRevenue":414310476,"prevYearOperatingIncome":-2608032145,"prevYearNetIncome":-2157807633,"source":"11013","updatedAt":"2026-08-26T22:23:44.729Z"},{"stockCode":"456010","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":1723536118,"operatingIncome":-1939948302,"netIncome":-12812875012,"prevYearRevenue":829882242,"prevYearOperatingIncome":-2604483494,"prevYearNetIncome":-4195215443,"source":"11012","updatedAt":"2026-08-26T22:23:45.010Z"}]}