{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/004870","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":"004870","name":"티웨이홀딩스","market":"KOSPI","sector":"시멘트, 석회, 플라스터 및 그 제품 제조업","lastPrice":1009,"marketCap":22836392282,"sharesOutstanding":22632698,"asOf":"2026-09-26T15:09:35.275Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.24,"psr":4.54,"evEbitda":null,"ev":22096426344,"fcff":-3700335363,"fcffYield":-0.1675,"roe":-0.4584,"revenueGrowth":{"y1":-0.0396,"y3":-0.24,"y5":-0.5513},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.459Z"},"price":{"high52w":2156.178,"low52w":739,"fromHigh":-0.532,"returns":[{"label":"1개월","value":-0.1149},{"label":"3개월","value":-0.0941},{"label":"6개월","value":-0.2869},{"label":"1년","value":-0.5329},{"label":"3년","value":-0.4641},{"label":"5년","value":-0.8256}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":737489327781,"operatingIncome":43276576677,"netIncome":33829535572,"controllingNetIncome":24838833954,"ebitda":50537912966,"fcff":1005778191,"cfo":27496534376,"capex":26490756185,"totalAssets":497537191967,"totalLiabilities":212632461499,"totalEquity":284904730468,"cash":222648026269,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":817530536898,"operatingIncome":-23778517624,"netIncome":-47661884441,"controllingNetIncome":-29543090089,"ebitda":6721876196,"fcff":89394749140,"cfo":125916130525,"capex":36521381385,"totalAssets":871001110157,"totalLiabilities":625218171717,"totalEquity":245782938440,"cash":123658121447,"totalDebt":6061169197},{"fiscalYear":2020,"statement":"연결","revenue":276908903766,"operatingIncome":-177740674351,"netIncome":-144397271647,"controllingNetIncome":-85465096819,"ebitda":-158006969903,"fcff":-64751504130,"cfo":-66675981177,"capex":21159273847,"totalAssets":766137054522,"totalLiabilities":628399403198,"totalEquity":137737651324,"cash":33873780667,"totalDebt":344199651877},{"fiscalYear":2021,"statement":"연결","revenue":226746469915,"operatingIncome":-148528985743,"netIncome":-163447867041,"controllingNetIncome":-76909499279,"ebitda":-135629675188,"fcff":48160253001,"cfo":32323226361,"capex":3626410936,"totalAssets":805278645714,"totalLiabilities":716048792667,"totalEquity":89229853047,"cash":26310274951,"totalDebt":316386954732},{"fiscalYear":2022,"statement":"별도","revenue":11470361300,"operatingIncome":-1863121812,"netIncome":53068448223,"controllingNetIncome":76306398951,"ebitda":77602684948,"fcff":888833347,"cfo":-1725854736,"capex":1979071559,"totalAssets":210718177191,"totalLiabilities":45987386449,"totalEquity":164730790742,"cash":1275144680,"totalDebt":4722977718},{"fiscalYear":2023,"statement":"별도","revenue":7774124999,"operatingIncome":-3006329578,"netIncome":4560758532,"controllingNetIncome":4560758532,"ebitda":-2904221405,"fcff":-1461584419,"cfo":-1384192208,"capex":122408173,"totalAssets":215388359744,"totalLiabilities":48804665067,"totalEquity":166583694677,"cash":510927499,"totalDebt":8370078768},{"fiscalYear":2024,"statement":"별도","revenue":5242842500,"operatingIncome":-5220000555,"netIncome":-20751192697,"controllingNetIncome":-20751192697,"ebitda":null,"fcff":-3229653607,"cfo":-3515783344,"capex":7958182,"totalAssets":187678000054,"totalLiabilities":38677031412,"totalEquity":149000968642,"cash":1386174099,"totalDebt":7694664204},{"fiscalYear":2025,"statement":"별도","revenue":5034977500,"operatingIncome":-3606002497,"netIncome":-55732748754,"controllingNetIncome":-55732748754,"ebitda":null,"fcff":-3700335363,"cfo":-4018983852,"capex":18269300,"totalAssets":119172275420,"totalLiabilities":24994089500,"totalEquity":94178185920,"cash":1471149398,"totalDebt":731183460}],"quarterly":[{"stockCode":"004870","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":1050245500,"operatingIncome":-624361511,"netIncome":-28408345001,"prevYearRevenue":1655431400,"prevYearOperatingIncome":-1285459896,"prevYearNetIncome":-2145337700,"source":"11014","updatedAt":"2026-08-26T22:33:55.822Z"},{"stockCode":"004870","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":560264000,"operatingIncome":-490868099,"netIncome":2423249903,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:33:55.825Z"},{"stockCode":"004870","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":1091495500,"operatingIncome":-329259662,"netIncome":-36422158065,"prevYearRevenue":1096394000,"prevYearOperatingIncome":-1446254252,"prevYearNetIncome":-14071490135,"source":"11013","updatedAt":"2026-08-26T22:33:55.296Z"},{"stockCode":"004870","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":1282709000,"operatingIncome":-340868610,"netIncome":2738550709,"prevYearRevenue":2328074000,"prevYearOperatingIncome":-1044518635,"prevYearNetIncome":-15676163521,"source":"11012","updatedAt":"2026-08-26T22:33:55.567Z"}]}