{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/013870","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":"013870","name":"지엠비코리아","market":"KOSPI","sector":"자동차 신품 부품 제조업","lastPrice":3815,"marketCap":72760748200,"sharesOutstanding":19072280,"asOf":"2026-09-26T15:09:35.314Z"},"valuation":{"fiscalYear":2025,"per":5.01,"perTtm":3.64,"ttmPeriod":"25Q3~26Q2","pbr":0.25,"psr":0.09,"evEbitda":1.08,"ev":59935666437,"fcff":-24583375465,"fcffYield":-0.4102,"roe":0.0516,"revenueGrowth":{"y1":0.0833,"y3":0.0885,"y5":0.1205},"operatingIncomeGrowth":{"y1":0.0677,"y3":0.2961,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:40.950Z"},"price":{"high52w":5900,"low52w":3565,"fromHigh":-0.3534,"returns":[{"label":"1개월","value":-0.0142},{"label":"3개월","value":0.0701},{"label":"6개월","value":-0.2475},{"label":"1년","value":-0.0427},{"label":"3년","value":-0.1522},{"label":"5년","value":-0.4566}]},"dividends":[{"fiscalYear":2025,"dps":250,"yieldPct":4.9,"payoutPct":32.8},{"fiscalYear":2024,"dps":250,"yieldPct":6.8,"payoutPct":31},{"fiscalYear":2023,"dps":150,"yieldPct":3.5,"payoutPct":24.8},{"fiscalYear":2022,"dps":80,"yieldPct":1.7,"payoutPct":12.9},{"fiscalYear":2021,"dps":80,"yieldPct":1.4,"payoutPct":15.6},{"fiscalYear":2019,"dps":30,"yieldPct":0.6,"payoutPct":20.9},{"fiscalYear":2018,"dps":30,"yieldPct":0.4,"payoutPct":439.8},{"fiscalYear":2017,"dps":100,"yieldPct":1.2,"payoutPct":16.6}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":457196868534,"operatingIncome":4123028098,"netIncome":-706452392,"controllingNetIncome":130103101,"ebitda":30962355335,"fcff":-3852542516,"cfo":29886919859,"capex":36842034777,"totalAssets":475197807167,"totalLiabilities":244086477931,"totalEquity":231111329236,"cash":13635137710,"totalDebt":137373183728},{"fiscalYear":2019,"statement":"연결","revenue":477535110323,"operatingIncome":8509762334,"netIncome":1791090739,"controllingNetIncome":2735411458,"ebitda":36429067710,"fcff":-9184421271,"cfo":29431511026,"capex":41359158368,"totalAssets":486911659993,"totalLiabilities":253229573230,"totalEquity":233682086763,"cash":10832799390,"totalDebt":147041778252},{"fiscalYear":2020,"statement":"연결","revenue":445770428749,"operatingIncome":-9655812327,"netIncome":-7966501350,"controllingNetIncome":-8247365976,"ebitda":18035914944,"fcff":-5447279870,"cfo":15929338586,"capex":24211342642,"totalAssets":488507775797,"totalLiabilities":260401843933,"totalEquity":228105931864,"cash":17856506832,"totalDebt":152803740947},{"fiscalYear":2021,"statement":"연결","revenue":531332180542,"operatingIncome":8377508126,"netIncome":10500670215,"controllingNetIncome":9753828529,"ebitda":37170057933,"fcff":-18258046718,"cfo":4834024489,"capex":25703144176,"totalAssets":522463824958,"totalLiabilities":273762237351,"totalEquity":248701587607,"cash":9312901684,"totalDebt":170423295723},{"fiscalYear":2022,"statement":"연결","revenue":610506109979,"operatingIncome":11123016383,"netIncome":12089848967,"controllingNetIncome":11844880224,"ebitda":39759759744,"fcff":18220205934,"cfo":36777090528,"capex":23269182536,"totalAssets":550819602976,"totalLiabilities":282988578972,"totalEquity":267831024004,"cash":20069615438,"totalDebt":169677952421},{"fiscalYear":2023,"statement":"연결","revenue":690905792852,"operatingIncome":20566629966,"netIncome":10813294723,"controllingNetIncome":11524732872,"ebitda":49427532170,"fcff":-4908096247,"cfo":20852089240,"capex":33199998624,"totalAssets":579056069012,"totalLiabilities":309489580051,"totalEquity":269566488961,"cash":16568454859,"totalDebt":27784760029},{"fiscalYear":2024,"statement":"연결","revenue":726708233618,"operatingIncome":22684759351,"netIncome":14795280789,"controllingNetIncome":15366712535,"ebitda":51591619886,"fcff":-2224655368,"cfo":41469060306,"capex":50523362031,"totalAssets":630543293190,"totalLiabilities":345034614956,"totalEquity":285508678234,"cash":14672480389,"totalDebt":5353500855},{"fiscalYear":2025,"statement":"연결","revenue":787271627828,"operatingIncome":24219735831,"netIncome":13561865663,"controllingNetIncome":14536060588,"ebitda":55361500108,"fcff":-24583375465,"cfo":7097456491,"capex":31680831956,"totalAssets":681902762989,"totalLiabilities":381234830616,"totalEquity":300667932373,"cash":18193495398,"totalDebt":5368413635}],"quarterly":[{"stockCode":"013870","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":204111127441,"operatingIncome":4429592023,"netIncome":2789234332,"prevYearRevenue":173934323181,"prevYearOperatingIncome":353568030,"prevYearNetIncome":-3523730342,"source":"11014","updatedAt":"2026-08-26T22:28:54.583Z"},{"stockCode":"013870","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":203461421491,"operatingIncome":8293226638,"netIncome":5268806524,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:28:54.585Z"},{"stockCode":"013870","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":200336922974,"operatingIncome":3580821229,"netIncome":3767456943,"prevYearRevenue":179718313013,"prevYearOperatingIncome":1388974531,"prevYearNetIncome":2626939391,"source":"11013","updatedAt":"2026-08-26T22:28:54.074Z"},{"stockCode":"013870","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":215775493039,"operatingIncome":9933152386,"netIncome":8185264620,"prevYearRevenue":199980765883,"prevYearOperatingIncome":10107942639,"prevYearNetIncome":2876885416,"source":"11012","updatedAt":"2026-08-26T22:28:54.340Z"}]}