{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/013890","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":"013890","name":"지누스","market":"KOSPI","sector":"가구 제조업","lastPrice":7510,"marketCap":164662855630,"sharesOutstanding":21925813,"asOf":"2026-09-26T15:09:35.314Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.25,"psr":0.18,"evEbitda":1.47,"ev":214873161684,"fcff":178071687235,"fcffYield":0.8287,"roe":-0.028,"revenueGrowth":{"y1":-0.0078,"y3":-0.0765,"y5":-0.0159},"operatingIncomeGrowth":{"y1":null,"y3":-0.2702,"y5":-0.2173},"isFinancial":false,"updatedAt":"2026-09-26T15:10:40.855Z"},"price":{"high52w":16100,"low52w":7250,"fromHigh":-0.5335,"returns":[{"label":"1개월","value":0},{"label":"3개월","value":-0.0974},{"label":"6개월","value":-0.3059},{"label":"1년","value":-0.5253},{"label":"3년","value":-0.6617},{"label":"5년","value":-0.9023}]},"dividends":[{"fiscalYear":2025,"dps":90,"yieldPct":0.7,"payoutPct":null},{"fiscalYear":2024,"dps":90,"yieldPct":0.4,"payoutPct":null},{"fiscalYear":2023,"dps":90,"yieldPct":0.6,"payoutPct":34.3},{"fiscalYear":2022,"dps":530,"yieldPct":1.4,"payoutPct":33.1},{"fiscalYear":2021,"dps":850,"yieldPct":1.1,"payoutPct":15.9},{"fiscalYear":2020,"dps":800,"yieldPct":0.8,"payoutPct":15.5},{"fiscalYear":2019,"dps":1250,"yieldPct":1.4,"payoutPct":13.9}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":621764300551,"operatingIncome":53086657760,"netIncome":43608873371,"controllingNetIncome":43608940693,"ebitda":58998664872,"fcff":-64026039193,"cfo":11560384745,"capex":77630267373,"totalAssets":514784302806,"totalLiabilities":338534577368,"totalEquity":176249725438,"cash":70449079123,"totalDebt":178705923022},{"fiscalYear":2019,"statement":"연결","revenue":817137676913,"operatingIncome":103868177518,"netIncome":72426383855,"controllingNetIncome":72426383855,"ebitda":null,"fcff":-61502696559,"cfo":-22055447389,"capex":46039727443,"totalAssets":755067849936,"totalLiabilities":380924219494,"totalEquity":374143630442,"cash":89281421218,"totalDebt":185290608891},{"fiscalYear":2020,"statement":"연결","revenue":989524781950,"operatingIncome":86722514270,"netIncome":45789825138,"controllingNetIncome":45789825138,"ebitda":106137495575,"fcff":-64882103501,"cfo":6977190256,"capex":76811477460,"totalAssets":896807385623,"totalLiabilities":482394178227,"totalEquity":414413207396,"cash":96745947174,"totalDebt":234168099874},{"fiscalYear":2021,"statement":"연결","revenue":1123843093974,"operatingIncome":74335344156,"netIncome":51657452375,"controllingNetIncome":51657452375,"ebitda":null,"fcff":23644888574,"cfo":88064245196,"capex":69070959509,"totalAssets":1018636238631,"totalLiabilities":540408191734,"totalEquity":478228046897,"cash":131652604059,"totalDebt":286030591170},{"fiscalYear":2022,"statement":"연결","revenue":1159605660284,"operatingIncome":65560502229,"netIncome":29372131142,"controllingNetIncome":29372131142,"ebitda":92682365879,"fcff":-91203834087,"cfo":-18459147279,"capex":80918891045,"totalAssets":1114820890870,"totalLiabilities":488663623143,"totalEquity":626157267727,"cash":132080593988,"totalDebt":307425634066},{"fiscalYear":2023,"statement":"연결","revenue":952282926124,"operatingIncome":18342039200,"netIncome":5297181824,"controllingNetIncome":9516206256,"ebitda":52846704563,"fcff":91842808315,"cfo":101354790816,"capex":23119689314,"totalAssets":1041398859450,"totalLiabilities":415635288230,"totalEquity":625763571220,"cash":79543898218,"totalDebt":224548125699},{"fiscalYear":2024,"statement":"연결","revenue":920399251687,"operatingIncome":-5445946393,"netIncome":-6798402948,"controllingNetIncome":-6798402948,"ebitda":null,"fcff":-7266758941,"cfo":-3901338780,"capex":17157356934,"totalAssets":1192228577713,"totalLiabilities":519464564797,"totalEquity":672764012916,"cash":61875144398,"totalDebt":251437951210},{"fiscalYear":2025,"statement":"연결","revenue":913180017856,"operatingIncome":25479423487,"netIncome":-18505683599,"controllingNetIncome":-18505683599,"ebitda":145875238479,"fcff":178071687235,"cfo":216705566723,"capex":53357865001,"totalAssets":1073120500372,"totalLiabilities":423749526842,"totalEquity":649370973530,"cash":127478732931,"totalDebt":177689038985}],"quarterly":[{"stockCode":"013890","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":241740815673,"operatingIncome":-7633463500,"netIncome":-9925483279,"prevYearRevenue":272869740574,"prevYearOperatingIncome":11922485060,"prevYearNetIncome":-2948485449,"source":"11014","updatedAt":"2026-08-26T22:25:18.060Z"},{"stockCode":"013890","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":192045553144,"operatingIncome":-23503230439,"netIncome":-34798616262,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:25:18.063Z"},{"stockCode":"013890","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":139558174746,"operatingIncome":-30092483770,"netIncome":-22820074991,"prevYearRevenue":249928021652,"prevYearOperatingIncome":27501637920,"prevYearNetIncome":18651281329,"source":"11013","updatedAt":"2026-08-26T22:25:17.535Z"},{"stockCode":"013890","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":147542224524,"operatingIncome":-26700835147,"netIncome":-22055421063,"prevYearRevenue":229465627387,"prevYearOperatingIncome":29114479506,"prevYearNetIncome":7567134613,"source":"11012","updatedAt":"2026-08-26T22:25:17.814Z"}]}