{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/024800","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":"024800","name":"유성티엔에스","market":"KOSDAQ","sector":"육상 여객 운송업","lastPrice":4470,"marketCap":157457403900,"sharesOutstanding":35225370,"asOf":"2026-09-26T15:09:35.334Z"},"valuation":{"fiscalYear":2025,"per":2.87,"perTtm":1.59,"ttmPeriod":"25Q3~26Q2","pbr":0.3,"psr":2.35,"evEbitda":null,"ev":154171602136,"fcff":7091344128,"fcffYield":0.046,"roe":0.109,"revenueGrowth":{"y1":-0.5614,"y3":-0.3766,"y5":-0.256},"operatingIncomeGrowth":{"y1":-0.7512,"y3":-0.2308,"y5":-0.1909},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.063Z"},"price":{"high52w":5980,"low52w":2270,"fromHigh":-0.2525,"returns":[{"label":"1개월","value":0.0113},{"label":"3개월","value":0.1447},{"label":"6개월","value":0.0942},{"label":"1년","value":0.8471},{"label":"3년","value":1.1805},{"label":"5년","value":0.3925}]},"dividends":[{"fiscalYear":2020,"dps":15,"yieldPct":0.51,"payoutPct":0.63},{"fiscalYear":2019,"dps":15,"yieldPct":0.53,"payoutPct":1.48},{"fiscalYear":2018,"dps":15,"yieldPct":0.6,"payoutPct":6.28},{"fiscalYear":2017,"dps":15,"yieldPct":0.39,"payoutPct":2.46}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":392983289638,"operatingIncome":5584417475,"netIncome":5624491763,"controllingNetIncome":5466117609,"ebitda":11970979204,"fcff":12646858424,"cfo":17752177834,"capex":8144000381,"totalAssets":370469818202,"totalLiabilities":188235046324,"totalEquity":182234771878,"cash":25459153941,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":358070006251,"operatingIncome":7445658113,"netIncome":23770870741,"controllingNetIncome":23522278098,"ebitda":null,"fcff":15334813639,"cfo":11808974217,"capex":1226563096,"totalAssets":399431932191,"totalLiabilities":193719072762,"totalEquity":205712859429,"cash":34665291765,"totalDebt":null},{"fiscalYear":2020,"statement":"연결","revenue":294093304560,"operatingIncome":3533767509,"netIncome":56432613709,"controllingNetIncome":48800242918,"ebitda":36146776898,"fcff":-12041779048,"cfo":-8290624508,"capex":7744615633,"totalAssets":467720992801,"totalLiabilities":202094143410,"totalEquity":265626849391,"cash":14694573012,"totalDebt":null},{"fiscalYear":2021,"statement":"연결","revenue":280539019947,"operatingIncome":1759204848,"netIncome":43637899533,"controllingNetIncome":36664732513,"ebitda":3009688170,"fcff":3928290864,"cfo":2833339986,"capex":2350761021,"totalAssets":528392924951,"totalLiabilities":202388455715,"totalEquity":326004469236,"cash":18367342725,"totalDebt":null},{"fiscalYear":2022,"statement":"연결","revenue":276770975513,"operatingIncome":2692150214,"netIncome":55486725492,"controllingNetIncome":50784308752,"ebitda":2935532111,"fcff":4522231476,"cfo":3192243658,"capex":2540016996,"totalAssets":553366097192,"totalLiabilities":172307637327,"totalEquity":381058459865,"cash":21776231765,"totalDebt":null},{"fiscalYear":2023,"statement":"연결","revenue":237322795454,"operatingIncome":2095347531,"netIncome":69537753934,"controllingNetIncome":55914564221,"ebitda":3722035739,"fcff":510683847,"cfo":-3508449399,"capex":135689955,"totalAssets":632174497579,"totalLiabilities":167170209056,"totalEquity":465004288523,"cash":11439578375,"totalDebt":null},{"fiscalYear":2024,"statement":"연결","revenue":152855246796,"operatingIncome":4925695156,"netIncome":70861960767,"controllingNetIncome":56945662086,"ebitda":7886691278,"fcff":-18629526490,"cfo":-22634835911,"capex":253272773,"totalAssets":613070349614,"totalLiabilities":117494348649,"totalEquity":495576000965,"cash":9448462181,"totalDebt":null},{"fiscalYear":2025,"statement":"연결","revenue":67042880664,"operatingIncome":1225404512,"netIncome":57587548488,"controllingNetIncome":54840862063,"ebitda":null,"fcff":7091344128,"cfo":4389098759,"capex":617502000,"totalAssets":649670178537,"totalLiabilities":96213298664,"totalEquity":553456879873,"cash":4014550988,"totalDebt":728749224}],"quarterly":[{"stockCode":"024800","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":14950361375,"operatingIncome":258912504,"netIncome":12757651490,"prevYearRevenue":38203445676,"prevYearOperatingIncome":104187262,"prevYearNetIncome":16207781937,"source":"11014","updatedAt":"2026-08-26T22:25:26.725Z"},{"stockCode":"024800","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":13265909650,"operatingIncome":-180789898,"netIncome":19445622521,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:25:26.728Z"},{"stockCode":"024800","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":13231556369,"operatingIncome":928297192,"netIncome":7418274706,"prevYearRevenue":22796603611,"prevYearOperatingIncome":286977441,"prevYearNetIncome":11025020949,"source":"11013","updatedAt":"2026-08-26T22:25:26.238Z"},{"stockCode":"024800","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":13582595541,"operatingIncome":859734750,"netIncome":59381313015,"prevYearRevenue":16030006028,"prevYearOperatingIncome":806710323,"prevYearNetIncome":14305659386,"source":"11012","updatedAt":"2026-08-26T22:25:26.486Z"}]}