{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/030000","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":"030000","name":"제일기획","market":"KOSPI","sector":"광고업","lastPrice":17630,"marketCap":2028176796750,"sharesOutstanding":115041225,"asOf":"2026-09-26T15:09:35.341Z"},"valuation":{"fiscalYear":2025,"per":9.77,"perTtm":9.17,"ttmPeriod":"25Q3~26Q2","pbr":1.29,"psr":0.45,"evEbitda":3.9,"ev":1471707567465,"fcff":181972328972,"fcffYield":0.1236,"roe":0.137,"revenueGrowth":{"y1":0.0466,"y3":0.0225,"y5":0.106},"operatingIncomeGrowth":{"y1":0.0504,"y3":0.0266,"y5":0.1045},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.205Z"},"price":{"high52w":23150,"low52w":17300,"fromHigh":-0.2384,"returns":[{"label":"1개월","value":-0.0721},{"label":"3개월","value":-0.0195},{"label":"6개월","value":-0.1109},{"label":"1년","value":-0.1358},{"label":"3년","value":-0.1207},{"label":"5년","value":-0.195}]},"dividends":[{"fiscalYear":2025,"dps":1230,"yieldPct":5.4,"payoutPct":60},{"fiscalYear":2024,"dps":1230,"yieldPct":6.58,"payoutPct":60},{"fiscalYear":2023,"dps":1110,"yieldPct":5.51,"payoutPct":60},{"fiscalYear":2022,"dps":1150,"yieldPct":4.81,"payoutPct":60.1},{"fiscalYear":2021,"dps":990,"yieldPct":4.18,"payoutPct":60.6},{"fiscalYear":2020,"dps":840,"yieldPct":3.98,"payoutPct":54.1},{"fiscalYear":2019,"dps":820,"yieldPct":3.33,"payoutPct":60.2},{"fiscalYear":2018,"dps":770,"yieldPct":3.26,"payoutPct":60.1}],"annual":[{"fiscalYear":2015,"statement":"연결","revenue":2806713644157,"operatingIncome":127217996268,"netIncome":81740960908,"controllingNetIncome":null,"ebitda":null,"fcff":79655393036,"cfo":102393207951,"capex":24493072518,"totalAssets":1866861901980,"totalLiabilities":1066521925996,"totalEquity":800339975984,"cash":352236015152,"totalDebt":27036830565},{"fiscalYear":2016,"statement":"연결","revenue":3232593889361,"operatingIncome":149549495972,"netIncome":90648134120,"controllingNetIncome":null,"ebitda":216458287022,"fcff":75816095449,"cfo":101351735630,"capex":27096975868,"totalAssets":2151431626766,"totalLiabilities":1375147031541,"totalEquity":776284595225,"cash":372554201132,"totalDebt":19487544685},{"fiscalYear":2017,"statement":"연결","revenue":3374986899177,"operatingIncome":156535958167,"netIncome":128372886212,"controllingNetIncome":127153226529,"ebitda":195877175589,"fcff":15607721858,"cfo":39090197987,"capex":25787142583,"totalAssets":2238293234650,"totalLiabilities":1382305189152,"totalEquity":855988045498,"cash":327890843829,"totalDebt":13346278132},{"fiscalYear":2018,"statement":"연결","revenue":3477880993833,"operatingIncome":181096627404,"netIncome":131868993213,"controllingNetIncome":129712696668,"ebitda":206662196462,"fcff":198330442361,"cfo":224014016081,"capex":26223910624,"totalAssets":2172078163752,"totalLiabilities":1279285333281,"totalEquity":892792830471,"cash":367821461092,"totalDebt":17590824567},{"fiscalYear":2019,"statement":"연결","revenue":3421672988229,"operatingIncome":205813034039,"netIncome":139453304163,"controllingNetIncome":138055156767,"ebitda":231598426033,"fcff":177409511470,"cfo":200015098571,"capex":26423396531,"totalAssets":2252767351901,"totalLiabilities":1295951762449,"totalEquity":956815589452,"cash":408101219973,"totalDebt":53590311987},{"fiscalYear":2020,"statement":"연결","revenue":2747921881024,"operatingIncome":204917149866,"netIncome":158280183551,"controllingNetIncome":157399949855,"ebitda":227419558661,"fcff":207587002360,"cfo":219474826502,"capex":16604887098,"totalAssets":2242463952194,"totalLiabilities":1226934683114,"totalEquity":1015529269080,"cash":370170532923,"totalDebt":57670109146},{"fiscalYear":2021,"statement":"연결","revenue":3325712307524,"operatingIncome":248179540772,"netIncome":167599145195,"controllingNetIncome":165485251451,"ebitda":262321260484,"fcff":237999105815,"cfo":249513810057,"capex":16040088869,"totalAssets":2542111414363,"totalLiabilities":1414844027198,"totalEquity":1127267387165,"cash":504309067712,"totalDebt":68176409026},{"fiscalYear":2022,"statement":"연결","revenue":4253367260000,"operatingIncome":311412761580,"netIncome":195834422990,"controllingNetIncome":193731654302,"ebitda":335290139774,"fcff":166477783471,"cfo":184163142560,"capex":22290308127,"totalAssets":2751445128079,"totalLiabilities":1530015562245,"totalEquity":1221429565834,"cash":541109537570,"totalDebt":71370025376},{"fiscalYear":2023,"statement":"연결","revenue":4138274796031,"operatingIncome":307522766415,"netIncome":190121613120,"controllingNetIncome":187301872835,"ebitda":364792620967,"fcff":247877879021,"cfo":266698725632,"capex":26189269856,"totalAssets":2889504607291,"totalLiabilities":1591740851472,"totalEquity":1297763755819,"cash":607166631394,"totalDebt":55280888496},{"fiscalYear":2024,"statement":"연결","revenue":4344256680956,"operatingIncome":320720587990,"netIncome":208342984365,"controllingNetIncome":207516530912,"ebitda":null,"fcff":313917603724,"cfo":346397436401,"capex":39019625967,"totalAssets":3306550192963,"totalLiabilities":1832516799814,"totalEquity":1474033393149,"cash":705204567995,"totalDebt":47274211050},{"fiscalYear":2025,"statement":"연결","revenue":4546894943227,"operatingIncome":336889964137,"netIncome":208612517893,"controllingNetIncome":207545863918,"ebitda":377452640476,"fcff":181972328972,"cfo":212279534936,"capex":40637095433,"totalAssets":3587816549320,"totalLiabilities":1999766713965,"totalEquity":1588049835355,"cash":622369326472,"totalDebt":65900097187}],"quarterly":[{"stockCode":"030000","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":1188923358462,"operatingIncome":95888789982,"netIncome":64900602310,"prevYearRevenue":1072538076098,"prevYearOperatingIncome":95571426395,"prevYearNetIncome":60782445294,"source":"11014","updatedAt":"2026-08-26T22:19:55.597Z"},{"stockCode":"030000","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":1199720729895,"operatingIncome":90391452705,"netIncome":64434013689,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:19:55.600Z"},{"stockCode":"030000","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":1017565907353,"operatingIncome":36509607966,"netIncome":28262809548,"prevYearRevenue":1039416635719,"prevYearOperatingIncome":58492131145,"prevYearNetIncome":28032881261,"source":"11013","updatedAt":"2026-08-26T22:19:55.079Z"},{"stockCode":"030000","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":1074518428890,"operatingIncome":92693736594,"netIncome":63536831989,"prevYearRevenue":1118834219151,"prevYearOperatingIncome":92117590305,"prevYearNetIncome":51245020633,"source":"11012","updatedAt":"2026-08-26T22:19:55.361Z"}]}