{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/032540","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":"032540","name":"TJ미디어","market":"KOSDAQ","sector":"영상 및 음향기기 제조업","lastPrice":3785,"marketCap":79096708205,"sharesOutstanding":20897413,"asOf":"2026-09-26T15:09:35.344Z"},"valuation":{"fiscalYear":2025,"per":19.85,"perTtm":20.47,"ttmPeriod":"25Q3~26Q2","pbr":0.94,"psr":0.84,"evEbitda":24.54,"ev":90753233875,"fcff":2069839174,"fcffYield":0.0228,"roe":0.0471,"revenueGrowth":{"y1":0.0279,"y3":0.032,"y5":0.1116},"operatingIncomeGrowth":{"y1":-0.295,"y3":-0.074,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.103Z"},"price":{"high52w":6530,"low52w":3055,"fromHigh":-0.4204,"returns":[{"label":"1개월","value":0.2112},{"label":"3개월","value":0.1736},{"label":"6개월","value":-0.032},{"label":"1년","value":-0.3723},{"label":"3년","value":-0.3429},{"label":"5년","value":-0.2858}]},"dividends":[{"fiscalYear":2025,"dps":320,"yieldPct":5.5,"payoutPct":111.87},{"fiscalYear":2024,"dps":320,"yieldPct":6.6,"payoutPct":96.04},{"fiscalYear":2023,"dps":320,"yieldPct":4.9,"payoutPct":94.87},{"fiscalYear":2022,"dps":230,"yieldPct":3.7,"payoutPct":71.41},{"fiscalYear":2021,"dps":60,"yieldPct":1.2,"payoutPct":26.08},{"fiscalYear":2019,"dps":50,"yieldPct":1.5,"payoutPct":77.57},{"fiscalYear":2017,"dps":80,"yieldPct":1.8,"payoutPct":66.63}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":68523823698,"operatingIncome":-1770793619,"netIncome":-1589131608,"controllingNetIncome":-1591395667,"ebitda":334673550,"fcff":4967482778,"cfo":12044739283,"capex":7205615838,"totalAssets":99795523356,"totalLiabilities":22234698953,"totalEquity":77560824403,"cash":15543358572,"totalDebt":8296015690},{"fiscalYear":2019,"statement":"연결","revenue":75419428538,"operatingIncome":451684120,"netIncome":901689940,"controllingNetIncome":898004614,"ebitda":2674720546,"fcff":-8758822807,"cfo":538438000,"capex":9574829699,"totalAssets":105918757963,"totalLiabilities":27686841296,"totalEquity":78231916667,"cash":11167862617,"totalDebt":13767097105},{"fiscalYear":2020,"statement":"연결","revenue":55628185706,"operatingIncome":-2716404461,"netIncome":-2453026224,"controllingNetIncome":-2458452900,"ebitda":-535931581,"fcff":-19024325,"cfo":467140485,"capex":773130468,"totalAssets":105799515275,"totalLiabilities":29044176057,"totalEquity":76755339218,"cash":13875848391,"totalDebt":18627447048},{"fiscalYear":2021,"statement":"연결","revenue":61854165085,"operatingIncome":2825653678,"netIncome":3209896142,"controllingNetIncome":3204682496,"ebitda":47126116877,"fcff":1676477485,"cfo":3246912971,"capex":1901502780,"totalAssets":114204444188,"totalLiabilities":33649034062,"totalEquity":80555410126,"cash":13585736878,"totalDebt":20993082713},{"fiscalYear":2022,"statement":"연결","revenue":85911499261,"operatingIncome":4141688797,"netIncome":4497197063,"controllingNetIncome":4487434871,"ebitda":6238539457,"fcff":-3318580110,"cfo":-2705971875,"capex":1136009968,"totalAssets":134782183246,"totalLiabilities":49484040118,"totalEquity":85298143128,"cash":12922838020,"totalDebt":27391673711},{"fiscalYear":2023,"statement":"연결","revenue":96398616294,"operatingIncome":6331171872,"netIncome":4704446606,"controllingNetIncome":4698939732,"ebitda":8154854865,"fcff":7530548153,"cfo":7649680144,"capex":1121541095,"totalAssets":127571692107,"totalLiabilities":41482880061,"totalEquity":86088812046,"cash":13444817557,"totalDebt":25339001467},{"fiscalYear":2024,"statement":"연결","revenue":91871741553,"operatingIncome":4664208620,"netIncome":4645604047,"controllingNetIncome":4641989517,"ebitda":6054040239,"fcff":13029595075,"cfo":13360525360,"capex":1287740367,"totalAssets":124721058447,"totalLiabilities":39385858847,"totalEquity":85335199600,"cash":15595849615,"totalDebt":22771062706},{"fiscalYear":2025,"statement":"연결","revenue":94434815353,"operatingIncome":3288098329,"netIncome":3987130396,"controllingNetIncome":3985493321,"ebitda":3697751462,"fcff":2069839174,"cfo":3812591860,"capex":2305713308,"totalAssets":127346225905,"totalLiabilities":43555422694,"totalEquity":83790803211,"cash":12718839651,"totalDebt":24375365321}],"quarterly":[{"stockCode":"032540","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":24820011298,"operatingIncome":1747202763,"netIncome":1622390223,"prevYearRevenue":20355652423,"prevYearOperatingIncome":457784372,"prevYearNetIncome":46584199,"source":"11014","updatedAt":"2026-08-26T22:29:45.942Z"},{"stockCode":"032540","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":20744517476,"operatingIncome":546428008,"netIncome":1751867378,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:29:45.945Z"},{"stockCode":"032540","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":17403688338,"operatingIncome":-676069381,"netIncome":110519879,"prevYearRevenue":21380029496,"prevYearOperatingIncome":662837532,"prevYearNetIncome":487904772,"source":"11013","updatedAt":"2026-08-26T22:29:45.431Z"},{"stockCode":"032540","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":19623004696,"operatingIncome":768480590,"netIncome":378826184,"prevYearRevenue":27490257083,"prevYearOperatingIncome":331630026,"prevYearNetIncome":124968023,"source":"11012","updatedAt":"2026-08-26T22:29:45.699Z"}]}