{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/038010","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":"038010","name":"제일테크노스","market":"KOSDAQ","sector":"구조용 금속제품, 탱크 및 증기발생기 제조업","lastPrice":5350,"marketCap":48150000000,"sharesOutstanding":9000000,"asOf":"2026-09-26T15:09:35.360Z"},"valuation":{"fiscalYear":2025,"per":4.85,"perTtm":3.57,"ttmPeriod":"25Q3~26Q2","pbr":0.34,"psr":0.36,"evEbitda":null,"ev":-5842755584,"fcff":10063899202,"fcffYield":null,"roe":0.0727,"revenueGrowth":{"y1":-0.2737,"y3":-0.1475,"y5":-0.0037},"operatingIncomeGrowth":{"y1":-0.6548,"y3":-0.2835,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.090Z"},"price":{"high52w":6930,"low52w":5000,"fromHigh":-0.228,"returns":[{"label":"1개월","value":-0.0273},{"label":"3개월","value":-0.0093},{"label":"6개월","value":-0.1357},{"label":"1년","value":-0.2027},{"label":"3년","value":-0.327},{"label":"5년","value":-0.1172}]},"dividends":[{"fiscalYear":2025,"dps":120,"yieldPct":2,"payoutPct":9.8},{"fiscalYear":2024,"dps":120,"yieldPct":2,"payoutPct":4.8},{"fiscalYear":2023,"dps":180,"yieldPct":2,"payoutPct":5.7},{"fiscalYear":2022,"dps":120,"yieldPct":1.6,"payoutPct":9.2},{"fiscalYear":2021,"dps":50,"yieldPct":0.8,"payoutPct":55.7},{"fiscalYear":2020,"dps":30,"yieldPct":0.4,"payoutPct":null},{"fiscalYear":2019,"dps":90,"yieldPct":2.2,"payoutPct":17.4},{"fiscalYear":2018,"dps":100,"yieldPct":2.6,"payoutPct":16.3}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":160764315234,"operatingIncome":8919985889,"netIncome":5310948661,"controllingNetIncome":5313531367,"ebitda":14226838094,"fcff":16712839909,"cfo":20163806686,"capex":4610901189,"totalAssets":160194090601,"totalLiabilities":85883477226,"totalEquity":74310613375,"cash":5597518067,"totalDebt":42744625000},{"fiscalYear":2019,"statement":"연결","revenue":167024919440,"operatingIncome":4897129664,"netIncome":4299303712,"controllingNetIncome":4192906655,"ebitda":12294624416,"fcff":14551348394,"cfo":17905443122,"capex":4496779499,"totalAssets":159138351866,"totalLiabilities":82807346134,"totalEquity":76331005732,"cash":5893027113,"totalDebt":33549491651},{"fiscalYear":2020,"statement":"연결","revenue":136052456715,"operatingIncome":-2504356312,"netIncome":-4334665683,"controllingNetIncome":-4433567046,"ebitda":-994947928,"fcff":3703881210,"cfo":4292842183,"capex":1288580011,"totalAssets":153965042290,"totalLiabilities":81672311031,"totalEquity":72292731259,"cash":12038124975,"totalDebt":38630690361},{"fiscalYear":2021,"statement":"연결","revenue":179327760007,"operatingIncome":714557697,"netIncome":745661053,"controllingNetIncome":747310921,"ebitda":5310724933,"fcff":-17785943222,"cfo":-15297741065,"capex":3110907184,"totalAssets":162029090222,"totalLiabilities":89372069023,"totalEquity":72657021199,"cash":5192869132,"totalDebt":50210635378},{"fiscalYear":2022,"statement":"연결","revenue":215637952017,"operatingIncome":19412158410,"netIncome":10881152154,"controllingNetIncome":10806098659,"ebitda":23713120776,"fcff":14361960110,"cfo":15880373645,"capex":3049318901,"totalAssets":184883418519,"totalLiabilities":100357308972,"totalEquity":84526109547,"cash":9741855098,"totalDebt":43460947065},{"fiscalYear":2023,"statement":"연결","revenue":267641196279,"operatingIncome":36225506696,"netIncome":26048029783,"controllingNetIncome":25881994500,"ebitda":null,"fcff":43719921379,"cfo":45567483921,"capex":3013935095,"totalAssets":195450551414,"totalLiabilities":81700928079,"totalEquity":113749623335,"cash":17358113875,"totalDebt":7637967782},{"fiscalYear":2024,"statement":"연결","revenue":183926463645,"operatingIncome":20689010701,"netIncome":20975529937,"controllingNetIncome":20667147342,"ebitda":23811127752,"fcff":26794471586,"cfo":29472342558,"capex":2922430605,"totalAssets":177459517483,"totalLiabilities":44757110209,"totalEquity":132702407274,"cash":17606344841,"totalDebt":1332813507},{"fiscalYear":2025,"statement":"연결","revenue":133579370211,"operatingIncome":7141802513,"netIncome":10221141565,"controllingNetIncome":9931890244,"ebitda":14721683426,"fcff":10063899202,"cfo":13131925482,"capex":3178647252,"totalAssets":179514853143,"totalLiabilities":36978482744,"totalEquity":142536370399,"cash":57663493116,"totalDebt":3670737532}],"quarterly":[{"stockCode":"038010","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":30756493432,"operatingIncome":2817009785,"netIncome":3513829022,"prevYearRevenue":37360663695,"prevYearOperatingIncome":3208788423,"prevYearNetIncome":3958549532,"source":"11014","updatedAt":"2026-08-26T22:31:00.392Z"},{"stockCode":"038010","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":32849529335,"operatingIncome":-269504588,"netIncome":-1003206413,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:31:00.395Z"},{"stockCode":"038010","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":34773834157,"operatingIncome":2128271721,"netIncome":3355641338,"prevYearRevenue":34569567861,"prevYearOperatingIncome":1960451587,"prevYearNetIncome":1360417520,"source":"11013","updatedAt":"2026-08-26T22:30:59.869Z"},{"stockCode":"038010","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":40615613739,"operatingIncome":2669934592,"netIncome":7626754924,"prevYearRevenue":35403779583,"prevYearOperatingIncome":2633845729,"prevYearNetIncome":6350101436,"source":"11012","updatedAt":"2026-08-26T22:31:00.144Z"}]}