{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/040420","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":"040420","name":"정상제이엘에스","market":"KOSDAQ","sector":"일반 교습 학원","lastPrice":5820,"marketCap":91243352640,"sharesOutstanding":15677552,"asOf":"2026-09-26T15:09:35.365Z"},"valuation":{"fiscalYear":2025,"per":13.74,"perTtm":12.3,"ttmPeriod":"25Q3~26Q2","pbr":1.09,"psr":0.89,"evEbitda":6.69,"ev":92193844118,"fcff":13355127012,"fcffYield":0.1449,"roe":0.0792,"revenueGrowth":{"y1":-0.0264,"y3":-0.0239,"y5":0.0383},"operatingIncomeGrowth":{"y1":-0.035,"y3":-0.1642,"y5":0.0216},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.003Z"},"price":{"high52w":6570,"low52w":5580,"fromHigh":-0.1142,"returns":[{"label":"1개월","value":-0.0034},{"label":"3개월","value":0.043},{"label":"6개월","value":0.0034},{"label":"1년","value":-0.082},{"label":"3년","value":-0.195},{"label":"5년","value":-0.2114}]},"dividends":[{"fiscalYear":2025,"dps":530,"yieldPct":8.23,"payoutPct":108.38},{"fiscalYear":2024,"dps":530,"yieldPct":8.02,"payoutPct":94.6},{"fiscalYear":2023,"dps":530,"yieldPct":7.23,"payoutPct":54.04},{"fiscalYear":2022,"dps":530,"yieldPct":6.9,"payoutPct":54.1},{"fiscalYear":2021,"dps":530,"yieldPct":6.67,"payoutPct":52.8},{"fiscalYear":2020,"dps":430,"yieldPct":6.39,"payoutPct":84.96},{"fiscalYear":2019,"dps":430,"yieldPct":5.46,"payoutPct":74.3},{"fiscalYear":2018,"dps":430,"yieldPct":5.9,"payoutPct":159.9}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":87089272311,"operatingIncome":10887968116,"netIncome":3565340666,"controllingNetIncome":3565340666,"ebitda":15168454644,"fcff":6215537983,"cfo":13943560103,"capex":7893518166,"totalAssets":86304213131,"totalLiabilities":24495408578,"totalEquity":61808804553,"cash":3909755777,"totalDebt":5600000000},{"fiscalYear":2019,"statement":"연결","revenue":93567446701,"operatingIncome":13395135005,"netIncome":7673664011,"controllingNetIncome":7673664011,"ebitda":null,"fcff":-9161606868,"cfo":12920188098,"capex":22307772252,"totalAssets":110789767170,"totalLiabilities":46819161994,"totalEquity":63970605176,"cash":3510664192,"totalDebt":27788595934},{"fiscalYear":2020,"statement":"연결","revenue":85388337429,"operatingIncome":8774891160,"netIncome":6711204207,"controllingNetIncome":6711204207,"ebitda":35720685798,"fcff":14837200568,"cfo":15154846606,"capex":736209552,"totalAssets":99737850240,"totalLiabilities":35644108207,"totalEquity":64093742033,"cash":6922116138,"totalDebt":21519059258},{"fiscalYear":2021,"statement":"연결","revenue":101714282687,"operatingIncome":16986218996,"netIncome":13633314404,"controllingNetIncome":13633314404,"ebitda":19836685539,"fcff":25100272978,"cfo":26498563410,"capex":1724607532,"totalAssets":111549060527,"totalLiabilities":39512169367,"totalEquity":72036891160,"cash":13335785429,"totalDebt":22271158393},{"fiscalYear":2022,"statement":"연결","revenue":110791763102,"operatingIncome":16725943893,"netIncome":13301754187,"controllingNetIncome":13301754187,"ebitda":20334657681,"fcff":16861576233,"cfo":22488106350,"capex":5822474681,"totalAssets":99682904120,"totalLiabilities":21897108157,"totalEquity":77785795963,"cash":7419000521,"totalDebt":4456203320},{"fiscalYear":2023,"statement":"연결","revenue":113358989517,"operatingIncome":16377319938,"netIncome":13314592399,"controllingNetIncome":13314592399,"ebitda":17434068886,"fcff":18287091616,"cfo":20104519674,"capex":1832656400,"totalAssets":107464054838,"totalLiabilities":23520434519,"totalEquity":83943620319,"cash":11869824675,"totalDebt":6374096193},{"fiscalYear":2024,"statement":"연결","revenue":105846169339,"operatingIncome":10120657844,"netIncome":7606095746,"controllingNetIncome":7606095746,"ebitda":15943853774,"fcff":6044166713,"cfo":12638627933,"capex":6595140650,"totalAssets":104591202504,"totalLiabilities":20399021945,"totalEquity":84192180559,"cash":4209791659,"totalDebt":5167048873},{"fiscalYear":2025,"statement":"연결","revenue":103051215889,"operatingIncome":9766490992,"netIncome":6639353826,"controllingNetIncome":6639353826,"ebitda":13780518457,"fcff":13355127012,"cfo":14602853544,"capex":1253135886,"totalAssets":103209670429,"totalLiabilities":19778377048,"totalEquity":83431293381,"cash":3415378708,"totalDebt":4365870186}],"quarterly":[{"stockCode":"040420","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":26006966774,"operatingIncome":2563593713,"netIncome":2110950026,"prevYearRevenue":26693999121,"prevYearOperatingIncome":2596735628,"prevYearNetIncome":2139083776,"source":"11014","updatedAt":"2026-08-26T22:27:46.700Z"},{"stockCode":"040420","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":25018037897,"operatingIncome":1887120397,"netIncome":90060304,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:27:46.705Z"},{"stockCode":"040420","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":26475361367,"operatingIncome":3029843880,"netIncome":2370075318,"prevYearRevenue":26807434900,"prevYearOperatingIncome":2980310578,"prevYearNetIncome":2613634886,"source":"11013","updatedAt":"2026-08-26T22:27:46.175Z"},{"stockCode":"040420","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":24890996790,"operatingIncome":2628889081,"netIncome":2844648769,"prevYearRevenue":25218776318,"prevYearOperatingIncome":2335466304,"prevYearNetIncome":1824708610,"source":"11012","updatedAt":"2026-08-26T22:27:46.411Z"}]}