{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/048770","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":"048770","name":"TPC로보틱스","market":"KOSDAQ","sector":"일반 목적용 기계 제조업","lastPrice":4215,"marketCap":66167032065,"sharesOutstanding":15697991,"asOf":"2026-09-26T15:09:35.376Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":1.82,"psr":0.77,"evEbitda":null,"ev":65928137612,"fcff":492603910,"fcffYield":0.0075,"roe":-0.0661,"revenueGrowth":{"y1":-0.0013,"y3":-0.0289,"y5":-0.0051},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.967Z"},"price":{"high52w":9370,"low52w":1934,"fromHigh":-0.5502,"returns":[{"label":"1개월","value":0.4435},{"label":"3개월","value":0.456},{"label":"6개월","value":0.3445},{"label":"1년","value":0.8013},{"label":"3년","value":0.1807},{"label":"5년","value":0.028}]},"dividends":[{"fiscalYear":2025,"dps":10,"yieldPct":0.4,"payoutPct":-3.1},{"fiscalYear":2024,"dps":10,"yieldPct":0.5,"payoutPct":-3.3},{"fiscalYear":2023,"dps":25,"yieldPct":0.8,"payoutPct":-5.5},{"fiscalYear":2022,"dps":25,"yieldPct":0.8,"payoutPct":null},{"fiscalYear":2021,"dps":35,"yieldPct":0.9,"payoutPct":25.3},{"fiscalYear":2020,"dps":35,"yieldPct":0.9,"payoutPct":11.4},{"fiscalYear":2019,"dps":15,"yieldPct":0.4,"payoutPct":-4.95},{"fiscalYear":2018,"dps":25,"yieldPct":0.7,"payoutPct":7.78}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":104628102381,"operatingIncome":3151018972,"netIncome":4147038841,"controllingNetIncome":4078629300,"ebitda":5165794354,"fcff":1281922086,"cfo":853556057,"capex":839209685,"totalAssets":112779862926,"totalLiabilities":82725209290,"totalEquity":30054653636,"cash":16795401708,"totalDebt":43433410540},{"fiscalYear":2019,"statement":"연결","revenue":101092281101,"operatingIncome":174011159,"netIncome":-4060322176,"controllingNetIncome":-4502143683,"ebitda":1997144974,"fcff":1542826710,"cfo":1327609049,"capex":849923164,"totalAssets":108184723137,"totalLiabilities":80439396913,"totalEquity":27745326224,"cash":7187994613,"totalDebt":29098128574},{"fiscalYear":2020,"statement":"연결","revenue":88558514973,"operatingIncome":1949930035,"netIncome":4137408249,"controllingNetIncome":4074590450,"ebitda":3672489589,"fcff":4746641664,"cfo":4828853056,"capex":830009473,"totalAssets":105270245379,"totalLiabilities":73177958675,"totalEquity":32092286704,"cash":3449493605,"totalDebt":32160636956},{"fiscalYear":2021,"statement":"연결","revenue":86950519367,"operatingIncome":2106756431,"netIncome":2046432819,"controllingNetIncome":2000509520,"ebitda":3675188926,"fcff":-127149190,"cfo":671431434,"capex":1559715560,"totalAssets":112722597221,"totalLiabilities":73829692871,"totalEquity":38892904350,"cash":3680734549,"totalDebt":36320598205},{"fiscalYear":2022,"statement":"연결","revenue":94279860991,"operatingIncome":908602572,"netIncome":295294735,"controllingNetIncome":26450688,"ebitda":2744094679,"fcff":-2401899629,"cfo":-1598845313,"capex":2065630171,"totalAssets":113101472958,"totalLiabilities":70361436158,"totalEquity":42740036800,"cash":2055120694,"totalDebt":36592340310},{"fiscalYear":2023,"statement":"연결","revenue":86177095415,"operatingIncome":-5157696134,"netIncome":-7129220884,"controllingNetIncome":-7159529650,"ebitda":-3354386786,"fcff":3007582563,"cfo":3264051530,"capex":1943081524,"totalAssets":114146715073,"totalLiabilities":68469142075,"totalEquity":45677572998,"cash":2969627958,"totalDebt":3141166757},{"fiscalYear":2024,"statement":"연결","revenue":86444286561,"operatingIncome":-2479613149,"netIncome":-4793191853,"controllingNetIncome":-4895504898,"ebitda":-492025766,"fcff":-4632730938,"cfo":-4980816512,"capex":1239732447,"totalAssets":113226626118,"totalLiabilities":71020222337,"totalEquity":42206403781,"cash":1269905460,"totalDebt":1320970312},{"fiscalYear":2025,"statement":"연결","revenue":86327967145,"operatingIncome":-2300461955,"netIncome":-2518598014,"controllingNetIncome":-2565399519,"ebitda":-183703297,"fcff":492603910,"cfo":-218982001,"capex":742310307,"totalAssets":106726399881,"totalLiabilities":69326212676,"totalEquity":37400187205,"cash":1354179484,"totalDebt":1115285031}],"quarterly":[{"stockCode":"048770","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":21135458093,"operatingIncome":-778213525,"netIncome":-1092673876,"prevYearRevenue":21187038154,"prevYearOperatingIncome":-1214351450,"prevYearNetIncome":-1322148438,"source":"11014","updatedAt":"2026-08-26T22:31:23.994Z"},{"stockCode":"048770","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":24822529249,"operatingIncome":518113657,"netIncome":903806988,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:31:23.998Z"},{"stockCode":"048770","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":23929504855,"operatingIncome":-6663381,"netIncome":-328028752,"prevYearRevenue":20035022033,"prevYearOperatingIncome":-1625309793,"prevYearNetIncome":-1726767403,"source":"11013","updatedAt":"2026-08-26T22:31:23.453Z"},{"stockCode":"048770","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":24855735926,"operatingIncome":-593048391,"netIncome":-1038739616,"prevYearRevenue":20334957770,"prevYearOperatingIncome":-415052294,"prevYearNetIncome":-602963723,"source":"11012","updatedAt":"2026-08-26T22:31:23.747Z"}]}