{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/051360","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":"051360","name":"토비스","market":"KOSDAQ","sector":"영상 및 음향기기 제조업","lastPrice":11840,"marketCap":114157349120,"sharesOutstanding":9641668,"asOf":"2026-09-26T15:09:35.380Z"},"valuation":{"fiscalYear":2025,"per":2.65,"perTtm":2.07,"ttmPeriod":"25Q3~26Q2","pbr":0.41,"psr":0.18,"evEbitda":2.53,"ev":184735068531,"fcff":40815489016,"fcffYield":0.2209,"roe":0.1658,"revenueGrowth":{"y1":0.0265,"y3":0.2495,"y5":0.1861},"operatingIncomeGrowth":{"y1":-0.0202,"y3":1.0103,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.822Z"},"price":{"high52w":13140,"low52w":7794.854,"fromHigh":-0.0989,"returns":[{"label":"1개월","value":0.0487},{"label":"3개월","value":0.3141},{"label":"6개월","value":0.3382},{"label":"1년","value":0.3052},{"label":"3년","value":0.2722},{"label":"5년","value":1.5629}]},"dividends":[{"fiscalYear":2025,"dps":350,"yieldPct":null,"payoutPct":11.7},{"fiscalYear":2024,"dps":300,"yieldPct":null,"payoutPct":7.4},{"fiscalYear":2023,"dps":160,"yieldPct":null,"payoutPct":19.1},{"fiscalYear":2022,"dps":100,"yieldPct":null,"payoutPct":null},{"fiscalYear":2021,"dps":100,"yieldPct":null,"payoutPct":140.4},{"fiscalYear":2019,"dps":240,"yieldPct":null,"payoutPct":16.6},{"fiscalYear":2018,"dps":200,"yieldPct":null,"payoutPct":16.01},{"fiscalYear":2017,"dps":160,"yieldPct":null,"payoutPct":20.17}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":430178783191,"operatingIncome":28506963456,"netIncome":19677903018,"controllingNetIncome":19634706055,"ebitda":41297707297,"fcff":-4420514339,"cfo":13114358260,"capex":18643223626,"totalAssets":292953529598,"totalLiabilities":115644832274,"totalEquity":177308697324,"cash":12343392450,"totalDebt":42725824072},{"fiscalYear":2019,"statement":"연결","revenue":418881869929,"operatingIncome":30657766201,"netIncome":22081821963,"controllingNetIncome":22056795938,"ebitda":44519561856,"fcff":21593728730,"cfo":27758849662,"capex":7346921817,"totalAssets":281164073905,"totalLiabilities":87081474843,"totalEquity":194082599062,"cash":20823924190,"totalDebt":36692628601},{"fiscalYear":2020,"statement":"연결","revenue":272751120628,"operatingIncome":-5586800107,"netIncome":-6616889976,"controllingNetIncome":-6400943641,"ebitda":9944035959,"fcff":7363881126,"cfo":31524600215,"capex":25222632437,"totalAssets":280986315929,"totalLiabilities":96763456847,"totalEquity":184222859082,"cash":31622215095,"totalDebt":48960970391},{"fiscalYear":2021,"statement":"연결","revenue":263392928228,"operatingIncome":-880851093,"netIncome":1101465612,"controllingNetIncome":1261746446,"ebitda":null,"fcff":-33840146538,"cfo":-5813321876,"capex":28899177465,"totalAssets":369137260723,"totalLiabilities":170250166559,"totalEquity":198887094164,"cash":32312485663,"totalDebt":104060998816},{"fiscalYear":2022,"statement":"연결","revenue":328219116598,"operatingIncome":7039753536,"netIncome":-4958798114,"controllingNetIncome":-4984882541,"ebitda":27661923324,"fcff":-65230217741,"cfo":-5412141278,"capex":62831285282,"totalAssets":399502490695,"totalLiabilities":209179765769,"totalEquity":190322724926,"cash":15938575667,"totalDebt":158478814449},{"fiscalYear":2023,"statement":"연결","revenue":447392253958,"operatingIncome":25655751176,"netIncome":12895757017,"controllingNetIncome":11602742776,"ebitda":51808647483,"fcff":-13540645762,"cfo":34869918251,"capex":54647662161,"totalAssets":488909362168,"totalLiabilities":276401464410,"totalEquity":212507897758,"cash":20504176807,"totalDebt":67860816670},{"fiscalYear":2024,"statement":"연결","revenue":623780683541,"operatingIncome":58371879127,"netIncome":61303962036,"controllingNetIncome":57736979040,"ebitda":73233385652,"fcff":50842815482,"cfo":60990295824,"capex":16882832964,"totalAssets":528149499778,"totalLiabilities":263594186747,"totalEquity":264555313031,"cash":40526648817,"totalDebt":15985216678},{"fiscalYear":2025,"statement":"연결","revenue":640328783001,"operatingIncome":57190661866,"netIncome":44730791654,"controllingNetIncome":43135718695,"ebitda":73146191214,"fcff":40815489016,"cfo":53458195938,"capex":17602878186,"totalAssets":558080071777,"totalLiabilities":252821562942,"totalEquity":305258508835,"cash":57274622805,"totalDebt":127852342216}],"quarterly":[{"stockCode":"051360","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":164681246050,"operatingIncome":16588465712,"netIncome":13594456404,"prevYearRevenue":163053427021,"prevYearOperatingIncome":17734894732,"prevYearNetIncome":18041601743,"source":"11014","updatedAt":"2026-08-26T22:27:02.670Z"},{"stockCode":"051360","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":155536743148,"operatingIncome":10206103927,"netIncome":10813960828,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:27:02.674Z"},{"stockCode":"051360","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":169750590768,"operatingIncome":15511195236,"netIncome":16782231169,"prevYearRevenue":153758066714,"prevYearOperatingIncome":12064285159,"prevYearNetIncome":9139874064,"source":"11013","updatedAt":"2026-08-26T22:27:02.141Z"},{"stockCode":"051360","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":188093380453,"operatingIncome":15813622456,"netIncome":14010119142,"prevYearRevenue":166352727089,"prevYearOperatingIncome":18331807068,"prevYearNetIncome":11182500358,"source":"11012","updatedAt":"2026-08-26T22:27:02.392Z"}]}