{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/053050","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":"053050","name":"지에스이","market":"KOSDAQ","sector":"연료용 가스 제조 및 배관공급업","lastPrice":1857,"marketCap":55686967629,"sharesOutstanding":29987597,"asOf":"2026-09-26T15:09:35.384Z"},"valuation":{"fiscalYear":2025,"per":14.37,"perTtm":14.05,"ttmPeriod":"25Q3~26Q2","pbr":0.57,"psr":0.33,"evEbitda":6.38,"ev":98986554823,"fcff":-162508327,"fcffYield":-0.0016,"roe":0.0405,"revenueGrowth":{"y1":0.0929,"y3":-0.0049,"y5":0.0708},"operatingIncomeGrowth":{"y1":0.4963,"y3":0.1666,"y5":0.0724},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.982Z"},"price":{"high52w":4010,"low52w":1657,"fromHigh":-0.5369,"returns":[{"label":"1개월","value":0.0011},{"label":"3개월","value":0.0611},{"label":"6개월","value":-0.3344},{"label":"1년","value":-0.3084},{"label":"3년","value":-0.4179},{"label":"5년","value":-0.3097}]},"dividends":[{"fiscalYear":2025,"dps":40,"yieldPct":1.68,"payoutPct":30.95},{"fiscalYear":2024,"dps":40,"yieldPct":1.15,"payoutPct":33.66},{"fiscalYear":2023,"dps":40,"yieldPct":1.13,"payoutPct":21.46},{"fiscalYear":2022,"dps":40,"yieldPct":0.84,"payoutPct":20.32},{"fiscalYear":2021,"dps":40,"yieldPct":1.51,"payoutPct":28.31},{"fiscalYear":2020,"dps":40,"yieldPct":2.69,"payoutPct":25.53},{"fiscalYear":2019,"dps":40,"yieldPct":2.61,"payoutPct":25.81},{"fiscalYear":2018,"dps":60,"yieldPct":3.67,"payoutPct":28.64}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":133549315912,"operatingIncome":7349936704,"netIncome":5802790290,"controllingNetIncome":null,"ebitda":12830529201,"fcff":5080373412,"cfo":16879660150,"capex":12215365151,"totalAssets":153465900506,"totalLiabilities":87098486732,"totalEquity":66367413774,"cash":4898624322,"totalDebt":20514854000},{"fiscalYear":2019,"statement":"별도","revenue":136363227797,"operatingIncome":5593577461,"netIncome":4293621492,"controllingNetIncome":null,"ebitda":11500409417,"fcff":-4819739017,"cfo":11961797040,"capex":17128645772,"totalAssets":159269231307,"totalLiabilities":90135858851,"totalEquity":69133372456,"cash":3919994881,"totalDebt":20100031232},{"fiscalYear":2020,"statement":"별도","revenue":120801424450,"operatingIncome":5178571370,"netIncome":4340278723,"controllingNetIncome":null,"ebitda":11608118525,"fcff":-8680122670,"cfo":13552307816,"capex":22580789249,"totalAssets":165690827179,"totalLiabilities":93446779071,"totalEquity":72244048108,"cash":2432714036,"totalDebt":23109859421},{"fiscalYear":2021,"statement":"별도","revenue":128702990834,"operatingIncome":4629409029,"netIncome":4075223874,"controllingNetIncome":null,"ebitda":11275453934,"fcff":-3990418301,"cfo":15746074867,"capex":20120658621,"totalAssets":179709545653,"totalLiabilities":96476306454,"totalEquity":83233239199,"cash":8505409972,"totalDebt":23710018429},{"fiscalYear":2022,"statement":"별도","revenue":172618318203,"operatingIncome":4625408345,"netIncome":5902330514,"controllingNetIncome":null,"ebitda":11661196329,"fcff":1301142457,"cfo":17834624591,"capex":17012128325,"totalAssets":204667325207,"totalLiabilities":116047332536,"totalEquity":88619992671,"cash":9625729516,"totalDebt":24711414283},{"fiscalYear":2023,"statement":"별도","revenue":168759675446,"operatingIncome":4381368023,"netIncome":5588427804,"controllingNetIncome":null,"ebitda":11710928651,"fcff":-7721679961,"cfo":10266096240,"capex":18656652678,"totalAssets":209399149707,"totalLiabilities":116790565002,"totalEquity":92608584705,"cash":5475855093,"totalDebt":26306016319},{"fiscalYear":2024,"statement":"별도","revenue":155623291724,"operatingIncome":4907764603,"netIncome":3563205849,"controllingNetIncome":null,"ebitda":12525161606,"fcff":903383673,"cfo":14456161330,"capex":15295269351,"totalAssets":238381502964,"totalLiabilities":143987661707,"totalEquity":94393841257,"cash":8384984700,"totalDebt":52381840157},{"fiscalYear":2025,"statement":"별도","revenue":170081007923,"operatingIncome":7343399498,"netIncome":3875066779,"controllingNetIncome":null,"ebitda":15515478273,"fcff":-162508327,"cfo":12068314052,"capex":13548470109,"totalAssets":234305029890,"totalLiabilities":137250162259,"totalEquity":97054867631,"cash":6228901614,"totalDebt":49528488808}],"quarterly":[{"stockCode":"053050","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":19440477171,"operatingIncome":-1467401319,"netIncome":-1442194949,"prevYearRevenue":19402798851,"prevYearOperatingIncome":-825227061,"prevYearNetIncome":-848270766,"source":"11014","updatedAt":"2026-08-26T22:30:37.643Z"},{"stockCode":"053050","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":45784925234,"operatingIncome":1571222122,"netIncome":-506107985,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:30:37.647Z"},{"stockCode":"053050","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":71509418621,"operatingIncome":5436787670,"netIncome":4144538395,"prevYearRevenue":73968323965,"prevYearOperatingIncome":5618296156,"prevYearNetIncome":4706055385,"source":"11013","updatedAt":"2026-08-26T22:30:37.094Z"},{"stockCode":"053050","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":36322157857,"operatingIncome":1961444151,"netIncome":1767543781,"prevYearRevenue":30887281553,"prevYearOperatingIncome":1621282539,"prevYearNetIncome":1117314328,"source":"11012","updatedAt":"2026-08-26T22:30:37.354Z"}]}