{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/064760","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":"064760","name":"티씨케이","market":"KOSDAQ","sector":"기타 비금속 광물제품 제조업","lastPrice":272500,"marketCap":3046390860000,"sharesOutstanding":11179416,"asOf":"2026-09-26T15:09:35.397Z"},"valuation":{"fiscalYear":2025,"per":43.58,"perTtm":36.63,"ttmPeriod":"25Q3~26Q2","pbr":5.87,"psr":10.11,"evEbitda":31.37,"ev":3047329730372,"fcff":49561145034,"fcffYield":0.0163,"roe":0.135,"revenueGrowth":{"y1":0.0929,"y3":-0.0194,"y5":0.0572},"operatingIncomeGrowth":{"y1":0.0389,"y3":-0.1292,"y5":0.0089},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.870Z"},"price":{"high52w":348500,"low52w":138200,"fromHigh":-0.2181,"returns":[{"label":"1개월","value":0.1237},{"label":"3개월","value":0.0835},{"label":"6개월","value":0.1402},{"label":"1년","value":0.7368},{"label":"3년","value":1.8775},{"label":"5년","value":1.2263}]},"dividends":[{"fiscalYear":2025,"dps":1430,"yieldPct":1,"payoutPct":22.9},{"fiscalYear":2024,"dps":1410,"yieldPct":2,"payoutPct":22.9},{"fiscalYear":2023,"dps":1200,"yieldPct":1.1,"payoutPct":22.9},{"fiscalYear":2022,"dps":1700,"yieldPct":1.7,"payoutPct":20.2},{"fiscalYear":2021,"dps":1430,"yieldPct":1,"payoutPct":20.4},{"fiscalYear":2020,"dps":1100,"yieldPct":1,"payoutPct":21.2},{"fiscalYear":2019,"dps":900,"yieldPct":1.4,"payoutPct":22.4},{"fiscalYear":2018,"dps":900,"yieldPct":2.2,"payoutPct":22.4}],"annual":[{"fiscalYear":2015,"statement":"별도","revenue":61929727546,"operatingIncome":16089653665,"netIncome":13166446665,"controllingNetIncome":null,"ebitda":21857613454,"fcff":11580724941,"cfo":23193470945,"capex":11612746004,"totalAssets":103404277762,"totalLiabilities":9354745308,"totalEquity":94049532454,"cash":9016445609,"totalDebt":null},{"fiscalYear":2016,"statement":"별도","revenue":89446645383,"operatingIncome":27429967214,"netIncome":22741013525,"controllingNetIncome":null,"ebitda":33297432027,"fcff":209363899,"cfo":24861362871,"capex":24651998972,"totalAssets":131531604499,"totalLiabilities":17543058520,"totalEquity":113988545979,"cash":5492183939,"totalDebt":null},{"fiscalYear":2017,"statement":"별도","revenue":130310059922,"operatingIncome":47730492348,"netIncome":37299877925,"controllingNetIncome":null,"ebitda":57253344466,"fcff":27468099350,"cfo":39629342416,"capex":12161243066,"totalAssets":168791619662,"totalLiabilities":23340695758,"totalEquity":145450923904,"cash":24785624416,"totalDebt":null},{"fiscalYear":2018,"statement":"별도","revenue":170518829644,"operatingIncome":59075767926,"netIncome":46856951859,"controllingNetIncome":null,"ebitda":69025765327,"fcff":27408787028,"cfo":39614872739,"capex":12206085711,"totalAssets":214136832170,"totalLiabilities":30001456407,"totalEquity":184135375763,"cash":36524258301,"totalDebt":null},{"fiscalYear":2019,"statement":"별도","revenue":171378813887,"operatingIncome":59171215398,"netIncome":46830053413,"controllingNetIncome":null,"ebitda":67588213230,"fcff":1623881333,"cfo":36219244898,"capex":34595363565,"totalAssets":250869537055,"totalLiabilities":30411607879,"totalEquity":220457929176,"cash":27712422570,"totalDebt":385709252},{"fiscalYear":2020,"statement":"별도","revenue":228209744995,"operatingIncome":80266434396,"netIncome":60513889853,"controllingNetIncome":null,"ebitda":89676413456,"fcff":43064433646,"cfo":65884382110,"capex":22819948464,"totalAssets":308578502890,"totalLiabilities":38114183861,"totalEquity":270464319029,"cash":39102305547,"totalDebt":303212168},{"fiscalYear":2021,"statement":"별도","revenue":270766567696,"operatingIncome":103400361685,"netIncome":81890628054,"controllingNetIncome":null,"ebitda":114737754169,"fcff":64512328041,"cfo":78650104268,"capex":14150589088,"totalAssets":389705970637,"totalLiabilities":50193523554,"totalEquity":339512447083,"cash":53718532398,"totalDebt":585378736},{"fiscalYear":2022,"statement":"별도","revenue":319562836196,"operatingIncome":127026641350,"netIncome":94056447998,"controllingNetIncome":null,"ebitda":142309525757,"fcff":51562113250,"cfo":87311102557,"capex":35748989307,"totalAssets":480543059263,"totalLiabilities":63669414182,"totalEquity":416873645081,"cash":44664321980,"totalDebt":null},{"fiscalYear":2023,"statement":"별도","revenue":226652881531,"operatingIncome":66702958305,"netIncome":61244566663,"controllingNetIncome":null,"ebitda":85987158518,"fcff":-26964311063,"cfo":20979642673,"capex":47943953736,"totalAssets":495503750976,"totalLiabilities":37233039232,"totalEquity":458270711744,"cash":31762843213,"totalDebt":null},{"fiscalYear":2024,"statement":"별도","revenue":275724843444,"operatingIncome":80747924196,"netIncome":71994036570,"controllingNetIncome":null,"ebitda":95565864237,"fcff":66417510635,"cfo":74417172514,"capex":7999661879,"totalAssets":563519610069,"totalLiabilities":47264861755,"totalEquity":516254748314,"cash":33858787333,"totalDebt":null},{"fiscalYear":2025,"statement":"별도","revenue":301334302844,"operatingIncome":83887319363,"netIncome":69902724552,"controllingNetIncome":null,"ebitda":97149160874,"fcff":49561145034,"cfo":54111434312,"capex":4578659307,"totalAssets":567616557963,"totalLiabilities":48313763573,"totalEquity":519302794390,"cash":null,"totalDebt":938870372}],"quarterly":[{"stockCode":"064760","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":79240971207,"operatingIncome":22377331980,"netIncome":17138393079,"prevYearRevenue":75623111707,"prevYearOperatingIncome":22556113172,"prevYearNetIncome":18719945091,"source":"11014","updatedAt":"2026-08-26T22:19:45.022Z"},{"stockCode":"064760","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":71057154621,"operatingIncome":18534897539,"netIncome":17258752223,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:19:45.025Z"},{"stockCode":"064760","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":95391518997,"operatingIncome":28554468497,"netIncome":25112646731,"prevYearRevenue":78362036346,"prevYearOperatingIncome":23473504141,"prevYearNetIncome":19518959008,"source":"11013","updatedAt":"2026-08-26T22:19:44.470Z"},{"stockCode":"064760","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":94873213359,"operatingIncome":26849503480,"netIncome":23650653316,"prevYearRevenue":72674140670,"prevYearOperatingIncome":19501585703,"prevYearNetIncome":15986620242,"source":"11012","updatedAt":"2026-08-26T22:19:44.744Z"}]}