{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/078000","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":"078000","name":"텔코웨어","market":"KOSPI","sector":"자료처리, 호스팅, 포털 및 기타 인터넷 정보매개 서비스업","lastPrice":13270,"marketCap":122615821790,"sharesOutstanding":9240077,"asOf":"2026-09-26T15:09:35.414Z"},"valuation":{"fiscalYear":2025,"per":19.87,"perTtm":7.68,"ttmPeriod":"25Q3~26Q2","pbr":1.09,"psr":3.2,"evEbitda":null,"ev":119641059865,"fcff":15603063608,"fcffYield":0.1304,"roe":0.0556,"revenueGrowth":{"y1":-0.145,"y3":-0.0342,"y5":0.0105},"operatingIncomeGrowth":{"y1":-0.0264,"y3":0.0479,"y5":0.4318},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.135Z"},"price":{"high52w":23000,"low52w":12070,"fromHigh":-0.423,"returns":[{"label":"1개월","value":0},{"label":"3개월","value":0.065},{"label":"6개월","value":-0.228},{"label":"1년","value":-0.1252},{"label":"3년","value":0.4117},{"label":"5년","value":0.1796}]},"dividends":[{"fiscalYear":2025,"dps":640,"yieldPct":4.2,"payoutPct":53.6},{"fiscalYear":2024,"dps":640,"yieldPct":6.5,"payoutPct":66.4},{"fiscalYear":2023,"dps":640,"yieldPct":6.3,"payoutPct":66.9},{"fiscalYear":2022,"dps":600,"yieldPct":6.7,"payoutPct":87.2},{"fiscalYear":2021,"dps":500,"yieldPct":4.5,"payoutPct":155.4},{"fiscalYear":2020,"dps":480,"yieldPct":3.9,"payoutPct":144.6},{"fiscalYear":2019,"dps":550,"yieldPct":4,"payoutPct":72.2},{"fiscalYear":2018,"dps":650,"yieldPct":5.1,"payoutPct":57.7}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":42145349527,"operatingIncome":6032672217,"netIncome":6343550931,"controllingNetIncome":6343550931,"ebitda":7309990947,"fcff":6963936246,"cfo":8293796725,"capex":1329860479,"totalAssets":125823444601,"totalLiabilities":15092753322,"totalEquity":110730691279,"cash":30161913421,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":41789352874,"operatingIncome":3363859925,"netIncome":4283361457,"controllingNetIncome":4283361457,"ebitda":4323040293,"fcff":-1055532538,"cfo":-608516768,"capex":457168182,"totalAssets":127373937377,"totalLiabilities":16275857224,"totalEquity":111098080153,"cash":17594317092,"totalDebt":161695853},{"fiscalYear":2020,"statement":"연결","revenue":36401942699,"operatingIncome":546069819,"netIncome":1867186027,"controllingNetIncome":1867186027,"ebitda":2597533920,"fcff":-6775964910,"cfo":326288497,"capex":7110333125,"totalAssets":123096513916,"totalLiabilities":13083158049,"totalEquity":110013355867,"cash":6078454270,"totalDebt":101272173},{"fiscalYear":2021,"statement":"연결","revenue":34822430276,"operatingIncome":1154358790,"netIncome":1810715915,"controllingNetIncome":1810715915,"ebitda":2339071072,"fcff":8445533791,"cfo":9864304166,"capex":1423715281,"totalAssets":122175454114,"totalLiabilities":12790697041,"totalEquity":109384757073,"cash":19665451638,"totalDebt":67823603},{"fiscalYear":2022,"statement":"연결","revenue":42568934878,"operatingIncome":2855339110,"netIncome":3869096895,"controllingNetIncome":3869096895,"ebitda":3983741082,"fcff":6774974165,"cfo":7330326658,"capex":557058559,"totalAssets":132073841013,"totalLiabilities":20552807021,"totalEquity":111521033992,"cash":21958989824,"totalDebt":7775236},{"fiscalYear":2023,"statement":"연결","revenue":40637609678,"operatingIncome":3042871954,"netIncome":5336791438,"controllingNetIncome":5336791438,"ebitda":4011762410,"fcff":2616341386,"cfo":3127913646,"capex":511650121,"totalAssets":126812370904,"totalLiabilities":14189706820,"totalEquity":112622664084,"cash":18335331619,"totalDebt":2306886},{"fiscalYear":2024,"statement":"연결","revenue":44852925328,"operatingIncome":3375021568,"netIncome":4975514486,"controllingNetIncome":4975514486,"ebitda":4310143718,"fcff":-316742718,"cfo":4444574715,"capex":4761325322,"totalAssets":124006292902,"totalLiabilities":14609886894,"totalEquity":109396406008,"cash":5346096793,"totalDebt":0},{"fiscalYear":2025,"statement":"연결","revenue":38351279931,"operatingIncome":3285832222,"netIncome":6169453158,"controllingNetIncome":6169453158,"ebitda":null,"fcff":15603063608,"cfo":16934383564,"capex":1331319956,"totalAssets":142171314554,"totalLiabilities":29814380209,"totalEquity":112356934345,"cash":2974761925,"totalDebt":0}],"quarterly":[{"stockCode":"078000","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":7136006441,"operatingIncome":-29978196,"netIncome":727176873,"prevYearRevenue":7521282787,"prevYearOperatingIncome":-879774506,"prevYearNetIncome":16410466,"source":"11014","updatedAt":"2026-08-26T22:26:28.290Z"},{"stockCode":"078000","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":18725698107,"operatingIncome":6522608042,"netIncome":6927362707,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:26:28.293Z"},{"stockCode":"078000","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":6823209103,"operatingIncome":-1350297002,"netIncome":5226476052,"prevYearRevenue":6373230111,"prevYearOperatingIncome":-1816402622,"prevYearNetIncome":-1108502646,"source":"11013","updatedAt":"2026-08-26T22:26:27.798Z"},{"stockCode":"078000","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":10303557600,"operatingIncome":3144129060,"netIncome":3075578375,"prevYearRevenue":6116345272,"prevYearOperatingIncome":-1390395002,"prevYearNetIncome":-376583776,"source":"11012","updatedAt":"2026-08-26T22:26:28.052Z"}]}