{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/079370","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":"079370","name":"제우스","market":"KOSDAQ","sector":"특수 목적용 기계 제조업","lastPrice":11150,"marketCap":345839438500,"sharesOutstanding":31016990,"asOf":"2026-09-26T15:09:35.416Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":1.05,"psr":0.9,"evEbitda":171.81,"ev":334462079682,"fcff":16279101464,"fcffYield":0.0487,"roe":-0.0174,"revenueGrowth":{"y1":-0.219,"y3":-0.0902,"y5":0.0126},"operatingIncomeGrowth":{"y1":-1.0908,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.764Z"},"price":{"high52w":20450,"low52w":6970,"fromHigh":-0.4548,"returns":[{"label":"1개월","value":0.0639},{"label":"3개월","value":0.1862},{"label":"6개월","value":-0.2987},{"label":"1년","value":-0.2693},{"label":"3년","value":0.0147},{"label":"5년","value":0.4757}]},"dividends":[{"fiscalYear":2025,"dps":50,"yieldPct":0.36,"payoutPct":-25.96},{"fiscalYear":2024,"dps":100,"yieldPct":0.87,"payoutPct":7.27},{"fiscalYear":2023,"dps":100,"yieldPct":0.22,"payoutPct":10.4},{"fiscalYear":2022,"dps":350,"yieldPct":1.33,"payoutPct":10.1},{"fiscalYear":2021,"dps":100,"yieldPct":0.43,"payoutPct":6.33},{"fiscalYear":2020,"dps":200,"yieldPct":0.69,"payoutPct":11.24},{"fiscalYear":2019,"dps":200,"yieldPct":1.47,"payoutPct":14.72},{"fiscalYear":2018,"dps":300,"yieldPct":2.65,"payoutPct":10.02}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":453591917716,"operatingIncome":40108158416,"netIncome":31042534971,"controllingNetIncome":30707194172,"ebitda":45739708456,"fcff":-20170015795,"cfo":-8476076492,"capex":12898763589,"totalAssets":402378728580,"totalLiabilities":187766261298,"totalEquity":214612467282,"cash":30198255224,"totalDebt":81918415920},{"fiscalYear":2019,"statement":"연결","revenue":323487856346,"operatingIncome":18187672794,"netIncome":14176254119,"controllingNetIncome":13945753119,"ebitda":21225958085,"fcff":-5422558860,"cfo":6610870335,"capex":13350613227,"totalAssets":381353567601,"totalLiabilities":152527083397,"totalEquity":228826484204,"cash":41338705868,"totalDebt":84705784160},{"fiscalYear":2020,"statement":"연결","revenue":360024802929,"operatingIncome":18208700603,"netIncome":18142819602,"controllingNetIncome":17998981438,"ebitda":19435838446,"fcff":-18773010984,"cfo":35545985508,"capex":56007121799,"totalAssets":442573138744,"totalLiabilities":200471945939,"totalEquity":242101192805,"cash":56503901599,"totalDebt":120473210153},{"fiscalYear":2021,"statement":"연결","revenue":400762249538,"operatingIncome":24914149736,"netIncome":16258183010,"controllingNetIncome":15988115961,"ebitda":46654940675,"fcff":12782995066,"cfo":31143137094,"capex":19578413772,"totalAssets":533505606129,"totalLiabilities":278917540607,"totalEquity":254588065522,"cash":70359858888,"totalDebt":122481760283},{"fiscalYear":2022,"statement":"연결","revenue":509015893148,"operatingIncome":46299494647,"netIncome":35211362358,"controllingNetIncome":35038404966,"ebitda":58883020635,"fcff":2160681572,"cfo":8104776880,"capex":7665550492,"totalAssets":612257323244,"totalLiabilities":333093942851,"totalEquity":279163380393,"cash":89621049818,"totalDebt":138258442686},{"fiscalYear":2023,"statement":"연결","revenue":402871359940,"operatingIncome":7144645762,"netIncome":10025149672,"controllingNetIncome":9944070149,"ebitda":19237865119,"fcff":-41087383489,"cfo":-39194804411,"capex":3480484697,"totalAssets":621696196519,"totalLiabilities":278560587783,"totalEquity":343135608736,"cash":78893681868,"totalDebt":113814001544},{"fiscalYear":2024,"statement":"연결","revenue":490785653271,"operatingIncome":49172349335,"netIncome":43111437491,"controllingNetIncome":41869018349,"ebitda":57509773488,"fcff":50609085463,"cfo":57999871256,"capex":9256367577,"totalAssets":640931315352,"totalLiabilities":258614689137,"totalEquity":382316626215,"cash":77911509243,"totalDebt":117520614756},{"fiscalYear":2025,"statement":"연결","revenue":383307591232,"operatingIncome":-4464967016,"netIncome":-14135985014,"controllingNetIncome":-5833047962,"ebitda":1946668923,"fcff":16279101464,"cfo":28038875320,"capex":13148549552,"totalAssets":551531359535,"totalLiabilities":189244564900,"totalEquity":362286794635,"cash":51037898024,"totalDebt":39660539206}],"quarterly":[{"stockCode":"079370","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":86788489926,"operatingIncome":-2509151338,"netIncome":-2181705129,"prevYearRevenue":125009801871,"prevYearOperatingIncome":16596621649,"prevYearNetIncome":11704646412,"source":"11014","updatedAt":"2026-08-26T22:22:46.308Z"},{"stockCode":"079370","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":98791530042,"operatingIncome":-2232360349,"netIncome":-245564109,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:22:46.315Z"},{"stockCode":"079370","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":54889938916,"operatingIncome":-17138401461,"netIncome":-4775597472,"prevYearRevenue":81563251710,"prevYearOperatingIncome":-395014713,"prevYearNetIncome":1322662038,"source":"11013","updatedAt":"2026-08-26T22:22:45.753Z"},{"stockCode":"079370","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":82392309254,"operatingIncome":-9635418606,"netIncome":-7864716706,"prevYearRevenue":116164319554,"prevYearOperatingIncome":671559384,"prevYearNetIncome":-13031377814,"source":"11012","updatedAt":"2026-08-26T22:22:45.990Z"}]}