{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/081150","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":"081150","name":"티플랙스","market":"KOSDAQ","sector":"1차 비철금속 제조업","lastPrice":2610,"marketCap":63340529220,"sharesOutstanding":24268402,"asOf":"2026-09-26T15:09:35.419Z"},"valuation":{"fiscalYear":2025,"per":19.81,"perTtm":19.07,"ttmPeriod":"25Q3~26Q2","pbr":0.4,"psr":0.3,"evEbitda":8.59,"ev":60564641856,"fcff":-5886729265,"fcffYield":-0.0972,"roe":0.0202,"revenueGrowth":{"y1":0.0084,"y3":-0.0671,"y5":0.0955},"operatingIncomeGrowth":{"y1":0.0924,"y3":-0.3735,"y5":0.0183},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.655Z"},"price":{"high52w":4790,"low52w":2400,"fromHigh":-0.4551,"returns":[{"label":"1개월","value":-0.0561},{"label":"3개월","value":0.0631},{"label":"6개월","value":-0.2232},{"label":"1년","value":-0.1329},{"label":"3년","value":-0.2648},{"label":"5년","value":-0.345}]},"dividends":[{"fiscalYear":2025,"dps":50,"yieldPct":1.76,"payoutPct":35.56},{"fiscalYear":2024,"dps":25,"yieldPct":0.82,"payoutPct":45.59},{"fiscalYear":2023,"dps":20,"yieldPct":0.62,"payoutPct":null},{"fiscalYear":2022,"dps":30,"yieldPct":0.78,"payoutPct":4.65},{"fiscalYear":2021,"dps":30,"yieldPct":0.7,"payoutPct":6.98},{"fiscalYear":2020,"dps":25,"yieldPct":0.82,"payoutPct":15.99},{"fiscalYear":2019,"dps":20,"yieldPct":0.87,"payoutPct":21.87},{"fiscalYear":2018,"dps":20,"yieldPct":0.76,"payoutPct":23.04}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":121665672868,"operatingIncome":3511190936,"netIncome":2106447552,"controllingNetIncome":2106447552,"ebitda":5482311524,"fcff":2734957320,"cfo":3304725163,"capex":1541242543,"totalAssets":133205474611,"totalLiabilities":49430278939,"totalEquity":83775195672,"cash":3003099905,"totalDebt":null},{"fiscalYear":2019,"statement":"별도","revenue":131217032534,"operatingIncome":3941477618,"netIncome":2219506088,"controllingNetIncome":2219506088,"ebitda":5713712377,"fcff":3978336904,"cfo":3583392772,"capex":246750616,"totalAssets":151967839559,"totalLiabilities":53925057899,"totalEquity":98042781660,"cash":3187890571,"totalDebt":null},{"fiscalYear":2020,"statement":"별도","revenue":132616586031,"operatingIncome":4782732445,"netIncome":3793887345,"controllingNetIncome":3793887345,"ebitda":6514043510,"fcff":6264480929,"cfo":7262798051,"capex":1649837500,"totalAssets":149129294684,"totalLiabilities":47777993719,"totalEquity":101351300965,"cash":4580888457,"totalDebt":null},{"fiscalYear":2021,"statement":"별도","revenue":189544183775,"operatingIncome":16821458054,"netIncome":10431503924,"controllingNetIncome":10431503924,"ebitda":18598023958,"fcff":4570260289,"cfo":7410941024,"capex":2874492943,"totalAssets":209217565645,"totalLiabilities":64329164228,"totalEquity":144888401417,"cash":5359407187,"totalDebt":null},{"fiscalYear":2022,"statement":"별도","revenue":257740285760,"operatingIncome":21294823441,"netIncome":15648186653,"controllingNetIncome":null,"ebitda":23114878903,"fcff":-3974025339,"cfo":-1653858483,"capex":3198515385,"totalAssets":237927722632,"totalLiabilities":79035045549,"totalEquity":158892677083,"cash":8341119552,"totalDebt":null},{"fiscalYear":2023,"statement":"별도","revenue":251061348197,"operatingIncome":-1532496395,"netIncome":-2234754466,"controllingNetIncome":null,"ebitda":338200201,"fcff":-11554915258,"cfo":-12286250941,"capex":857406908,"totalAssets":235024036183,"totalLiabilities":77338769351,"totalEquity":157685266832,"cash":5459457303,"totalDebt":null},{"fiscalYear":2024,"statement":"별도","revenue":207497762012,"operatingIncome":4794518806,"netIncome":1361488806,"controllingNetIncome":null,"ebitda":6524450384,"fcff":20447146894,"cfo":19368644051,"capex":96843121,"totalAssets":229980796721,"totalLiabilities":71543314188,"totalEquity":158437482533,"cash":11133067318,"totalDebt":null},{"fiscalYear":2025,"statement":"별도","revenue":209235195605,"operatingIncome":5237447536,"netIncome":3197393388,"controllingNetIncome":null,"ebitda":7051100038,"fcff":-5886729265,"cfo":-6411553466,"capex":523458042,"totalAssets":235117561913,"totalLiabilities":77704003095,"totalEquity":157413558818,"cash":2775887364,"totalDebt":null}],"quarterly":[{"stockCode":"081150","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":52527318109,"operatingIncome":1092759982,"netIncome":510442754,"prevYearRevenue":50514344516,"prevYearOperatingIncome":811359225,"prevYearNetIncome":83192944,"source":"11014","updatedAt":"2026-08-26T22:29:33.664Z"},{"stockCode":"081150","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":52433380775,"operatingIncome":1736456458,"netIncome":1014796480,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:29:33.669Z"},{"stockCode":"081150","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":63944734789,"operatingIncome":2361805134,"netIncome":1341581417,"prevYearRevenue":50602252516,"prevYearOperatingIncome":824758352,"prevYearNetIncome":508300287,"source":"11013","updatedAt":"2026-08-26T22:29:33.133Z"},{"stockCode":"081150","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":71478912965,"operatingIncome":2155529018,"netIncome":454522276,"prevYearRevenue":53672244205,"prevYearOperatingIncome":1583472744,"prevYearNetIncome":1163853867,"source":"11012","updatedAt":"2026-08-26T22:29:33.386Z"}]}