{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/083450","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":"083450","name":"GST","market":"KOSDAQ","sector":"특수 목적용 기계 제조업","lastPrice":49050,"marketCap":903991500000,"sharesOutstanding":18430000,"asOf":"2026-09-26T15:09:35.420Z"},"valuation":{"fiscalYear":2025,"per":19.97,"perTtm":16.19,"ttmPeriod":"25Q3~26Q2","pbr":3,"psr":2.6,"evEbitda":13.75,"ev":845636595057,"fcff":29224819130,"fcffYield":0.0346,"roe":0.1615,"revenueGrowth":{"y1":0.0027,"y3":0.0353,"y5":0.1578},"operatingIncomeGrowth":{"y1":0.0015,"y3":0.0129,"y5":0.2666},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.767Z"},"price":{"high52w":66500,"low52w":22900,"fromHigh":-0.2624,"returns":[{"label":"1개월","value":0.0876},{"label":"3개월","value":0.0392},{"label":"6개월","value":0.8133},{"label":"1년","value":1.25},{"label":"3년","value":3.3701},{"label":"5년","value":2.5626}]},"dividends":[{"fiscalYear":2025,"dps":650,"yieldPct":2.41,"payoutPct":25.68},{"fiscalYear":2024,"dps":300,"yieldPct":1.85,"payoutPct":11.81},{"fiscalYear":2023,"dps":500,"yieldPct":1.85,"payoutPct":12.63},{"fiscalYear":2022,"dps":300,"yieldPct":1.46,"payoutPct":5.77},{"fiscalYear":2021,"dps":300,"yieldPct":0.81,"payoutPct":7.01},{"fiscalYear":2020,"dps":150,"yieldPct":0.91,"payoutPct":8.38},{"fiscalYear":2019,"dps":200,"yieldPct":2.03,"payoutPct":9.4},{"fiscalYear":2017,"dps":100,"yieldPct":0.8,"payoutPct":5.9}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":129850197268,"operatingIncome":10405764340,"netIncome":10303467732,"controllingNetIncome":9626222330,"ebitda":12801317376,"fcff":-6067207284,"cfo":2345515807,"capex":8491669956,"totalAssets":105027407551,"totalLiabilities":19219582265,"totalEquity":85807825286,"cash":11785443262,"totalDebt":5280904000},{"fiscalYear":2019,"statement":"연결","revenue":168231753765,"operatingIncome":21908351650,"netIncome":17968415861,"controllingNetIncome":17875704413,"ebitda":25254424084,"fcff":16853938048,"cfo":19307760965,"capex":2594695684,"totalAssets":136751561638,"totalLiabilities":33440861119,"totalEquity":103310700519,"cash":25567079572,"totalDebt":6208909838},{"fiscalYear":2020,"statement":"연결","revenue":166880498008,"operatingIncome":18150174131,"netIncome":15490968607,"controllingNetIncome":15803830847,"ebitda":21664419655,"fcff":17441922808,"cfo":19591165996,"capex":2317740843,"totalAssets":141835535919,"totalLiabilities":28098590994,"totalEquity":113736944925,"cash":35991784780,"totalDebt":5311308938},{"fiscalYear":2021,"statement":"연결","revenue":304487495915,"operatingIncome":46406987615,"netIncome":38970170642,"controllingNetIncome":37746419195,"ebitda":49807243997,"fcff":13192079501,"cfo":25550968576,"capex":12507498658,"totalAssets":206243424515,"totalLiabilities":54879817695,"totalEquity":151363606820,"cash":42435872331,"totalDebt":7202041400},{"fiscalYear":2022,"statement":"연결","revenue":312847806399,"operatingIncome":56941198199,"netIncome":47601992003,"controllingNetIncome":46807994109,"ebitda":60324621408,"fcff":24718845884,"cfo":31483896813,"capex":6964306082,"totalAssets":251831461020,"totalLiabilities":50483188213,"totalEquity":201348272807,"cash":42484792538,"totalDebt":6691068287},{"fiscalYear":2023,"statement":"연결","revenue":279215395450,"operatingIncome":42538138186,"netIncome":36937263561,"controllingNetIncome":35681571148,"ebitda":46219652612,"fcff":26669259265,"cfo":47445747808,"capex":21003798827,"totalAssets":279780462641,"totalLiabilities":46679663926,"totalEquity":233100798715,"cash":48615765870,"totalDebt":9419893248},{"fiscalYear":2024,"statement":"연결","revenue":346227651802,"operatingIncome":59081495358,"netIncome":45862225124,"controllingNetIncome":45371563112,"ebitda":63514963058,"fcff":35249856627,"cfo":54407810220,"capex":19602771278,"totalAssets":334828453070,"totalLiabilities":66534901575,"totalEquity":268293551495,"cash":55108837274,"totalDebt":13512825341},{"fiscalYear":2025,"statement":"연결","revenue":347158632861,"operatingIncome":59172305188,"netIncome":45584238109,"controllingNetIncome":45278323421,"ebitda":61493671076,"fcff":29224819130,"cfo":41591693861,"capex":12906679791,"totalAssets":386310986387,"totalLiabilities":81655482807,"totalEquity":304655503580,"cash":71888920281,"totalDebt":13534015338}],"quarterly":[{"stockCode":"083450","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":80772758423,"operatingIncome":16675761000,"netIncome":13404416052,"prevYearRevenue":91827390604,"prevYearOperatingIncome":19249831354,"prevYearNetIncome":14397839186,"source":"11014","updatedAt":"2026-08-26T22:20:52.009Z"},{"stockCode":"083450","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":92192574182,"operatingIncome":15559702209,"netIncome":12896661774,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:20:52.012Z"},{"stockCode":"083450","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":115885594226,"operatingIncome":20191447798,"netIncome":17353169791,"prevYearRevenue":72341912733,"prevYearOperatingIncome":9895383851,"prevYearNetIncome":7918177172,"source":"11013","updatedAt":"2026-08-26T22:20:51.457Z"},{"stockCode":"083450","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":99243908463,"operatingIncome":15459264221,"netIncome":12190073404,"prevYearRevenue":97438094351,"prevYearOperatingIncome":18109955560,"prevYearNetIncome":11364983111,"source":"11012","updatedAt":"2026-08-26T22:20:51.702Z"}]}