{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/084730","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":"084730","name":"팅크웨어","market":"KOSDAQ","sector":"통신 및 방송 장비 제조업","lastPrice":6850,"marketCap":76099554400,"sharesOutstanding":11109424,"asOf":"2026-09-26T15:09:35.423Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.4,"psr":0.14,"evEbitda":6.23,"ev":126200484555,"fcff":-46375515888,"fcffYield":-0.3675,"roe":-0.1275,"revenueGrowth":{"y1":0.097,"y3":0.168,"y5":0.2212},"operatingIncomeGrowth":{"y1":-0.3896,"y3":0.5271,"y5":0.0493},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.216Z"},"price":{"high52w":10270,"low52w":5830,"fromHigh":-0.333,"returns":[{"label":"1개월","value":0.0301},{"label":"3개월","value":0.175},{"label":"6개월","value":-0.1988},{"label":"1년","value":-0.2269},{"label":"3년","value":-0.5356},{"label":"5년","value":-0.591}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":194443885001,"operatingIncome":7722988418,"netIncome":1918366857,"controllingNetIncome":2452850868,"ebitda":15771619449,"fcff":6831285432,"cfo":9053492484,"capex":2695315759,"totalAssets":198626630539,"totalLiabilities":53237730642,"totalEquity":145388899897,"cash":29747007130,"totalDebt":26992270847},{"fiscalYear":2019,"statement":"연결","revenue":182220909753,"operatingIncome":7827475923,"netIncome":4050708250,"controllingNetIncome":4054481088,"ebitda":17663037283,"fcff":15652816007,"cfo":20441890458,"capex":5554456207,"totalAssets":208700707962,"totalLiabilities":59525226184,"totalEquity":149175481778,"cash":35087052517,"totalDebt":29277773093},{"fiscalYear":2020,"statement":"연결","revenue":197566474255,"operatingIncome":12491643268,"netIncome":8599095389,"controllingNetIncome":8495617255,"ebitda":22067106870,"fcff":10631952577,"cfo":15673414777,"capex":5809515000,"totalAssets":225380212109,"totalLiabilities":67690811074,"totalEquity":157689401035,"cash":44899930584,"totalDebt":33583838781},{"fiscalYear":2021,"statement":"연결","revenue":225386525806,"operatingIncome":12482115142,"netIncome":7113246532,"controllingNetIncome":6516992369,"ebitda":22205223460,"fcff":-30179429701,"cfo":-20276433191,"capex":10534774055,"totalAssets":285578606610,"totalLiabilities":120687881632,"totalEquity":164890724978,"cash":41776397031,"totalDebt":32983777442},{"fiscalYear":2022,"statement":"연결","revenue":336709080088,"operatingIncome":4462159936,"netIncome":4514397728,"controllingNetIncome":3351576485,"ebitda":14439028925,"fcff":-35744506939,"cfo":-9775091629,"capex":28029228589,"totalAssets":348000783668,"totalLiabilities":163431290871,"totalEquity":184569492797,"cash":68406649834,"totalDebt":95391703167},{"fiscalYear":2023,"statement":"연결","revenue":420618988206,"operatingIncome":35436036530,"netIncome":24578921470,"controllingNetIncome":15591472840,"ebitda":43872466865,"fcff":54943006051,"cfo":58079797718,"capex":6413969833,"totalAssets":396336070889,"totalLiabilities":187045799307,"totalEquity":209290271582,"cash":113569514603,"totalDebt":91927324207},{"fiscalYear":2024,"statement":"연결","revenue":489135004656,"operatingIncome":26035361129,"netIncome":19004215473,"controllingNetIncome":10927098844,"ebitda":33797743520,"fcff":16736582521,"cfo":20950484478,"capex":7378159628,"totalAssets":412818360442,"totalLiabilities":182890363709,"totalEquity":229927996733,"cash":90576416915,"totalDebt":92424661800},{"fiscalYear":2025,"statement":"연결","revenue":536585727369,"operatingIncome":15891936463,"netIncome":-21245311030,"controllingNetIncome":-25441597121,"ebitda":20264412054,"fcff":-46375515888,"cfo":-40547643659,"capex":8943547093,"totalAssets":369868460903,"totalLiabilities":152603082016,"totalEquity":217265378887,"cash":40620783637,"totalDebt":90721713792}],"quarterly":[{"stockCode":"084730","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":131967890758,"operatingIncome":3508678816,"netIncome":1772746870,"prevYearRevenue":131583925648,"prevYearOperatingIncome":8607554096,"prevYearNetIncome":3748893018,"source":"11014","updatedAt":"2026-08-26T22:28:57.507Z"},{"stockCode":"084730","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":123684131075,"operatingIncome":2871689182,"netIncome":-24512095783,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:28:57.511Z"},{"stockCode":"084730","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":119665154054,"operatingIncome":-4567439190,"netIncome":-4016003333,"prevYearRevenue":142663131940,"prevYearOperatingIncome":561471810,"prevYearNetIncome":-1336417006,"source":"11013","updatedAt":"2026-08-26T22:28:56.981Z"},{"stockCode":"084730","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":133793639144,"operatingIncome":-3550866919,"netIncome":-657021521,"prevYearRevenue":138279846326,"prevYearOperatingIncome":8888437581,"prevYearNetIncome":2830454889,"source":"11012","updatedAt":"2026-08-26T22:28:57.254Z"}]}