{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/089030","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":"089030","name":"테크윙","market":"KOSDAQ","sector":"특수 목적용 기계 제조업","lastPrice":47600,"marketCap":1763753502000,"sharesOutstanding":37053645,"asOf":"2026-09-26T15:09:35.428Z"},"valuation":{"fiscalYear":2025,"per":187.59,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":8.2,"psr":11.08,"evEbitda":90.86,"ev":2097289366782,"fcff":-39069314321,"fcffYield":-0.0186,"roe":0.0463,"revenueGrowth":{"y1":-0.1422,"y3":-0.159,"y5":-0.0695},"operatingIncomeGrowth":{"y1":-0.3235,"y3":-0.35,"y5":-0.1602},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.554Z"},"price":{"high52w":71100,"low52w":31900,"fromHigh":-0.3305,"returns":[{"label":"1개월","value":-0.0423},{"label":"3개월","value":-0.0811},{"label":"6개월","value":-0.0846},{"label":"1년","value":-0.2},{"label":"3년","value":6.0623},{"label":"5년","value":3.1781}]},"dividends":[{"fiscalYear":2025,"dps":130,"yieldPct":0.3,"payoutPct":49.4},{"fiscalYear":2024,"dps":130,"yieldPct":0.4,"payoutPct":-22.3},{"fiscalYear":2023,"dps":130,"yieldPct":1.2,"payoutPct":-49.9},{"fiscalYear":2022,"dps":130,"yieldPct":2.2,"payoutPct":14.2},{"fiscalYear":2021,"dps":230,"yieldPct":1,"payoutPct":24},{"fiscalYear":2020,"dps":230,"yieldPct":1.1,"payoutPct":13.4},{"fiscalYear":2019,"dps":230,"yieldPct":1.7,"payoutPct":39.6},{"fiscalYear":2018,"dps":230,"yieldPct":2.5,"payoutPct":20.8}],"annual":[{"fiscalYear":2015,"statement":"연결","revenue":136031630056,"operatingIncome":23278455549,"netIncome":16705026708,"controllingNetIncome":16747365402,"ebitda":28793924668,"fcff":-18762545541,"cfo":3490117033,"capex":24151519647,"totalAssets":211567795250,"totalLiabilities":114904460374,"totalEquity":96663334876,"cash":14073595077,"totalDebt":88380738271},{"fiscalYear":2016,"statement":"연결","revenue":141979321639,"operatingIncome":23092630745,"netIncome":14642894293,"controllingNetIncome":14776806730,"ebitda":null,"fcff":-23980607588,"cfo":6865344642,"capex":32795866265,"totalAssets":267644513222,"totalLiabilities":160230211578,"totalEquity":107414301644,"cash":6523497906,"totalDebt":130804491210},{"fiscalYear":2017,"statement":"연결","revenue":222772282250,"operatingIncome":41515988469,"netIncome":39386784981,"controllingNetIncome":38002341450,"ebitda":63320579491,"fcff":-5630109928,"cfo":26155614652,"capex":34861656879,"totalAssets":342380078258,"totalLiabilities":189753640311,"totalEquity":152626437947,"cash":11351261793,"totalDebt":131070180255},{"fiscalYear":2018,"statement":"연결","revenue":193710297233,"operatingIncome":25092949263,"netIncome":18560595798,"controllingNetIncome":20071843666,"ebitda":null,"fcff":12485673875,"cfo":39549127265,"capex":30318486563,"totalAssets":335916619194,"totalLiabilities":172249817892,"totalEquity":163666801302,"cash":11317594412,"totalDebt":118652343742},{"fiscalYear":2019,"statement":"연결","revenue":186865005850,"operatingIncome":24400095096,"netIncome":11319610244,"controllingNetIncome":10854409193,"ebitda":null,"fcff":18619749612,"cfo":20527116854,"capex":5852412047,"totalAssets":379323829691,"totalLiabilities":190755479830,"totalEquity":188568349861,"cash":15285925213,"totalDebt":137839728363},{"fiscalYear":2020,"statement":"연결","revenue":228153323968,"operatingIncome":37910274782,"netIncome":32928361791,"controllingNetIncome":32055643645,"ebitda":46147288166,"fcff":4772574011,"cfo":25099582656,"capex":23341622866,"totalAssets":416008701621,"totalLiabilities":199693815899,"totalEquity":216314885722,"cash":29730891062,"totalDebt":155068400488},{"fiscalYear":2021,"statement":"연결","revenue":255915216713,"operatingIncome":36219406193,"netIncome":17110463460,"controllingNetIncome":17992993747,"ebitda":53690451690,"fcff":-54347695171,"cfo":2406698360,"capex":59763642190,"totalAssets":508771975735,"totalLiabilities":278333001237,"totalEquity":230438974498,"cash":20266401961,"totalDebt":215601067466},{"fiscalYear":2022,"statement":"연결","revenue":267491091324,"operatingIncome":57672910686,"netIncome":33237861105,"controllingNetIncome":32633844043,"ebitda":71306733190,"fcff":58289832332,"cfo":68170988306,"capex":14157910055,"totalAssets":488252355491,"totalLiabilities":242694770306,"totalEquity":245557585185,"cash":23330438006,"totalDebt":196583337085},{"fiscalYear":2023,"statement":"연결","revenue":133604260260,"operatingIncome":3160487054,"netIncome":-11097331447,"controllingNetIncome":-9309638657,"ebitda":25337569546,"fcff":-27042750836,"cfo":20371517264,"capex":53156721996,"totalAssets":485887420673,"totalLiabilities":270300485244,"totalEquity":215586935429,"cash":13614104103,"totalDebt":120469080587},{"fiscalYear":2024,"statement":"연결","revenue":185507171034,"operatingIncome":23411077264,"netIncome":-21970453220,"controllingNetIncome":-20881376652,"ebitda":123528326789,"fcff":-12679181242,"cfo":32722277624,"capex":54009419996,"totalAssets":506220625653,"totalLiabilities":317917190961,"totalEquity":188303434692,"cash":25482851154,"totalDebt":202809522},{"fiscalYear":2025,"statement":"연결","revenue":159128398402,"operatingIncome":15837572847,"netIncome":8996126448,"controllingNetIncome":9402064061,"ebitda":23082227337,"fcff":-39069314321,"cfo":-16089053787,"capex":30859754604,"totalAssets":633699354109,"totalLiabilities":421579670529,"totalEquity":212119683580,"cash":42167522083,"totalDebt":375703386865}],"quarterly":[{"stockCode":"089030","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":41765843683,"operatingIncome":7111094930,"netIncome":-6686894309,"prevYearRevenue":46721566923,"prevYearOperatingIncome":6176778970,"prevYearNetIncome":14105108655,"source":"11014","updatedAt":"2026-08-26T22:20:05.930Z"},{"stockCode":"089030","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":33881687210,"operatingIncome":582019301,"netIncome":-4452453709,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:20:05.938Z"},{"stockCode":"089030","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":52399688379,"operatingIncome":9702115572,"netIncome":-6098167977,"prevYearRevenue":34587214904,"prevYearOperatingIncome":1783376942,"prevYearNetIncome":-1587355915,"source":"11013","updatedAt":"2026-08-26T22:20:05.332Z"},{"stockCode":"089030","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":56776728491,"operatingIncome":12507979529,"netIncome":5080287548,"prevYearRevenue":48893652605,"prevYearOperatingIncome":6361081674,"prevYearNetIncome":21722830381,"source":"11012","updatedAt":"2026-08-26T22:20:05.569Z"}]}