{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/089590","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":"089590","name":"제주항공","market":"KOSPI","sector":"항공 여객 운송업","lastPrice":4585,"marketCap":369738916225,"sharesOutstanding":80640985,"asOf":"2026-09-26T15:09:35.429Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":1.34,"psr":0.23,"evEbitda":null,"ev":586521500903,"fcff":-233914094315,"fcffYield":-0.3988,"roe":-0.3885,"revenueGrowth":{"y1":-0.1838,"y3":0.3102,"y5":0.3318},"operatingIncomeGrowth":{"y1":-2.3973,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:40.965Z"},"price":{"high52w":6580,"low52w":4015,"fromHigh":-0.3032,"returns":[{"label":"1개월","value":0.035},{"label":"3개월","value":0.0099},{"label":"6개월","value":-0.1114},{"label":"1년","value":-0.2802},{"label":"3년","value":-0.5884},{"label":"5년","value":-0.8024}]},"dividends":[{"fiscalYear":2018,"dps":650,"yieldPct":1.9,"payoutPct":24.1},{"fiscalYear":2017,"dps":600,"yieldPct":1.7,"payoutPct":20.2}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":1259395676060,"operatingIncome":101202718455,"netIncome":70878373346,"controllingNetIncome":65148545380,"ebitda":null,"fcff":-37889663850,"cfo":121465167821,"capex":160052348208,"totalAssets":1031605312223,"totalLiabilities":649194616516,"totalEquity":382410695707,"cash":222745096870,"totalDebt":74629680937},{"fiscalYear":2019,"statement":"연결","revenue":1383976261743,"operatingIncome":-32889587459,"netIncome":-33117598306,"controllingNetIncome":-33117598306,"ebitda":56112014358,"fcff":56815640056,"cfo":83897396504,"capex":47327549769,"totalAssets":1467507641351,"totalLiabilities":1142388633460,"totalEquity":325119007891,"cash":29619658657,"totalDebt":440157531643},{"fiscalYear":2020,"statement":"연결","revenue":377045660697,"operatingIncome":-335816214073,"netIncome":-306475796406,"controllingNetIncome":-306475796406,"ebitda":-287251170450,"fcff":-300756904157,"cfo":-285529204777,"capex":18722452784,"totalAssets":1168566447146,"totalLiabilities":951754573686,"totalEquity":216811873460,"cash":100917587857,"totalDebt":514432817987},{"fiscalYear":2021,"statement":"연결","revenue":273079199084,"operatingIncome":-317159495233,"netIncome":-272277860116,"controllingNetIncome":-272277860116,"ebitda":-291048653736,"fcff":-102673916816,"cfo":-83736410712,"capex":25803442617,"totalAssets":1266756061417,"totalLiabilities":1082667273848,"totalEquity":184088787569,"cash":294273276430,"totalDebt":579695609642},{"fiscalYear":2022,"statement":"연결","revenue":702503275808,"operatingIncome":-177502073624,"netIncome":-173864411630,"controllingNetIncome":-173864411630,"ebitda":-138518979682,"fcff":-62268795598,"cfo":138265645984,"capex":210061004779,"totalAssets":1663644038577,"totalLiabilities":1357023834316,"totalEquity":306620204261,"cash":200297597467,"totalDebt":559853708927},{"fiscalYear":2023,"statement":"연결","revenue":1724008542239,"operatingIncome":169792117648,"netIncome":134328659855,"controllingNetIncome":134328659855,"ebitda":183072501229,"fcff":167333379543,"cfo":388249756832,"capex":247336752676,"totalAssets":1980894333656,"totalLiabilities":1669691471708,"totalEquity":311202861948,"cash":211816444863,"totalDebt":361835271429},{"fiscalYear":2024,"statement":"연결","revenue":1935791972257,"operatingIncome":79912336894,"netIncome":21739706476,"controllingNetIncome":21739706476,"ebitda":120479640054,"fcff":67122760358,"cfo":163292357129,"capex":120969913436,"totalAssets":1998506193261,"totalLiabilities":1674433062788,"totalEquity":324073130473,"cash":189846572375,"totalDebt":265050000000},{"fiscalYear":2025,"statement":"연결","revenue":1579940872409,"operatingIncome":-111660044639,"netIncome":-116400560741,"controllingNetIncome":-116400560741,"ebitda":-74960183495,"fcff":-233914094315,"cfo":6101192256,"capex":272382918892,"totalAssets":2350990417659,"totalLiabilities":2075837540362,"totalEquity":275152877297,"cash":208473247615,"totalDebt":425255832293}],"quarterly":[{"stockCode":"089590","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":388258140426,"operatingIncome":-55027406744,"netIncome":-60225226630,"prevYearRevenue":480474063012,"prevYearOperatingIncome":46540499687,"prevYearNetIncome":50574616766,"source":"11014","updatedAt":"2026-08-26T22:22:30.566Z"},{"stockCode":"089590","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":474605504046,"operatingIncome":17811491519,"netIncome":-13577053872,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:22:30.569Z"},{"stockCode":"089590","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":516161674119,"operatingIncome":68996178904,"netIncome":16684155505,"prevYearRevenue":384683880277,"prevYearOperatingIncome":-32569861773,"prevYearNetIncome":-32739680824,"source":"11013","updatedAt":"2026-08-26T22:22:30.044Z"},{"stockCode":"089590","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":461809076652,"operatingIncome":-44963476492,"netIncome":-43455647422,"prevYearRevenue":332393347660,"prevYearOperatingIncome":-41874267641,"prevYearNetIncome":-9858599415,"source":"11012","updatedAt":"2026-08-26T22:22:30.283Z"}]}