{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/090470","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":"090470","name":"제이스로보틱스","market":"KOSDAQ","sector":"특수 목적용 기계 제조업","lastPrice":4250,"marketCap":74275524500,"sharesOutstanding":17476594,"asOf":"2026-09-26T15:09:35.431Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.55,"psr":2.42,"evEbitda":null,"ev":66393060227,"fcff":-6915581631,"fcffYield":-0.1042,"roe":-0.1655,"revenueGrowth":{"y1":-0.5182,"y3":-0.4028,"y5":-0.2316},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.734Z"},"price":{"high52w":9950,"low52w":3035,"fromHigh":-0.5729,"returns":[{"label":"1개월","value":0.0047},{"label":"3개월","value":-0.0395},{"label":"6개월","value":-0.5464},{"label":"1년","value":0.2611},{"label":"3년","value":-0.5614},{"label":"5년","value":-0.3805}]},"dividends":[{"fiscalYear":2025,"dps":50,"yieldPct":1.07,"payoutPct":-3.4},{"fiscalYear":2024,"dps":50,"yieldPct":1.01,"payoutPct":-14.1},{"fiscalYear":2023,"dps":50,"yieldPct":0.54,"payoutPct":-57.1},{"fiscalYear":2022,"dps":200,"yieldPct":2.5,"payoutPct":10.4},{"fiscalYear":2021,"dps":50,"yieldPct":0.8,"payoutPct":11.8},{"fiscalYear":2020,"dps":50,"yieldPct":0.6,"payoutPct":-5.1},{"fiscalYear":2019,"dps":50,"yieldPct":0.4,"payoutPct":46.2},{"fiscalYear":2018,"dps":100,"yieldPct":1.8,"payoutPct":17.9}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":126230076718,"operatingIncome":6258629319,"netIncome":8017218337,"controllingNetIncome":8056339896,"ebitda":6409905702,"fcff":-44193455430,"cfo":-37127732429,"capex":7068302580,"totalAssets":143329236987,"totalLiabilities":13354036739,"totalEquity":129975200248,"cash":7888237455,"totalDebt":0},{"fiscalYear":2019,"statement":"연결","revenue":126892959898,"operatingIncome":398928020,"netIncome":1054683478,"controllingNetIncome":1565898738,"ebitda":805965522,"fcff":-10805947016,"cfo":-8335193224,"capex":2615891085,"totalAssets":152785428776,"totalLiabilities":23216215858,"totalEquity":129569212918,"cash":9256898616,"totalDebt":14000000000},{"fiscalYear":2020,"statement":"연결","revenue":114448675591,"operatingIncome":-10267852590,"netIncome":-14573706709,"controllingNetIncome":-14211614338,"ebitda":4407607781,"fcff":827761377,"cfo":8684107726,"capex":8072793992,"totalAssets":146674142384,"totalLiabilities":32114670242,"totalEquity":114559472142,"cash":15051894325,"totalDebt":20631627950},{"fiscalYear":2021,"statement":"연결","revenue":81838114605,"operatingIncome":-1484326586,"netIncome":5350889136,"controllingNetIncome":6116663016,"ebitda":null,"fcff":-1889560144,"cfo":7419001688,"capex":9515898453,"totalAssets":160531308666,"totalLiabilities":38449001485,"totalEquity":122082307181,"cash":36170424734,"totalDebt":22790032824},{"fiscalYear":2022,"statement":"연결","revenue":143939697377,"operatingIncome":37493691695,"netIncome":27797689960,"controllingNetIncome":27546982966,"ebitda":null,"fcff":22813294380,"cfo":28699637887,"capex":5986678154,"totalAssets":190313507626,"totalLiabilities":40239650093,"totalEquity":150073857533,"cash":20728877787,"totalDebt":15202273929},{"fiscalYear":2023,"statement":"연결","revenue":72087353783,"operatingIncome":-371089927,"netIncome":-1518248345,"controllingNetIncome":-1289676236,"ebitda":2251625480,"fcff":-6714840983,"cfo":2668223870,"capex":9459073486,"totalAssets":180258657095,"totalLiabilities":12735796735,"totalEquity":167522860360,"cash":15577076612,"totalDebt":202200000},{"fiscalYear":2024,"statement":"연결","revenue":63632960537,"operatingIncome":-5783174958,"netIncome":-6173529415,"controllingNetIncome":-5858155550,"ebitda":-1941502438,"fcff":-16305422911,"cfo":-13296051180,"capex":3035551156,"totalAssets":185504546530,"totalLiabilities":22472988993,"totalEquity":163031557537,"cash":6376950773,"totalDebt":0},{"fiscalYear":2025,"statement":"연결","revenue":30661005588,"operatingIncome":-23665752868,"netIncome":-25386888362,"controllingNetIncome":-24767548392,"ebitda":-20389996356,"fcff":-6915581631,"cfo":-4459173893,"capex":3095183574,"totalAssets":177177604418,"totalLiabilities":42025305252,"totalEquity":135152299166,"cash":7941864273,"totalDebt":59400000}],"quarterly":[{"stockCode":"090470","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":3825472516,"operatingIncome":-6253563382,"netIncome":-5387392157,"prevYearRevenue":13388521808,"prevYearOperatingIncome":-2579872501,"prevYearNetIncome":-2507239960,"source":"11014","updatedAt":"2026-08-26T22:28:50.395Z"},{"stockCode":"090470","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":19761882083,"operatingIncome":-5618934884,"netIncome":-5564979825,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:28:50.401Z"},{"stockCode":"090470","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":6417797678,"operatingIncome":-6928298745,"netIncome":-6386650864,"prevYearRevenue":2657114157,"prevYearOperatingIncome":-5620271577,"prevYearNetIncome":-5063850542,"source":"11013","updatedAt":"2026-08-26T22:28:49.866Z"},{"stockCode":"090470","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":4040519898,"operatingIncome":-4162588294,"netIncome":-6862289739,"prevYearRevenue":4416536832,"prevYearOperatingIncome":-6172983025,"prevYearNetIncome":-9370665838,"source":"11012","updatedAt":"2026-08-26T22:28:50.139Z"}]}