{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/094850","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":"094850","name":"참좋은여행","market":"KOSDAQ","sector":"여행사 및 기타 여행보조 서비스업","lastPrice":4320,"marketCap":60480000000,"sharesOutstanding":14000000,"asOf":"2026-09-26T15:09:35.437Z"},"valuation":{"fiscalYear":2025,"per":5.58,"perTtm":5.13,"ttmPeriod":"25Q3~26Q2","pbr":0.61,"psr":0.66,"evEbitda":3.09,"ev":33463218275,"fcff":20959842356,"fcffYield":0.6264,"roe":0.1169,"revenueGrowth":{"y1":0.14,"y3":0.8904,"y5":0.4877},"operatingIncomeGrowth":{"y1":3.9009,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.746Z"},"price":{"high52w":6960,"low52w":3945,"fromHigh":-0.3793,"returns":[{"label":"1개월","value":-0.0182},{"label":"3개월","value":0.0773},{"label":"6개월","value":-0.1692},{"label":"1년","value":-0.3846},{"label":"3년","value":-0.4808},{"label":"5년","value":-0.7283}]},"dividends":[{"fiscalYear":2025,"dps":0,"yieldPct":2.5,"payoutPct":18.7},{"fiscalYear":2019,"dps":170,"yieldPct":2.5,"payoutPct":9.8},{"fiscalYear":2018,"dps":170,"yieldPct":2.2,"payoutPct":22.8},{"fiscalYear":2017,"dps":200,"yieldPct":1.8,"payoutPct":22.2}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":65012578939,"operatingIncome":12852408033,"netIncome":10236081735,"controllingNetIncome":null,"ebitda":13675690795,"fcff":8749436644,"cfo":8741598869,"capex":783689200,"totalAssets":153541308598,"totalLiabilities":70310744135,"totalEquity":83230564463,"cash":12651688090,"totalDebt":27500000000},{"fiscalYear":2019,"statement":"별도","revenue":62056608438,"operatingIncome":7138399491,"netIncome":22889225546,"controllingNetIncome":null,"ebitda":null,"fcff":10878102475,"cfo":10895279721,"capex":584378301,"totalAssets":145642689964,"totalLiabilities":48939321394,"totalEquity":96703368570,"cash":68462185105,"totalDebt":848187459},{"fiscalYear":2020,"statement":"별도","revenue":12643421523,"operatingIncome":-12016247161,"netIncome":-2101241556,"controllingNetIncome":null,"ebitda":-11075182114,"fcff":-32743569521,"cfo":-31486836991,"capex":1271251945,"totalAssets":99297347761,"totalLiabilities":4860211967,"totalEquity":94437135794,"cash":15067433307,"totalDebt":525282489},{"fiscalYear":2021,"statement":"별도","revenue":4859073786,"operatingIncome":-18701389948,"netIncome":-14404158092,"controllingNetIncome":null,"ebitda":-17515689157,"fcff":-16621513108,"cfo":-16267855295,"capex":370000000,"totalAssets":96788501165,"totalLiabilities":6545599112,"totalEquity":90242902053,"cash":5787268321,"totalDebt":466245715},{"fiscalYear":2022,"statement":"별도","revenue":13636811565,"operatingIncome":-15793523418,"netIncome":-12226654385,"controllingNetIncome":null,"ebitda":null,"fcff":-8749791039,"cfo":-5271174558,"capex":3490451301,"totalAssets":110042803327,"totalLiabilities":33036379015,"totalEquity":77006424312,"cash":11037856476,"totalDebt":630854119},{"fiscalYear":2023,"statement":"연결","revenue":68664951965,"operatingIncome":6419133670,"netIncome":7210677391,"controllingNetIncome":6951436448,"ebitda":7008170586,"fcff":16742549727,"cfo":20201002514,"capex":3531888204,"totalAssets":143382883073,"totalLiabilities":58853571328,"totalEquity":84529311745,"cash":8156330805,"totalDebt":656172500},{"fiscalYear":2024,"statement":"별도","revenue":80813361049,"operatingIncome":1996021746,"netIncome":3118589677,"controllingNetIncome":null,"ebitda":4098969768,"fcff":11244188250,"cfo":11761481035,"capex":576611217,"totalAssets":153709749202,"totalLiabilities":67417303798,"totalEquity":86292445404,"cash":35091273330,"totalDebt":704862236},{"fiscalYear":2025,"statement":"별도","revenue":92124871305,"operatingIncome":9782339403,"netIncome":10838435982,"controllingNetIncome":null,"ebitda":10842882482,"fcff":20959842356,"cfo":22246138549,"capex":1345716091,"totalAssets":170921840435,"totalLiabilities":71810392156,"totalEquity":99111448279,"cash":27674319945,"totalDebt":657538220}],"quarterly":[{"stockCode":"094850","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":19926536226,"operatingIncome":5707787094,"netIncome":5643019962,"prevYearRevenue":22604627901,"prevYearOperatingIncome":448733646,"prevYearNetIncome":791712580,"source":"11014","updatedAt":"2026-08-26T22:29:58.815Z"},{"stockCode":"094850","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":28776209798,"operatingIncome":1403920025,"netIncome":1796388468,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:29:58.818Z"},{"stockCode":"094850","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":21057815885,"operatingIncome":1128884868,"netIncome":3060323719,"prevYearRevenue":24176293710,"prevYearOperatingIncome":337414114,"prevYearNetIncome":846772348,"source":"11013","updatedAt":"2026-08-26T22:29:58.302Z"},{"stockCode":"094850","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":17434512154,"operatingIncome":250740201,"netIncome":1290767511,"prevYearRevenue":19245831571,"prevYearOperatingIncome":2333218170,"prevYearNetIncome":2552255204,"source":"11012","updatedAt":"2026-08-26T22:29:58.553Z"}]}