{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/095610","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":"095610","name":"테스","market":"KOSDAQ","sector":"특수 목적용 기계 제조업","lastPrice":148600,"marketCap":2876896000000,"sharesOutstanding":19360000,"asOf":"2026-09-26T15:09:35.438Z"},"valuation":{"fiscalYear":2025,"per":50.54,"perTtm":35.62,"ttmPeriod":"25Q3~26Q2","pbr":7.34,"psr":8.19,"evEbitda":45.35,"ev":2921967822943,"fcff":49534100733,"fcffYield":0.017,"roe":0.1576,"revenueGrowth":{"y1":0.4625,"y3":-0.0064,"y5":0.0738},"operatingIncomeGrowth":{"y1":0.5033,"y3":0.0114,"y5":0.1279},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.321Z"},"price":{"high52w":217500,"low52w":36500,"fromHigh":-0.3168,"returns":[{"label":"1개월","value":0.0178},{"label":"3개월","value":-0.1893},{"label":"6개월","value":1.4401},{"label":"1년","value":2.5381},{"label":"3년","value":6.3564},{"label":"5년","value":4.2232}]},"dividends":[{"fiscalYear":2025,"dps":850,"yieldPct":2.1,"payoutPct":26.4},{"fiscalYear":2024,"dps":600,"yieldPct":3.8,"payoutPct":24.7},{"fiscalYear":2023,"dps":500,"yieldPct":2.4,"payoutPct":560.1},{"fiscalYear":2022,"dps":500,"yieldPct":2.9,"payoutPct":18.8},{"fiscalYear":2021,"dps":560,"yieldPct":1.9,"payoutPct":14},{"fiscalYear":2020,"dps":450,"yieldPct":1.6,"payoutPct":28.3},{"fiscalYear":2019,"dps":300,"yieldPct":1.2,"payoutPct":59},{"fiscalYear":2018,"dps":400,"yieldPct":3.2,"payoutPct":18.1}],"annual":[{"fiscalYear":2015,"statement":"연결","revenue":100346778178,"operatingIncome":9478897595,"netIncome":12457174000,"controllingNetIncome":12553836043,"ebitda":13873186816,"fcff":-8650284246,"cfo":-3026495331,"capex":5737578304,"totalAssets":120616313739,"totalLiabilities":26455121846,"totalEquity":94161191893,"cash":11196652008,"totalDebt":983000000},{"fiscalYear":2016,"statement":"연결","revenue":178907933853,"operatingIncome":36366481330,"netIncome":31255902629,"controllingNetIncome":31309267233,"ebitda":39208475078,"fcff":7276908626,"cfo":22488472838,"capex":15425481325,"totalAssets":184848258552,"totalLiabilities":36683546285,"totalEquity":148164712267,"cash":28313927648,"totalDebt":500000000},{"fiscalYear":2017,"statement":"연결","revenue":275790382366,"operatingIncome":63314557435,"netIncome":54275100210,"controllingNetIncome":54324094595,"ebitda":null,"fcff":null,"cfo":36660872092,"capex":null,"totalAssets":242492886589,"totalLiabilities":52898263002,"totalEquity":189594623587,"cash":7396442107,"totalDebt":500000000},{"fiscalYear":2018,"statement":"연결","revenue":287069351271,"operatingIncome":57817260354,"netIncome":42433037048,"controllingNetIncome":42404989358,"ebitda":66861719434,"fcff":28761700954,"cfo":36003158458,"capex":7443800283,"totalAssets":241823485941,"totalLiabilities":29387224813,"totalEquity":212436261128,"cash":27242151794,"totalDebt":500000000},{"fiscalYear":2019,"statement":"연결","revenue":178374963637,"operatingIncome":11749114917,"netIncome":9749999534,"controllingNetIncome":9751317667,"ebitda":24068173924,"fcff":28758165433,"cfo":34057046472,"capex":5321896560,"totalAssets":247901531213,"totalLiabilities":32982192119,"totalEquity":214919339094,"cash":58650624955,"totalDebt":0},{"fiscalYear":2020,"statement":"연결","revenue":245967498959,"operatingIncome":31679674235,"netIncome":30018544886,"controllingNetIncome":30018544886,"ebitda":38545159549,"fcff":8904233145,"cfo":24772274256,"capex":15954618900,"totalAssets":274869980924,"totalLiabilities":38369231736,"totalEquity":236500749188,"cash":39036024567,"totalDebt":0},{"fiscalYear":2021,"statement":"연결","revenue":375194330803,"operatingIncome":62184554759,"netIncome":73988020802,"controllingNetIncome":73988020802,"ebitda":66780639440,"fcff":62682804994,"cfo":76534760051,"capex":13896916656,"totalAssets":336944738958,"totalLiabilities":41999577651,"totalEquity":294945161307,"cash":63086820110,"totalDebt":null},{"fiscalYear":2022,"statement":"연결","revenue":357991682573,"operatingIncome":55898658621,"netIncome":46766672131,"controllingNetIncome":46766672131,"ebitda":61274906304,"fcff":8882351270,"cfo":15440038685,"capex":6557687415,"totalAssets":336518156052,"totalLiabilities":29847950093,"totalEquity":306670205959,"cash":33677490809,"totalDebt":null},{"fiscalYear":2023,"statement":"연결","revenue":146938072263,"operatingIncome":-5861866998,"netIncome":1565979353,"controllingNetIncome":1565979353,"ebitda":335455320,"fcff":11168124472,"cfo":28623468169,"capex":17455343697,"totalAssets":321829824257,"totalLiabilities":22931149578,"totalEquity":298898674679,"cash":20904046251,"totalDebt":null},{"fiscalYear":2024,"statement":"연결","revenue":240077826420,"operatingIncome":38473734786,"netIncome":42653657309,"controllingNetIncome":42653657309,"ebitda":42913355167,"fcff":-24308179642,"cfo":30510621174,"capex":54885951657,"totalAssets":381186883677,"totalLiabilities":50648891417,"totalEquity":330537992260,"cash":11649701213,"totalDebt":16429603502},{"fiscalYear":2025,"statement":"연결","revenue":351115732341,"operatingIncome":57838170556,"netIncome":56917796576,"controllingNetIncome":56917796576,"ebitda":64428222768,"fcff":49534100733,"cfo":82422859490,"capex":33138641704,"totalAssets":487468886334,"totalLiabilities":95715119836,"totalEquity":391753766498,"cash":12143208427,"totalDebt":57215031370}],"quarterly":[{"stockCode":"095610","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":67568400439,"operatingIncome":8416197598,"netIncome":12100667954,"prevYearRevenue":50792904846,"prevYearOperatingIncome":4063006613,"prevYearNetIncome":2490439206,"source":"11014","updatedAt":"2026-08-26T22:19:44.605Z"},{"stockCode":"095610","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":116986836310,"operatingIncome":12783412667,"netIncome":10058406370,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:19:44.607Z"},{"stockCode":"095610","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":97242682031,"operatingIncome":22201343547,"netIncome":24575509317,"prevYearRevenue":84496221173,"prevYearOperatingIncome":16270467965,"prevYearNetIncome":15861232195,"source":"11013","updatedAt":"2026-08-26T22:19:44.096Z"},{"stockCode":"095610","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":123671263690,"operatingIncome":26026524304,"netIncome":34029991593,"prevYearRevenue":82064274419,"prevYearOperatingIncome":20368092326,"prevYearNetIncome":18897490057,"source":"11012","updatedAt":"2026-08-26T22:19:44.357Z"}]}