{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/124560","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":"124560","name":"태웅로직스","market":"KOSDAQ","sector":"기타 운송관련 서비스업","lastPrice":1980,"marketCap":76667205780,"sharesOutstanding":38720811,"asOf":"2026-09-26T15:09:35.460Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.3,"psr":0.07,"evEbitda":27.96,"ev":185619622448,"fcff":-17555478835,"fcffYield":-0.0946,"roe":-0.0213,"revenueGrowth":{"y1":0.0704,"y3":-0.056,"y5":0.2677},"operatingIncomeGrowth":{"y1":-0.9449,"y3":-0.7318,"y5":-0.3125},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.072Z"},"price":{"high52w":3110,"low52w":1690,"fromHigh":-0.3633,"returns":[{"label":"1개월","value":-0.01},{"label":"3개월","value":0.1155},{"label":"6개월","value":-0.3231},{"label":"1년","value":-0.3411},{"label":"3년","value":-0.4027},{"label":"5년","value":-0.4597}]},"dividends":[{"fiscalYear":2025,"dps":130,"yieldPct":4.57,"payoutPct":null},{"fiscalYear":2024,"dps":100,"yieldPct":3.42,"payoutPct":14.07},{"fiscalYear":2023,"dps":70,"yieldPct":1.94,"payoutPct":11.03},{"fiscalYear":2022,"dps":150,"yieldPct":3.17,"payoutPct":5.97},{"fiscalYear":2021,"dps":100,"yieldPct":1.15,"payoutPct":2.95},{"fiscalYear":2020,"dps":50,"yieldPct":1,"payoutPct":11.97},{"fiscalYear":2019,"dps":50,"yieldPct":0.96,"payoutPct":8.81},{"fiscalYear":2018,"dps":212,"yieldPct":null,"payoutPct":20.11}],"annual":[{"fiscalYear":2019,"statement":"연결","revenue":286073126437,"operatingIncome":14980613396,"netIncome":9561671017,"controllingNetIncome":9593753461,"ebitda":15951486413,"fcff":5209129533,"cfo":9270743120,"capex":4375755694,"totalAssets":87503872987,"totalLiabilities":46233977437,"totalEquity":41269895550,"cash":13475591277,"totalDebt":4146155964},{"fiscalYear":2020,"statement":"연결","revenue":341289550986,"operatingIncome":14653355866,"netIncome":7936558351,"controllingNetIncome":7849467420,"ebitda":null,"fcff":-5980547053,"cfo":5211739941,"capex":11520315881,"totalAssets":122625756653,"totalLiabilities":63446689632,"totalEquity":59179067021,"cash":11006384571,"totalDebt":12199505756},{"fiscalYear":2021,"statement":"연결","revenue":939002259674,"operatingIncome":79291619959,"netIncome":63853203335,"controllingNetIncome":63675699270,"ebitda":null,"fcff":-32906721695,"cfo":-7030911860,"capex":26640569808,"totalAssets":329433017852,"totalLiabilities":207698975228,"totalEquity":121734042624,"cash":30580684374,"totalDebt":67706351545},{"fiscalYear":2022,"statement":"연결","revenue":1328207332062,"operatingIncome":116585477290,"netIncome":93716326166,"controllingNetIncome":93436337453,"ebitda":null,"fcff":85733161790,"cfo":131676808440,"capex":47802950196,"totalAssets":375349648520,"totalLiabilities":165878868673,"totalEquity":209470779847,"cash":101804232888,"totalDebt":75096098985},{"fiscalYear":2023,"statement":"연결","revenue":770338854461,"operatingIncome":36036019361,"netIncome":27124922143,"controllingNetIncome":26952238168,"ebitda":37429020121,"fcff":-36932515839,"cfo":-2712963568,"capex":36668536328,"totalAssets":415249549467,"totalLiabilities":190732952585,"totalEquity":224516596882,"cash":37676304209,"totalDebt":76599222160},{"fiscalYear":2024,"statement":"연결","revenue":1043843729660,"operatingIncome":40823079725,"netIncome":31380018892,"controllingNetIncome":30180681304,"ebitda":null,"fcff":2508404175,"cfo":31891122130,"capex":32626963073,"totalAssets":535202545885,"totalLiabilities":280791177854,"totalEquity":254411368031,"cash":57142537908,"totalDebt":110733752546},{"fiscalYear":2025,"statement":"연결","revenue":1117280899434,"operatingIncome":2249987075,"netIncome":-5038817772,"controllingNetIncome":-5381780496,"ebitda":6638453053,"fcff":-17555478835,"cfo":30264509935,"capex":52375357615,"totalAssets":562194195317,"totalLiabilities":306987513537,"totalEquity":255206681780,"cash":43343870429,"totalDebt":152296287097}],"quarterly":[{"stockCode":"124560","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":268875791410,"operatingIncome":-8912780942,"netIncome":-6365779388,"prevYearRevenue":310084281018,"prevYearOperatingIncome":19952060261,"prevYearNetIncome":11633087881,"source":"11014","updatedAt":"2026-08-26T22:28:36.227Z"},{"stockCode":"124560","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":289874297075,"operatingIncome":-3265434095,"netIncome":-72443822,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:28:36.231Z"},{"stockCode":"124560","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":276634642692,"operatingIncome":546039828,"netIncome":1221119336,"prevYearRevenue":272657584631,"prevYearOperatingIncome":8131500652,"prevYearNetIncome":2774727139,"source":"11013","updatedAt":"2026-08-26T22:28:35.712Z"},{"stockCode":"124560","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":355643914000,"operatingIncome":5902575519,"netIncome":2299783919,"prevYearRevenue":285873226318,"prevYearOperatingIncome":6296701460,"prevYearNetIncome":-1375321701,"source":"11012","updatedAt":"2026-08-26T22:28:35.989Z"}]}