{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/131290","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":"131290","name":"티에스이","market":"KOSDAQ","sector":"측정, 시험, 항해, 제어 및 기타 정밀기기 제조업; 광학기기 제외","lastPrice":281000,"marketCap":3108261549000,"sharesOutstanding":11061429,"asOf":"2026-09-26T15:09:35.464Z"},"valuation":{"fiscalYear":2025,"per":81.3,"perTtm":26.78,"ttmPeriod":"25Q3~26Q2","pbr":7.94,"psr":7.25,"evEbitda":43.13,"ev":3077495276199,"fcff":-886612782,"fcffYield":-0.0003,"roe":0.1042,"revenueGrowth":{"y1":0.2323,"y3":0.0813,"y5":0.0848},"operatingIncomeGrowth":{"y1":0.2324,"y3":-0.046,"y5":0.0286},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.322Z"},"price":{"high52w":306500,"low52w":46100,"fromHigh":-0.0832,"returns":[{"label":"1개월","value":0.1107},{"label":"3개월","value":0.2573},{"label":"6개월","value":1.5476},{"label":"1년","value":4.4457},{"label":"3년","value":5.5808},{"label":"5년","value":2.8866}]},"dividends":[{"fiscalYear":2025,"dps":450,"yieldPct":0.8,"payoutPct":12.4},{"fiscalYear":2024,"dps":400,"yieldPct":1,"payoutPct":10},{"fiscalYear":2022,"dps":500,"yieldPct":1.3,"payoutPct":10.9},{"fiscalYear":2021,"dps":500,"yieldPct":0.7,"payoutPct":11.9},{"fiscalYear":2020,"dps":250,"yieldPct":0.4,"payoutPct":9.8},{"fiscalYear":2019,"dps":200,"yieldPct":1.5,"payoutPct":15.5},{"fiscalYear":2018,"dps":200,"yieldPct":3,"payoutPct":16.1}],"annual":[{"fiscalYear":2015,"statement":"연결","revenue":132224416776,"operatingIncome":516507677,"netIncome":2384223067,"controllingNetIncome":1882711618,"ebitda":11897221076,"fcff":-8258948013,"cfo":3362305851,"capex":12147278787,"totalAssets":193013789831,"totalLiabilities":38207687475,"totalEquity":154806102356,"cash":21839524190,"totalDebt":19664498000},{"fiscalYear":2016,"statement":"연결","revenue":126712202718,"operatingIncome":-12653775088,"netIncome":-13786805333,"controllingNetIncome":-14381978778,"ebitda":2568023564,"fcff":-7676835236,"cfo":11731856813,"capex":19851567840,"totalAssets":189314820518,"totalLiabilities":46480076272,"totalEquity":142834744246,"cash":10536177797,"totalDebt":18477932586},{"fiscalYear":2017,"statement":"연결","revenue":185749435431,"operatingIncome":22818397627,"netIncome":16887315316,"controllingNetIncome":14070541033,"ebitda":36945300402,"fcff":-2888079856,"cfo":25661773350,"capex":29093958745,"totalAssets":206198241191,"totalLiabilities":45895887577,"totalEquity":160302353614,"cash":20329675659,"totalDebt":8913213632},{"fiscalYear":2018,"statement":"연결","revenue":184431173453,"operatingIncome":14834006807,"netIncome":12802451269,"controllingNetIncome":12576493318,"ebitda":30633410262,"fcff":6896027492,"cfo":28060522844,"capex":21633583490,"totalAssets":229525154505,"totalLiabilities":51280010594,"totalEquity":178245143911,"cash":21751913100,"totalDebt":21694500000},{"fiscalYear":2019,"statement":"연결","revenue":191490313556,"operatingIncome":20664362275,"netIncome":15990193671,"controllingNetIncome":16170994452,"ebitda":37614531128,"fcff":-16346782863,"cfo":10239301811,"capex":26657317265,"totalAssets":263601878006,"totalLiabilities":68776931708,"totalEquity":194824946298,"cash":26456967039,"totalDebt":30177500000},{"fiscalYear":2020,"statement":"연결","revenue":285508585365,"operatingIncome":42710293612,"netIncome":29424361342,"controllingNetIncome":27136536867,"ebitda":59413410416,"fcff":17882427507,"cfo":59958185826,"capex":42190904089,"totalAssets":301073425681,"totalLiabilities":76155962090,"totalEquity":224917463591,"cash":33605790931,"totalDebt":32781503348},{"fiscalYear":2021,"statement":"연결","revenue":307663254437,"operatingIncome":54644719033,"netIncome":43235019021,"controllingNetIncome":44721094719,"ebitda":77764436906,"fcff":6216890546,"cfo":46217811423,"capex":40386444861,"totalAssets":371789335816,"totalLiabilities":101610635830,"totalEquity":270178699986,"cash":29499928930,"totalDebt":36509863352},{"fiscalYear":2022,"statement":"연결","revenue":339264169508,"operatingIncome":56626172882,"netIncome":53365190430,"controllingNetIncome":49819409202,"ebitda":78186695842,"fcff":4443673536,"cfo":54820649604,"capex":51096299857,"totalAssets":435835838754,"totalLiabilities":105060114214,"totalEquity":330775724540,"cash":52403111518,"totalDebt":34304635263},{"fiscalYear":2023,"statement":"연결","revenue":249147689845,"operatingIncome":-2380122294,"netIncome":-2095147625,"controllingNetIncome":120909519,"ebitda":25173484278,"fcff":-47677119650,"cfo":2599977797,"capex":51272676733,"totalAssets":443121340995,"totalLiabilities":95297803409,"totalEquity":347823537586,"cash":38626017010,"totalDebt":9399950000},{"fiscalYear":2024,"statement":"연결","revenue":348053207965,"operatingIncome":39898852512,"netIncome":45031658141,"controllingNetIncome":42476339212,"ebitda":65791720857,"fcff":663661124,"cfo":29736113109,"capex":30269270543,"totalAssets":519408350485,"totalLiabilities":119709051858,"totalEquity":399699298627,"cash":45021519161,"totalDebt":null},{"fiscalYear":2025,"statement":"연결","revenue":428900789083,"operatingIncome":49172057097,"netIncome":40043908888,"controllingNetIncome":38229673563,"ebitda":71360441372,"fcff":-886612782,"cfo":48569539234,"capex":50810077977,"totalAssets":608025581215,"totalLiabilities":143461680793,"totalEquity":464563900422,"cash":75817114809,"totalDebt":45050842008}],"quarterly":[{"stockCode":"131290","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":104399326045,"operatingIncome":11481525703,"netIncome":11767759240,"prevYearRevenue":110675924162,"prevYearOperatingIncome":20588438941,"prevYearNetIncome":13505499000,"source":"11014","updatedAt":"2026-08-26T22:19:43.311Z"},{"stockCode":"131290","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":123856058356,"operatingIncome":19770552249,"netIncome":21925298898,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:19:43.314Z"},{"stockCode":"131290","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":150671280313,"operatingIncome":41991772083,"netIncome":40014929161,"prevYearRevenue":83031456232,"prevYearOperatingIncome":3117519357,"prevYearNetIncome":1791733829,"source":"11013","updatedAt":"2026-08-26T22:19:42.792Z"},{"stockCode":"131290","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":188776809074,"operatingIncome":52503164378,"netIncome":42365187628,"prevYearRevenue":117613948450,"prevYearOperatingIncome":14802459788,"prevYearNetIncome":4559116921,"source":"11012","updatedAt":"2026-08-26T22:19:43.031Z"}]}