{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/144510","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":"144510","name":"지씨셀","market":"KOSDAQ","sector":"그외 기타 전문, 과학 및 기술 서비스업","lastPrice":13950,"marketCap":220414798800,"sharesOutstanding":15800344,"asOf":"2026-09-26T15:09:35.470Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":1.18,"psr":1.33,"evEbitda":0.96,"ev":218952998204,"fcff":6391274331,"fcffYield":0.0292,"roe":-0.8471,"revenueGrowth":{"y1":-0.0512,"y3":-0.1117,"y5":0.1411},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.381Z"},"price":{"high52w":27500,"low52w":12710,"fromHigh":-0.4927,"returns":[{"label":"1개월","value":0.0326},{"label":"3개월","value":0.06},{"label":"6개월","value":-0.4519},{"label":"1년","value":-0.2734},{"label":"3년","value":-0.5823},{"label":"5년","value":-0.8548}]},"dividends":[{"fiscalYear":2023,"dps":100,"yieldPct":0.24,"payoutPct":-863.32},{"fiscalYear":2022,"dps":350,"yieldPct":0.71,"payoutPct":21.75},{"fiscalYear":2020,"dps":100,"yieldPct":0.12,"payoutPct":25.37},{"fiscalYear":2019,"dps":25,"yieldPct":0.07,"payoutPct":-11.59},{"fiscalYear":2018,"dps":35,"yieldPct":0.08,"payoutPct":36.86},{"fiscalYear":2017,"dps":50,"yieldPct":0.11,"payoutPct":49.91}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":50619837954,"operatingIncome":435054308,"netIncome":1002079396,"controllingNetIncome":null,"ebitda":731565973,"fcff":-5623338755,"cfo":490923123,"capex":6114261878,"totalAssets":57268066320,"totalLiabilities":9546671777,"totalEquity":47721394543,"cash":23284739608,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":57895110070,"operatingIncome":-3254149086,"netIncome":-2232942699,"controllingNetIncome":-2275940129,"ebitda":-2513729802,"fcff":-5917064601,"cfo":223042399,"capex":6331807888,"totalAssets":68064635506,"totalLiabilities":20201476121,"totalEquity":47863159385,"cash":13592037848,"totalDebt":null},{"fiscalYear":2020,"statement":"연결","revenue":85562367521,"operatingIncome":6432538946,"netIncome":4094622094,"controllingNetIncome":4160081076,"ebitda":8566520468,"fcff":3140585001,"cfo":9094182110,"capex":6140303314,"totalAssets":76362721852,"totalLiabilities":24537393556,"totalEquity":51825328296,"cash":9118587690,"totalDebt":null},{"fiscalYear":2021,"statement":"연결","revenue":168309996622,"operatingIncome":36342975184,"netIncome":30063648149,"controllingNetIncome":31421669616,"ebitda":null,"fcff":10420618044,"cfo":23907829074,"capex":13719791345,"totalAssets":645574517978,"totalLiabilities":129890836515,"totalEquity":515683681463,"cash":18003929144,"totalDebt":null},{"fiscalYear":2022,"statement":"연결","revenue":236120072863,"operatingIncome":44281788453,"netIncome":24168869998,"controllingNetIncome":24990845590,"ebitda":54872101954,"fcff":54222771318,"cfo":66415192900,"capex":13778835236,"totalAssets":676530628648,"totalLiabilities":130783671643,"totalEquity":545746957005,"cash":47374243653,"totalDebt":null},{"fiscalYear":2023,"statement":"연결","revenue":187544189442,"operatingIncome":4076768549,"netIncome":79104926,"controllingNetIncome":-174009632,"ebitda":18019491983,"fcff":-12109975584,"cfo":3670712242,"capex":18397037396,"totalAssets":665173376632,"totalLiabilities":123691620129,"totalEquity":541481756503,"cash":12557663014,"totalDebt":null},{"fiscalYear":2024,"statement":"연결","revenue":174451440266,"operatingIncome":-19998722925,"netIncome":-75737034732,"controllingNetIncome":-73900341085,"ebitda":39173361523,"fcff":9142972336,"cfo":11342214056,"capex":6033953426,"totalAssets":578349164004,"totalLiabilities":115983427707,"totalEquity":462365736297,"cash":5040571186,"totalDebt":null},{"fiscalYear":2025,"statement":"연결","revenue":165523143709,"operatingIncome":-13793530893,"netIncome":-273526855344,"controllingNetIncome":-272858866667,"ebitda":228926816067,"fcff":6391274331,"cfo":9192592369,"capex":6474372973,"totalAssets":303690382971,"totalLiabilities":113308965644,"totalEquity":190381417327,"cash":1461800596,"totalDebt":null}],"quarterly":[{"stockCode":"144510","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":45017043844,"operatingIncome":-397452517,"netIncome":-2420587382,"prevYearRevenue":45349806069,"prevYearOperatingIncome":-2720320016,"prevYearNetIncome":9942850781,"source":"11014","updatedAt":"2026-08-26T22:24:11.348Z"},{"stockCode":"144510","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":38002931016,"operatingIncome":-4326174646,"netIncome":-243675908467,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:24:11.351Z"},{"stockCode":"144510","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":37372780585,"operatingIncome":-5113804100,"netIncome":-2941628785,"prevYearRevenue":39548791513,"prevYearOperatingIncome":-5694913340,"prevYearNetIncome":-17898674921,"source":"11013","updatedAt":"2026-08-26T22:24:10.835Z"},{"stockCode":"144510","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":41603971176,"operatingIncome":-1009284589,"netIncome":2174866165,"prevYearRevenue":42954377336,"prevYearOperatingIncome":-3374990390,"prevYearNetIncome":-9531684574,"source":"11012","updatedAt":"2026-08-26T22:24:11.083Z"}]}