{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/194370","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":"194370","name":"제이에스코퍼레이션","market":"KOSPI","sector":"가죽, 가방 및 유사제품 제조업","lastPrice":13150,"marketCap":381570367700,"sharesOutstanding":29016758,"asOf":"2026-09-26T15:09:35.484Z"},"valuation":{"fiscalYear":2025,"per":4.98,"perTtm":4.28,"ttmPeriod":"25Q3~26Q2","pbr":0.72,"psr":0.3,"evEbitda":4.48,"ev":708330375276,"fcff":144224044876,"fcffYield":0.2036,"roe":0.1529,"revenueGrowth":{"y1":0.1528,"y3":0.0973,"y5":0.2618},"operatingIncomeGrowth":{"y1":0.1588,"y3":0.1992,"y5":0.7763},"isFinancial":false,"updatedAt":"2026-09-26T15:10:40.979Z"},"price":{"high52w":15370,"low52w":9520,"fromHigh":-0.1444,"returns":[{"label":"1개월","value":-0.0165},{"label":"3개월","value":0.1637},{"label":"6개월","value":0.1239},{"label":"1년","value":0.2792},{"label":"3년","value":1.3814},{"label":"5년","value":0.3205}]},"dividends":[{"fiscalYear":2025,"dps":600,"yieldPct":4.31,"payoutPct":22.71},{"fiscalYear":2024,"dps":1000,"yieldPct":6.87,"payoutPct":12.23},{"fiscalYear":2023,"dps":900,"yieldPct":5.1,"payoutPct":10.45},{"fiscalYear":2022,"dps":850,"yieldPct":6.05,"payoutPct":16.63},{"fiscalYear":2021,"dps":600,"yieldPct":2.94,"payoutPct":15.63},{"fiscalYear":2020,"dps":450,"yieldPct":6.05,"payoutPct":240.8},{"fiscalYear":2019,"dps":500,"yieldPct":4.02,"payoutPct":77.4},{"fiscalYear":2018,"dps":450,"yieldPct":4.19,"payoutPct":97.88}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":205633846179,"operatingIncome":4477122436,"netIncome":5862115946,"controllingNetIncome":5856217057,"ebitda":8239099609,"fcff":-667481412,"cfo":6596817129,"capex":7385265525,"totalAssets":189468046110,"totalLiabilities":34212881890,"totalEquity":155255164220,"cash":11844497183,"totalDebt":7107904931},{"fiscalYear":2019,"statement":"연결","revenue":253067075474,"operatingIncome":11098652843,"netIncome":8222160651,"controllingNetIncome":8207952322,"ebitda":null,"fcff":5443488840,"cfo":20674833504,"capex":15467474101,"totalAssets":201631124249,"totalLiabilities":44720466037,"totalEquity":156910658212,"cash":29855137817,"totalDebt":7976025000},{"fiscalYear":2020,"statement":"연결","revenue":402818974793,"operatingIncome":7945475240,"netIncome":2319864840,"controllingNetIncome":2362671985,"ebitda":null,"fcff":-10582969769,"cfo":-5647876244,"capex":6991551888,"totalAssets":504395888494,"totalLiabilities":353700900808,"totalEquity":150694987686,"cash":34733830633,"totalDebt":208788927030},{"fiscalYear":2021,"statement":"연결","revenue":987023677957,"operatingIncome":60970128693,"netIncome":48293833743,"controllingNetIncome":48263787307,"ebitda":70407083105,"fcff":17549079387,"cfo":26217938139,"capex":12135157111,"totalAssets":552280907650,"totalLiabilities":350394617961,"totalEquity":201886289689,"cash":32313355600,"totalDebt":184465448274},{"fiscalYear":2022,"statement":"연결","revenue":975066240993,"operatingIncome":81475323113,"netIncome":64584601970,"controllingNetIncome":64596048231,"ebitda":121442803214,"fcff":49273242499,"cfo":123851570486,"capex":77852978813,"totalAssets":533768141172,"totalLiabilities":278290251740,"totalEquity":255477889432,"cash":51782076781,"totalDebt":141067495156},{"fiscalYear":2023,"statement":"연결","revenue":862765475437,"operatingIncome":84041956668,"netIncome":44326155084,"controllingNetIncome":44289724249,"ebitda":98493194095,"fcff":84648868769,"cfo":95757925589,"capex":21062525430,"totalAssets":762883957812,"totalLiabilities":470072216553,"totalEquity":292811741259,"cash":113906493824,"totalDebt":174826343193},{"fiscalYear":2024,"statement":"연결","revenue":1117499247162,"operatingIncome":121255985576,"netIncome":102198915853,"controllingNetIncome":97426046421,"ebitda":null,"fcff":36562748805,"cfo":36065850650,"capex":26246585500,"totalAssets":1830513946593,"totalLiabilities":1323106741993,"totalEquity":507407204600,"cash":85031447675,"totalDebt":854576536236},{"fiscalYear":2025,"statement":"연결","revenue":1288232609221,"operatingIncome":140512479061,"netIncome":85754295315,"controllingNetIncome":76550011959,"ebitda":158183163342,"fcff":144224044876,"cfo":127908052455,"capex":11043362234,"totalAssets":1808974753696,"totalLiabilities":1281481146132,"totalEquity":527493607564,"cash":133611655137,"totalDebt":460371662713}],"quarterly":[{"stockCode":"194370","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":356815411798,"operatingIncome":41105959062,"netIncome":25851185759,"prevYearRevenue":361625897838,"prevYearOperatingIncome":43391355288,"prevYearNetIncome":16775000606,"source":"11014","updatedAt":"2026-08-26T22:22:21.658Z"},{"stockCode":"194370","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":320393897846,"operatingIncome":42945176496,"netIncome":22805204718,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:22:21.660Z"},{"stockCode":"194370","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":308035703437,"operatingIncome":30797471829,"netIncome":12177378300,"prevYearRevenue":293693988193,"prevYearOperatingIncome":28343011078,"prevYearNetIncome":14204446772,"source":"11013","updatedAt":"2026-08-26T22:22:21.126Z"},{"stockCode":"194370","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":453516257267,"operatingIncome":56475627044,"netIncome":28353430819,"prevYearRevenue":317329311384,"prevYearOperatingIncome":28118332425,"prevYearNetIncome":22893458066,"source":"11012","updatedAt":"2026-08-26T22:22:21.383Z"}]}