{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/204020","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":"204020","name":"그리티","market":"KOSDAQ","sector":"봉제의복 제조업","lastPrice":1766,"marketCap":34350169312,"sharesOutstanding":19450832,"asOf":"2026-09-26T15:09:35.488Z"},"valuation":{"fiscalYear":2025,"per":7.32,"perTtm":7.52,"ttmPeriod":"25Q3~26Q2","pbr":0.41,"psr":0.17,"evEbitda":8.13,"ev":66866888438,"fcff":-35157479119,"fcffYield":-0.5258,"roe":0.0567,"revenueGrowth":{"y1":0.0358,"y3":0.1212,"y5":0.1032},"operatingIncomeGrowth":{"y1":-0.3621,"y3":0.398,"y5":0.296},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.292Z"},"price":{"high52w":2380,"low52w":1726,"fromHigh":-0.258,"returns":[{"label":"1개월","value":-0.035},{"label":"3개월","value":-0.0243},{"label":"6개월","value":-0.117},{"label":"1년","value":-0.2421},{"label":"3년","value":-0.4558},{"label":"5년","value":-0.4549}]},"dividends":[{"fiscalYear":2025,"dps":115,"yieldPct":5,"payoutPct":47.3},{"fiscalYear":2024,"dps":110,"yieldPct":3.7,"payoutPct":22},{"fiscalYear":2023,"dps":100,"yieldPct":3.1,"payoutPct":23.6},{"fiscalYear":2022,"dps":30,"yieldPct":1,"payoutPct":29.7},{"fiscalYear":2020,"dps":30,"yieldPct":1,"payoutPct":59.4},{"fiscalYear":2019,"dps":30,"yieldPct":1.1,"payoutPct":33.6},{"fiscalYear":2018,"dps":180,"yieldPct":2.5,"payoutPct":35.3},{"fiscalYear":2017,"dps":232,"yieldPct":null,"payoutPct":25.2}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":119259701618,"operatingIncome":8045202835,"netIncome":4810591746,"controllingNetIncome":5129724383,"ebitda":9445092125,"fcff":5247415295,"cfo":5431994838,"capex":336229659,"totalAssets":95755029603,"totalLiabilities":21294441598,"totalEquity":74460588005,"cash":259217775,"totalDebt":6339881367},{"fiscalYear":2019,"statement":"연결","revenue":123079831239,"operatingIncome":2913982251,"netIncome":1563323258,"controllingNetIncome":1799982802,"ebitda":null,"fcff":-3080046078,"cfo":-1686900989,"capex":1622539328,"totalAssets":92151595775,"totalLiabilities":17970492800,"totalEquity":74181102975,"cash":1068615153,"totalDebt":2117619817},{"fiscalYear":2020,"statement":"연결","revenue":123462306393,"operatingIncome":2147779240,"netIncome":836635861,"controllingNetIncome":959449789,"ebitda":2563024872,"fcff":2230072945,"cfo":3256328825,"capex":1167216306,"totalAssets":87285204776,"totalLiabilities":15330875886,"totalEquity":71954328890,"cash":1162961896,"totalDebt":4758451313},{"fiscalYear":2021,"statement":"연결","revenue":108704667058,"operatingIncome":-7556310175,"netIncome":-7051370102,"controllingNetIncome":-6851196497,"ebitda":null,"fcff":-938615636,"cfo":117234858,"capex":1250436996,"totalAssets":86545475147,"totalLiabilities":19956276332,"totalEquity":66589198815,"cash":1111690709,"totalDebt":7639583674},{"fiscalYear":2022,"statement":"연결","revenue":143116381797,"operatingIncome":2873864446,"netIncome":1839013623,"controllingNetIncome":2023250578,"ebitda":5622184941,"fcff":255408993,"cfo":795304805,"capex":694847312,"totalAssets":88501695093,"totalLiabilities":20156260972,"totalEquity":68345434121,"cash":2689122610,"totalDebt":6390608357},{"fiscalYear":2023,"statement":"연결","revenue":176102433452,"operatingIncome":11123087525,"netIncome":8401316076,"controllingNetIncome":8486793202,"ebitda":13832573305,"fcff":13427906287,"cfo":13767098138,"capex":632832699,"totalAssets":93959767090,"totalLiabilities":18247141388,"totalEquity":75712625702,"cash":9238102167,"totalDebt":1748590845},{"fiscalYear":2024,"statement":"연결","revenue":194740127235,"operatingIncome":12310141430,"netIncome":9689498818,"controllingNetIncome":9715297732,"ebitda":13920039306,"fcff":-1601601703,"cfo":3118835663,"capex":4933500002,"totalAssets":102868220061,"totalLiabilities":21676334394,"totalEquity":81191885667,"cash":11708003040,"totalDebt":841357546},{"fiscalYear":2025,"statement":"연결","revenue":201717579283,"operatingIncome":7852792954,"netIncome":4689154942,"controllingNetIncome":4694525281,"ebitda":8228207281,"fcff":-35157479119,"cfo":9729150183,"capex":45678723102,"totalAssets":142254331667,"totalLiabilities":58806883528,"totalEquity":83447448139,"cash":11979191507,"totalDebt":44495910633}],"quarterly":[{"stockCode":"204020","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":56474969111,"operatingIncome":3554228089,"netIncome":2410402813,"prevYearRevenue":54304042285,"prevYearOperatingIncome":4196718047,"prevYearNetIncome":3376716609,"source":"11014","updatedAt":"2026-08-26T22:32:28.468Z"},{"stockCode":"204020","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":42135989903,"operatingIncome":681209805,"netIncome":-401128665,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:32:28.475Z"},{"stockCode":"204020","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":38423639450,"operatingIncome":587439671,"netIncome":-372458094,"prevYearRevenue":41049305761,"prevYearOperatingIncome":1255600039,"prevYearNetIncome":1000614403,"source":"11013","updatedAt":"2026-08-26T22:32:27.945Z"},{"stockCode":"204020","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":59894659706,"operatingIncome":3690280227,"netIncome":2928906765,"prevYearRevenue":62057314508,"prevYearOperatingIncome":2361755021,"prevYearNetIncome":1679266391,"source":"11012","updatedAt":"2026-08-26T22:32:28.225Z"}]}