{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/204610","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":"204610","name":"티쓰리","market":"KOSDAQ","sector":"소프트웨어 개발 및 공급업","lastPrice":2970,"marketCap":165506873400,"sharesOutstanding":55726220,"asOf":"2026-09-26T15:09:35.488Z"},"valuation":{"fiscalYear":2025,"per":9.77,"perTtm":7.13,"ttmPeriod":"25Q3~26Q2","pbr":1.73,"psr":2.38,"evEbitda":7.61,"ev":135310329170,"fcff":2440255934,"fcffYield":0.018,"roe":0.1772,"revenueGrowth":{"y1":0.1719,"y3":-0.0301,"y5":null},"operatingIncomeGrowth":{"y1":0.6167,"y3":0.0989,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.604Z"},"price":{"high52w":3655,"low52w":1669,"fromHigh":-0.1874,"returns":[{"label":"1개월","value":-0.1121},{"label":"3개월","value":0.1833},{"label":"6개월","value":0.0458},{"label":"1년","value":0.497},{"label":"3년","value":1.3005},{"label":"5년","value":null}]},"dividends":[{"fiscalYear":2025,"dps":140,"yieldPct":7.2,"payoutPct":43.3},{"fiscalYear":2024,"dps":60,"yieldPct":3.3,"payoutPct":29.1},{"fiscalYear":2023,"dps":60,"yieldPct":4.4,"payoutPct":66.5},{"fiscalYear":2022,"dps":60,"yieldPct":3.4,"payoutPct":null}],"annual":[{"fiscalYear":2022,"statement":"연결","revenue":76179110170,"operatingIncome":12821662565,"netIncome":12490479232,"controllingNetIncome":11081228556,"ebitda":13516090702,"fcff":13008855667,"cfo":13230803634,"capex":300966987,"totalAssets":141381135341,"totalLiabilities":30034288000,"totalEquity":111346847341,"cash":19348066985,"totalDebt":12128019156},{"fiscalYear":2023,"statement":"연결","revenue":50964064605,"operatingIncome":7559876291,"netIncome":-929384391,"controllingNetIncome":5600648904,"ebitda":11447493998,"fcff":-1245264676,"cfo":1504660087,"capex":2774327280,"totalAssets":123352385751,"totalLiabilities":21216780257,"totalEquity":102135605494,"cash":42321969922,"totalDebt":4300314657},{"fiscalYear":2024,"statement":"연결","revenue":59318163123,"operatingIncome":10523307297,"netIncome":12625359113,"controllingNetIncome":11460104508,"ebitda":11367406515,"fcff":10503441606,"cfo":10896379876,"capex":424831866,"totalAssets":122590882888,"totalLiabilities":18669387644,"totalEquity":103921495244,"cash":45123910240,"totalDebt":3880299497},{"fiscalYear":2025,"statement":"연결","revenue":69512001616,"operatingIncome":17013526336,"netIncome":20562096960,"controllingNetIncome":16934715649,"ebitda":17779781805,"fcff":2440255934,"cfo":2689128237,"capex":304708652,"totalAssets":124759686828,"totalLiabilities":14267317313,"totalEquity":110492369515,"cash":30340754520,"totalDebt":144210290}],"quarterly":[{"stockCode":"204610","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":16679004526,"operatingIncome":2973433259,"netIncome":3181993446,"prevYearRevenue":14958975503,"prevYearOperatingIncome":3660206297,"prevYearNetIncome":2705875328,"source":"11014","updatedAt":"2026-08-26T22:24:45.565Z"},{"stockCode":"204610","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":17114222975,"operatingIncome":4654713540,"netIncome":8078591098,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:24:45.567Z"},{"stockCode":"204610","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":22088800162,"operatingIncome":5841747054,"netIncome":6374266606,"prevYearRevenue":16029915389,"prevYearOperatingIncome":3439440466,"prevYearNetIncome":3636419118,"source":"11013","updatedAt":"2026-08-26T22:24:45.008Z"},{"stockCode":"204610","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":25802746479,"operatingIncome":5173827279,"netIncome":5593544857,"prevYearRevenue":19688858726,"prevYearOperatingIncome":5945939071,"prevYearNetIncome":5665093298,"source":"11012","updatedAt":"2026-08-26T22:24:45.333Z"}]}