{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/208350","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":"208350","name":"지란지교시큐리티","market":"KOSDAQ","sector":"소프트웨어 개발 및 공급업","lastPrice":3000,"marketCap":24304710000,"sharesOutstanding":8101570,"asOf":"2026-09-26T15:09:35.490Z"},"valuation":{"fiscalYear":2025,"per":13.23,"perTtm":24.32,"ttmPeriod":"25Q3~26Q2","pbr":0.47,"psr":0.62,"evEbitda":5.12,"ev":20361513492,"fcff":5371524169,"fcffYield":0.2638,"roe":0.037,"revenueGrowth":{"y1":0.1408,"y3":-0.1587,"y5":-0.0907},"operatingIncomeGrowth":{"y1":0.8026,"y3":0.1004,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.517Z"},"price":{"high52w":3570,"low52w":2615,"fromHigh":-0.1597,"returns":[{"label":"1개월","value":-0.0148},{"label":"3개월","value":0.1091},{"label":"6개월","value":-0.005},{"label":"1년","value":-0.0066},{"label":"3년","value":-0.3213},{"label":"5년","value":-0.4424}]},"dividends":[{"fiscalYear":2018,"dps":60,"yieldPct":1,"payoutPct":null},{"fiscalYear":2017,"dps":50,"yieldPct":0.41,"payoutPct":null}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":53775247536,"operatingIncome":2784803672,"netIncome":3028202025,"controllingNetIncome":1960422388,"ebitda":6324935951,"fcff":3324121949,"cfo":5653138979,"capex":2427183382,"totalAssets":88003510428,"totalLiabilities":15781771159,"totalEquity":72221739269,"cash":19883958348,"totalDebt":3300000000},{"fiscalYear":2019,"statement":"연결","revenue":60829852826,"operatingIncome":3428448687,"netIncome":4508347555,"controllingNetIncome":3567575381,"ebitda":7598255450,"fcff":-3781114822,"cfo":5697744068,"capex":9561131289,"totalAssets":98467430147,"totalLiabilities":22189307924,"totalEquity":76278122223,"cash":15751795114,"totalDebt":6682553920},{"fiscalYear":2020,"statement":"연결","revenue":62605769990,"operatingIncome":-378411009,"netIncome":-1697684104,"controllingNetIncome":-1064935562,"ebitda":3669579091,"fcff":5658824885,"cfo":7455267846,"capex":1951464812,"totalAssets":105261168053,"totalLiabilities":29339256307,"totalEquity":75921911746,"cash":29879675006,"totalDebt":12367500000},{"fiscalYear":2021,"statement":"연결","revenue":57332148376,"operatingIncome":72143790,"netIncome":-5659498067,"controllingNetIncome":-5726291873,"ebitda":3925235873,"fcff":1468683267,"cfo":8850997459,"capex":7621048843,"totalAssets":104495937215,"totalLiabilities":32335408148,"totalEquity":72160529067,"cash":29679285690,"totalDebt":16106000000},{"fiscalYear":2022,"statement":"연결","revenue":65382543444,"operatingIncome":1863816671,"netIncome":2288855943,"controllingNetIncome":1452905133,"ebitda":5646297796,"fcff":-8722627345,"cfo":8333227053,"capex":17365750358,"totalAssets":123609862385,"totalLiabilities":47265307463,"totalEquity":76344554922,"cash":29464891137,"totalDebt":28887000000},{"fiscalYear":2023,"statement":"연결","revenue":35281556819,"operatingIncome":1836738399,"netIncome":10939986148,"controllingNetIncome":11817094121,"ebitda":5767911575,"fcff":-6034663109,"cfo":-1650706268,"capex":5729008715,"totalAssets":92553608517,"totalLiabilities":22884919612,"totalEquity":69668688905,"cash":12531811107,"totalDebt":12787000000},{"fiscalYear":2024,"statement":"연결","revenue":34122987523,"operatingIncome":1377556243,"netIncome":-1724343672,"controllingNetIncome":-1333107852,"ebitda":3579007599,"fcff":2438646269,"cfo":3339911044,"capex":1290812076,"totalAssets":85103437682,"totalLiabilities":21454309006,"totalEquity":63649128676,"cash":11297701783,"totalDebt":11390000000},{"fiscalYear":2025,"statement":"연결","revenue":38927841312,"operatingIncome":2483169475,"netIncome":883843404,"controllingNetIncome":1836524497,"ebitda":3978307033,"fcff":5371524169,"cfo":6636820149,"capex":1651562412,"totalAssets":87935331147,"totalLiabilities":21553790527,"totalEquity":66381540620,"cash":14024196508,"totalDebt":10081000000}],"quarterly":[{"stockCode":"208350","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":8290471833,"operatingIncome":-1208511453,"netIncome":-678487870,"prevYearRevenue":8547696976,"prevYearOperatingIncome":581673821,"prevYearNetIncome":881690792,"source":"11014","updatedAt":"2026-08-26T22:34:17.010Z"},{"stockCode":"208350","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":14365658577,"operatingIncome":4302971079,"netIncome":1103795554,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:34:17.013Z"},{"stockCode":"208350","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":7181227849,"operatingIncome":-1366913280,"netIncome":-631030230,"prevYearRevenue":7350341448,"prevYearOperatingIncome":-743076017,"prevYearNetIncome":-294086359,"source":"11013","updatedAt":"2026-08-26T22:34:16.472Z"},{"stockCode":"208350","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":10045613784,"operatingIncome":978142713,"netIncome":1204904303,"prevYearRevenue":8921369454,"prevYearOperatingIncome":131785866,"prevYearNetIncome":752622079,"source":"11012","updatedAt":"2026-08-26T22:34:16.755Z"}]}