{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/241790","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":"241790","name":"티이엠씨씨엔에스","market":"KOSDAQ","sector":"특수 목적용 기계 제조업","lastPrice":6230,"marketCap":62316409820,"sharesOutstanding":10002634,"asOf":"2026-09-26T15:09:35.504Z"},"valuation":{"fiscalYear":2025,"per":14.82,"perTtm":30.32,"ttmPeriod":"25Q3~26Q2","pbr":0.56,"psr":0.37,"evEbitda":3.75,"ev":60050419227,"fcff":13443783615,"fcffYield":0.2239,"roe":0.0378,"revenueGrowth":{"y1":-0.1317,"y3":0.0062,"y5":0.1289},"operatingIncomeGrowth":{"y1":0.5186,"y3":-0.2664,"y5":-0.102},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.479Z"},"price":{"high52w":9240,"low52w":4320,"fromHigh":-0.3258,"returns":[{"label":"1개월","value":0.0988},{"label":"3개월","value":-0.0415},{"label":"6개월","value":-0.1693},{"label":"1년","value":-0.2318},{"label":"3년","value":-0.5547},{"label":"5년","value":-0.5674}]},"dividends":[{"fiscalYear":2025,"dps":70,"yieldPct":1,"payoutPct":15.44},{"fiscalYear":2024,"dps":150,"yieldPct":3.2,"payoutPct":16.67},{"fiscalYear":2023,"dps":200,"yieldPct":1.55,"payoutPct":16.19},{"fiscalYear":2022,"dps":420,"yieldPct":3.1,"payoutPct":25.81},{"fiscalYear":2021,"dps":300,"yieldPct":1.8,"payoutPct":19.88},{"fiscalYear":2020,"dps":320,"yieldPct":1.8,"payoutPct":20.46},{"fiscalYear":2019,"dps":270,"yieldPct":2.64,"payoutPct":23.43},{"fiscalYear":2018,"dps":400,"yieldPct":5.41,"payoutPct":25.58}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":94181913976,"operatingIncome":17282133730,"netIncome":14077175154,"controllingNetIncome":13425928581,"ebitda":null,"fcff":16376596450,"cfo":29320757987,"capex":13004134889,"totalAssets":81317164522,"totalLiabilities":26492784264,"totalEquity":54824380258,"cash":21033009893,"totalDebt":7698243947},{"fiscalYear":2019,"statement":"연결","revenue":75770273062,"operatingIncome":12804587400,"netIncome":11383539413,"controllingNetIncome":10240715687,"ebitda":17660995040,"fcff":-695376552,"cfo":1144179970,"capex":1847623102,"totalAssets":81136732304,"totalLiabilities":13094511407,"totalEquity":68042220897,"cash":15692165573,"totalDebt":1427000000},{"fiscalYear":2020,"statement":"연결","revenue":91634634388,"operatingIncome":15404505661,"netIncome":15451435802,"controllingNetIncome":14227387660,"ebitda":17907943553,"fcff":4086711969,"cfo":6280672557,"capex":2193960588,"totalAssets":97255340322,"totalLiabilities":16474690834,"totalEquity":80780649488,"cash":13954482178,"totalDebt":1427000000},{"fiscalYear":2021,"statement":"연결","revenue":93940248864,"operatingIncome":16021902302,"netIncome":14634006814,"controllingNetIncome":13323633949,"ebitda":18822205569,"fcff":2655476076,"cfo":3647742973,"capex":992376009,"totalAssets":115282253644,"totalLiabilities":25696050961,"totalEquity":89586202683,"cash":19366891993,"totalDebt":1888051178},{"fiscalYear":2022,"statement":"연결","revenue":164969267191,"operatingIncome":22791281609,"netIncome":15783984267,"controllingNetIncome":14434825184,"ebitda":null,"fcff":30399502109,"cfo":37216410879,"capex":7116057961,"totalAssets":137616844227,"totalLiabilities":34047192858,"totalEquity":103569651369,"cash":32903291833,"totalDebt":14122333846},{"fiscalYear":2023,"statement":"연결","revenue":140336756639,"operatingIncome":13324269282,"netIncome":11996857605,"controllingNetIncome":12982649414,"ebitda":19021057065,"fcff":-12556441627,"cfo":-8344876462,"capex":4585234154,"totalAssets":191391453954,"totalLiabilities":83040785617,"totalEquity":108350668337,"cash":12681957260,"totalDebt":14617802437},{"fiscalYear":2024,"statement":"연결","revenue":193531706663,"operatingIncome":5924767490,"netIncome":8737451309,"controllingNetIncome":9474674815,"ebitda":11223415950,"fcff":-92774691,"cfo":9477853366,"capex":10154447359,"totalAssets":161130623437,"totalLiabilities":45865974770,"totalEquity":115264648667,"cash":17610279397,"totalDebt":21286595258},{"fiscalYear":2025,"statement":"연결","revenue":168040555596,"operatingIncome":8997572785,"netIncome":4261418654,"controllingNetIncome":4204997535,"ebitda":16009429280,"fcff":13443783615,"cfo":17419875670,"capex":4422979566,"totalAssets":168074903539,"totalLiabilities":52174977812,"totalEquity":115899925727,"cash":21253845052,"totalDebt":18987854459}],"quarterly":[{"stockCode":"241790","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":31087434078,"operatingIncome":1119043622,"netIncome":1260037545,"prevYearRevenue":22720839152,"prevYearOperatingIncome":2559827509,"prevYearNetIncome":822241829,"source":"11014","updatedAt":"2026-08-26T22:30:29.731Z"},{"stockCode":"241790","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":51810523198,"operatingIncome":848246192,"netIncome":786320674,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:30:29.735Z"},{"stockCode":"241790","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":23295020283,"operatingIncome":-3609227101,"netIncome":-383887956,"prevYearRevenue":32760721114,"prevYearOperatingIncome":2856820733,"prevYearNetIncome":1873203533,"source":"11013","updatedAt":"2026-08-26T22:30:29.213Z"},{"stockCode":"241790","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":55925938590,"operatingIncome":96735632,"netIncome":392812902,"prevYearRevenue":52381877206,"prevYearOperatingIncome":4173462238,"prevYearNetIncome":341856902,"source":"11012","updatedAt":"2026-08-26T22:30:29.449Z"}]}