{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/272450","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":"272450","name":"진에어","market":"KOSPI","sector":"항공 여객 운송업","lastPrice":5960,"marketCap":311112000000,"sharesOutstanding":52200000,"asOf":"2026-09-26T15:09:35.517Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":1.39,"psr":0.23,"evEbitda":6.55,"ev":587960676020,"fcff":83552403510,"fcffYield":0.1421,"roe":-0.0428,"revenueGrowth":{"y1":-0.0549,"y3":0.3252,"y5":0.3842},"operatingIncomeGrowth":{"y1":-1.1174,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:40.933Z"},"price":{"high52w":7950,"low52w":4815,"fromHigh":-0.2503,"returns":[{"label":"1개월","value":0.0102},{"label":"3개월","value":0.053},{"label":"6개월","value":-0.057},{"label":"1년","value":-0.2494},{"label":"3년","value":-0.5054},{"label":"5년","value":-0.7386}]},"dividends":[{"fiscalYear":2018,"dps":300,"yieldPct":1.6,"payoutPct":20.2},{"fiscalYear":2017,"dps":250,"yieldPct":0.9,"payoutPct":10.1}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":1010677675826,"operatingIncome":62980927945,"netIncome":44468969924,"controllingNetIncome":44468969924,"ebitda":82524703313,"fcff":54064643740,"cfo":54735640199,"capex":2837751875,"totalAssets":519526006025,"totalLiabilities":253332358557,"totalEquity":266193647468,"cash":57190525729,"totalDebt":null},{"fiscalYear":2019,"statement":"별도","revenue":910158183564,"operatingIncome":-48827477908,"netIncome":-56651756079,"controllingNetIncome":null,"ebitda":70530851331,"fcff":76191217547,"cfo":64553543845,"capex":1543123172,"totalAssets":704417547512,"totalLiabilities":512670006857,"totalEquity":191747540655,"cash":62930343506,"totalDebt":null},{"fiscalYear":2020,"statement":"별도","revenue":271769077630,"operatingIncome":-184709917849,"netIncome":-190402946698,"controllingNetIncome":null,"ebitda":-69289752598,"fcff":-158052255172,"cfo":-171819561084,"capex":387042840,"totalAssets":556768749663,"totalLiabilities":458608098273,"totalEquity":98160651390,"cash":31532110490,"totalDebt":285127740925},{"fiscalYear":2021,"statement":"별도","revenue":247191153629,"operatingIncome":-185250423988,"netIncome":-133582933240,"controllingNetIncome":null,"ebitda":-88084913086,"fcff":-62278270255,"cfo":-73672544334,"capex":232600736,"totalAssets":601593801532,"totalLiabilities":428845330756,"totalEquity":172748470776,"cash":44353968831,"totalDebt":252693717713},{"fiscalYear":2022,"statement":"별도","revenue":593428498296,"operatingIncome":-67279707925,"netIncome":-49412669675,"controllingNetIncome":null,"ebitda":30290676899,"fcff":186431345485,"cfo":175586446745,"capex":957419774,"totalAssets":771895322061,"totalLiabilities":662850263536,"totalEquity":109045058525,"cash":75402450649,"totalDebt":294717753960},{"fiscalYear":2023,"statement":"별도","revenue":1277221821965,"operatingIncome":182163416125,"netIncome":133861703576,"controllingNetIncome":null,"ebitda":272858688375,"fcff":428319921227,"cfo":417439017941,"capex":2282120761,"totalAssets":952331547674,"totalLiabilities":809343859972,"totalEquity":142987687702,"cash":49864164451,"totalDebt":231670164940},{"fiscalYear":2024,"statement":"별도","revenue":1461262722147,"operatingIncome":163113835297,"netIncome":95712668498,"controllingNetIncome":null,"ebitda":260541718161,"fcff":344597423691,"cfo":329014566841,"capex":1673527710,"totalAssets":1227138208863,"totalLiabilities":995885951451,"totalEquity":231252257412,"cash":134553735194,"totalDebt":321217835622},{"fiscalYear":2025,"statement":"별도","revenue":1381080693148,"operatingIncome":-19157673281,"netIncome":-9755171166,"controllingNetIncome":null,"ebitda":89722449439,"fcff":83552403510,"cfo":79808358628,"capex":20019545685,"totalAssets":1174174394774,"totalLiabilities":949738426789,"totalEquity":224435967985,"cash":42489592660,"totalDebt":319338268680}],"quarterly":[{"stockCode":"272450","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":304336346419,"operatingIncome":-22514153181,"netIncome":-27537882515,"prevYearRevenue":364576230283,"prevYearOperatingIncome":40159109626,"prevYearNetIncome":42009747114,"source":"11014","updatedAt":"2026-08-26T22:22:56.563Z"},{"stockCode":"272450","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":352825514572,"operatingIncome":-12630814141,"netIncome":-12202765799,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:22:56.567Z"},{"stockCode":"272450","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":422976071549,"operatingIncome":57613481142,"netIncome":21672249415,"prevYearRevenue":417845464614,"prevYearOperatingIncome":58273414620,"prevYearNetIncome":45703738500,"source":"11013","updatedAt":"2026-08-26T22:22:56.022Z"},{"stockCode":"272450","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":360297536785,"operatingIncome":-73103330430,"netIncome":-67543910596,"prevYearRevenue":306073367543,"prevYearOperatingIncome":-42286120579,"prevYearNetIncome":-15718261352,"source":"11012","updatedAt":"2026-08-26T22:22:56.296Z"}]}