{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/277880","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":"277880","name":"티에스아이","market":"KOSDAQ","sector":"특수 목적용 기계 제조업","lastPrice":3475,"marketCap":68955161700,"sharesOutstanding":19843212,"asOf":"2026-09-26T15:09:35.518Z"},"valuation":{"fiscalYear":2025,"per":17.83,"perTtm":3.84,"ttmPeriod":"25Q3~26Q2","pbr":0.55,"psr":0.26,"evEbitda":null,"ev":112066816343,"fcff":33683512453,"fcffYield":0.3006,"roe":0.0308,"revenueGrowth":{"y1":-0.027,"y3":0.2116,"y5":0.4207},"operatingIncomeGrowth":{"y1":-0.4725,"y3":0.1872,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.623Z"},"price":{"high52w":6480,"low52w":2610,"fromHigh":-0.4637,"returns":[{"label":"1개월","value":-0.028},{"label":"3개월","value":0.1156},{"label":"6개월","value":-0.3015},{"label":"1년","value":-0.3186},{"label":"3년","value":-0.6957},{"label":"5년","value":-0.6812}]},"dividends":[{"fiscalYear":2025,"dps":0,"yieldPct":null,"payoutPct":61},{"fiscalYear":2024,"dps":0,"yieldPct":null,"payoutPct":8},{"fiscalYear":2023,"dps":0,"yieldPct":null,"payoutPct":-0.5}],"annual":[{"fiscalYear":2020,"statement":"연결","revenue":45732695042,"operatingIncome":-884229631,"netIncome":-1613657138,"controllingNetIncome":-1624565259,"ebitda":-293636830,"fcff":-8666425088,"cfo":-5270758179,"capex":3566742111,"totalAssets":67549413063,"totalLiabilities":30352308177,"totalEquity":37197104886,"cash":14502117922,"totalDebt":12000000000},{"fiscalYear":2021,"statement":"연결","revenue":67319918067,"operatingIncome":-128616504,"netIncome":1155044845,"controllingNetIncome":1167242328,"ebitda":490566201,"fcff":-46267618476,"cfo":-36458108439,"capex":9892334082,"totalAssets":124000669142,"totalLiabilities":83265747722,"totalEquity":40734921420,"cash":3684112913,"totalDebt":41736583377},{"fiscalYear":2022,"statement":"연결","revenue":148783063129,"operatingIncome":4927723769,"netIncome":3124589356,"controllingNetIncome":3144763002,"ebitda":null,"fcff":-10329422358,"cfo":9089427071,"capex":19883358849,"totalAssets":232915438967,"totalLiabilities":187808127670,"totalEquity":45107311297,"cash":23813688062,"totalDebt":75293339958},{"fiscalYear":2023,"statement":"연결","revenue":261126660091,"operatingIncome":1992444395,"netIncome":-4889773980,"controllingNetIncome":-4884144100,"ebitda":null,"fcff":-55658996032,"cfo":-34573683550,"capex":22405613881,"totalAssets":343539958764,"totalLiabilities":246129936881,"totalEquity":97410021883,"cash":18706890572,"totalDebt":42150000000},{"fiscalYear":2024,"statement":"연결","revenue":271986540655,"operatingIncome":15629831816,"netIncome":29340169510,"controllingNetIncome":29386197234,"ebitda":null,"fcff":-29758264458,"cfo":-22009664629,"capex":9753269363,"totalAssets":366093197831,"totalLiabilities":240704512502,"totalEquity":125388685329,"cash":13116650477,"totalDebt":64560000000},{"fiscalYear":2025,"statement":"연결","revenue":264652706977,"operatingIncome":8245032951,"netIncome":3865215742,"controllingNetIncome":3868272887,"ebitda":null,"fcff":33683512453,"cfo":46906827272,"capex":16123700043,"totalAssets":302937881134,"totalLiabilities":176987461932,"totalEquity":125950419202,"cash":22465012024,"totalDebt":65576666667}],"quarterly":[{"stockCode":"277880","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":76568451152,"operatingIncome":2604393919,"netIncome":2988565989,"prevYearRevenue":43729265468,"prevYearOperatingIncome":2916733758,"prevYearNetIncome":2431809547,"source":"11014","updatedAt":"2026-08-26T22:29:26.537Z"},{"stockCode":"277880","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":67901466527,"operatingIncome":1359136191,"netIncome":712532472,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:29:26.542Z"},{"stockCode":"277880","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":50879877575,"operatingIncome":3801531594,"netIncome":9076264602,"prevYearRevenue":64478490755,"prevYearOperatingIncome":2022682982,"prevYearNetIncome":1703776588,"source":"11013","updatedAt":"2026-08-26T22:29:26.023Z"},{"stockCode":"277880","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":116645573199,"operatingIncome":7092944338,"netIncome":5189808430,"prevYearRevenue":55704298543,"prevYearOperatingIncome":2258819859,"prevYearNetIncome":-1539659307,"source":"11012","updatedAt":"2026-08-26T22:29:26.301Z"}]}