{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/309930","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":"309930","name":"조이웍스앤코","market":"KOSDAQ","sector":"기타 생활용품 소매업","lastPrice":858,"marketCap":16521552762,"sharesOutstanding":19255889,"asOf":"2026-09-26T15:09:35.531Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.85,"psr":0.36,"evEbitda":481.27,"ev":33923999308,"fcff":-13187528654,"fcffYield":-0.3887,"roe":-0.7942,"revenueGrowth":{"y1":-0.0273,"y3":0.1237,"y5":0.1058},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.274Z"},"price":{"high52w":4921.7197,"low52w":612,"fromHigh":-0.8257,"returns":[{"label":"1개월","value":-0.0294},{"label":"3개월","value":0.298},{"label":"6개월","value":-0.3718},{"label":"1년","value":-0.8196},{"label":"3년","value":-0.9057},{"label":"5년","value":-0.9082}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":0,"operatingIncome":-17487550,"netIncome":-7757700,"controllingNetIncome":null,"ebitda":null,"fcff":null,"cfo":-11828175,"capex":null,"totalAssets":8969193991,"totalLiabilities":696723282,"totalEquity":8272470709,"cash":158298485,"totalDebt":673589064},{"fiscalYear":2019,"statement":"별도","revenue":null,"operatingIncome":-24846280,"netIncome":101166948,"controllingNetIncome":null,"ebitda":null,"fcff":null,"cfo":2712838,"capex":null,"totalAssets":9121616492,"totalLiabilities":747978835,"totalEquity":8373637657,"cash":1461011323,"totalDebt":690758849},{"fiscalYear":2020,"statement":"별도","revenue":27805576553,"operatingIncome":4009396211,"netIncome":176058788,"controllingNetIncome":null,"ebitda":4489050591,"fcff":4235757229,"cfo":4364862121,"capex":129104892,"totalAssets":29776827743,"totalLiabilities":8985692043,"totalEquity":20791135700,"cash":7043260893,"totalDebt":2740829033},{"fiscalYear":2021,"statement":"별도","revenue":32328893862,"operatingIncome":3664892506,"netIncome":3680924913,"controllingNetIncome":null,"ebitda":3941181215,"fcff":3893899062,"cfo":4305053168,"capex":543750033,"totalAssets":40119460223,"totalLiabilities":14022727592,"totalEquity":26096732631,"cash":9212051750,"totalDebt":8172189955},{"fiscalYear":2022,"statement":"별도","revenue":32410293762,"operatingIncome":1592161906,"netIncome":1502318183,"controllingNetIncome":null,"ebitda":1832028023,"fcff":3799200073,"cfo":3560763588,"capex":64186934,"totalAssets":41982677086,"totalLiabilities":13915127835,"totalEquity":28067549251,"cash":3217010810,"totalDebt":9757513839},{"fiscalYear":2023,"statement":"별도","revenue":41039115328,"operatingIncome":2056945685,"netIncome":2459851873,"controllingNetIncome":null,"ebitda":2352980922,"fcff":4605490976,"cfo":4515618565,"capex":207744015,"totalAssets":45128252003,"totalLiabilities":14512880720,"totalEquity":30615371283,"cash":503306340,"totalDebt":8224149698},{"fiscalYear":2024,"statement":"연결","revenue":47269217005,"operatingIncome":-2388988078,"netIncome":1039766022,"controllingNetIncome":1372571562,"ebitda":null,"fcff":-208933158,"cfo":150876131,"capex":578264546,"totalAssets":52757585531,"totalLiabilities":23308313671,"totalEquity":29449271860,"cash":2279075125,"totalDebt":9458140158},{"fiscalYear":2025,"statement":"연결","revenue":45980848660,"operatingIncome":-8769178492,"netIncome":-20723097978,"controllingNetIncome":-18941098437,"ebitda":70489150,"fcff":-13187528654,"cfo":-3255214600,"capex":10253724439,"totalAssets":54954305162,"totalLiabilities":36263384425,"totalEquity":18690920737,"cash":2394936511,"totalDebt":19797383057}],"quarterly":[{"stockCode":"309930","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":7413958069,"operatingIncome":-1178647445,"netIncome":-4784139073,"prevYearRevenue":10948616406,"prevYearOperatingIncome":-1726456674,"prevYearNetIncome":-2516678205,"source":"11014","updatedAt":"2026-08-26T22:35:16.015Z"},{"stockCode":"309930","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":19062916569,"operatingIncome":-4523335352,"netIncome":-12750306622,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:35:16.022Z"},{"stockCode":"309930","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":21221470752,"operatingIncome":3377364698,"netIncome":2627782639,"prevYearRevenue":11347824439,"prevYearOperatingIncome":-1054971529,"prevYearNetIncome":-977122256,"source":"11013","updatedAt":"2026-08-26T22:35:15.507Z"},{"stockCode":"309930","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":12042978627,"operatingIncome":-1304258607,"netIncome":19789473,"prevYearRevenue":8156149583,"prevYearOperatingIncome":-2012224166,"prevYearNetIncome":-2211530027,"source":"11012","updatedAt":"2026-08-26T22:35:15.766Z"}]}