{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/356860","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":"356860","name":"티엘비","market":"KOSDAQ","sector":"전자부품 제조업","lastPrice":44500,"marketCap":1054706070000,"sharesOutstanding":23701260,"asOf":"2026-09-26T15:09:35.547Z"},"valuation":{"fiscalYear":2025,"per":55.37,"perTtm":32.16,"ttmPeriod":"25Q3~26Q2","pbr":8.36,"psr":4.08,"evEbitda":30.91,"ev":1116914533450,"fcff":-26554204876,"fcffYield":-0.0238,"roe":0.1599,"revenueGrowth":{"y1":0.4361,"y3":0.0528,"y5":0.0702},"operatingIncomeGrowth":{"y1":6.7316,"y3":-0.1228,"y5":0.1136},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.022Z"},"price":{"high52w":57734.516,"low52w":20550,"fromHigh":-0.2292,"returns":[{"label":"1개월","value":0.0723},{"label":"3개월","value":0.3272},{"label":"6개월","value":0.3908},{"label":"1년","value":1.1863},{"label":"3년","value":3.236},{"label":"5년","value":4.1726}]},"dividends":[{"fiscalYear":2025,"dps":450,"yieldPct":0.74,"payoutPct":22.97},{"fiscalYear":2024,"dps":200,"yieldPct":1.54,"payoutPct":53.75},{"fiscalYear":2023,"dps":200,"yieldPct":0.7,"payoutPct":77.89},{"fiscalYear":2022,"dps":300,"yieldPct":1.63,"payoutPct":9.66},{"fiscalYear":2021,"dps":250,"yieldPct":0.65,"payoutPct":9.9}],"annual":[{"fiscalYear":2020,"statement":"연결","revenue":184111813054,"operatingIncome":15157104623,"netIncome":11818923323,"controllingNetIncome":11817216190,"ebitda":18268590645,"fcff":11203862447,"cfo":16725673978,"capex":5929107873,"totalAssets":113612236181,"totalLiabilities":42594381351,"totalEquity":71017854830,"cash":20077896472,"totalDebt":17809510402},{"fiscalYear":2021,"statement":"연결","revenue":178099830441,"operatingIncome":13380291271,"netIncome":12407283950,"controllingNetIncome":12411147392,"ebitda":17059788176,"fcff":-28153792540,"cfo":-530108026,"capex":27932561074,"totalAssets":124993544807,"totalLiabilities":41763829007,"totalEquity":83229715800,"cash":14460521265,"totalDebt":20966331632},{"fiscalYear":2022,"statement":"연결","revenue":221548161366,"operatingIncome":38464449640,"netIncome":30548453451,"controllingNetIncome":30555635400,"ebitda":49308171844,"fcff":17223300403,"cfo":35442542234,"capex":18948856087,"totalAssets":164922667890,"totalLiabilities":52606751208,"totalEquity":112315916682,"cash":31171277982,"totalDebt":26400723082},{"fiscalYear":2023,"statement":"연결","revenue":171306693402,"operatingIncome":3044962734,"netIncome":2509494867,"controllingNetIncome":2514693255,"ebitda":10095751377,"fcff":-25376176084,"cfo":-1506251678,"capex":24991032843,"totalAssets":172551171330,"totalLiabilities":62314385129,"totalEquity":110236786201,"cash":11459183248,"totalDebt":42008713943},{"fiscalYear":2024,"statement":"연결","revenue":180001314818,"operatingIncome":3357967990,"netIncome":3597437006,"controllingNetIncome":3617832158,"ebitda":7434336984,"fcff":-11379972446,"cfo":4698414675,"capex":17780826272,"totalAssets":188404742988,"totalLiabilities":76306005890,"totalEquity":112098737098,"cash":18302926059,"totalDebt":52424851747},{"fiscalYear":2025,"statement":"연결","revenue":258497722389,"operatingIncome":25962618716,"netIncome":18952806811,"controllingNetIncome":19049050674,"ebitda":36130042349,"fcff":-26554204876,"cfo":8185200713,"capex":36883713496,"totalAssets":246296090246,"totalLiabilities":120252830536,"totalEquity":126043259710,"cash":24512184906,"totalDebt":86720648356}],"quarterly":[{"stockCode":"356860","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":68887950289,"operatingIncome":8652412088,"netIncome":6533807869,"prevYearRevenue":46445501708,"prevYearOperatingIncome":2769640334,"prevYearNetIncome":789230288,"source":"11014","updatedAt":"2026-08-26T22:20:40.970Z"},{"stockCode":"356860","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":72566838514,"operatingIncome":8579643355,"netIncome":7031784777,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:20:40.973Z"},{"stockCode":"356860","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":75834744244,"operatingIncome":10718407573,"netIncome":8467915943,"prevYearRevenue":52989764892,"prevYearOperatingIncome":1873584037,"prevYearNetIncome":880935522,"source":"11013","updatedAt":"2026-08-26T22:20:40.446Z"},{"stockCode":"356860","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":88243337682,"operatingIncome":12772973583,"netIncome":10758976869,"prevYearRevenue":64053168694,"prevYearOperatingIncome":6856979236,"prevYearNetIncome":4506278643,"source":"11012","updatedAt":"2026-08-26T22:20:40.687Z"}]}