{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/363280","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":"363280","name":"티와이홀딩스","market":"KOSPI","sector":"기타 금융업","lastPrice":2045,"marketCap":93042045985,"sharesOutstanding":45497333,"asOf":"2026-09-26T15:09:35.553Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.1,"psr":1.17,"evEbitda":null,"ev":765991658,"fcff":-49831870627,"fcffYield":-65.0554,"roe":-0.1004,"revenueGrowth":{"y1":-0.0019,"y3":-0.3926,"y5":-0.0313},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:40.896Z"},"price":{"high52w":3085,"low52w":1680,"fromHigh":-0.3371,"returns":[{"label":"1개월","value":0.0418},{"label":"3개월","value":0.2029},{"label":"6개월","value":-0.2657},{"label":"1년","value":-0.2657},{"label":"3년","value":-0.6658},{"label":"5년","value":-0.9285}]},"dividends":[{"fiscalYear":2022,"dps":150,"yieldPct":1.39,"payoutPct":6.03}],"annual":[{"fiscalYear":2020,"statement":"연결","revenue":92898822796,"operatingIncome":1606673530,"netIncome":353981677901,"controllingNetIncome":341527915356,"ebitda":null,"fcff":30481055833,"cfo":47260769215,"capex":16779713382,"totalAssets":2003567746330,"totalLiabilities":710783396311,"totalEquity":1292784350019,"cash":72939049951,"totalDebt":191436808804},{"fiscalYear":2021,"statement":"연결","revenue":295210018480,"operatingIncome":11235068662,"netIncome":158600501352,"controllingNetIncome":144268084279,"ebitda":22475654602,"fcff":39178927398,"cfo":45828586714,"capex":6649659316,"totalAssets":2132174282569,"totalLiabilities":708502449822,"totalEquity":1423671832747,"cash":116465132926,"totalDebt":208678063511},{"fiscalYear":2022,"statement":"연결","revenue":353623807392,"operatingIncome":22355020055,"netIncome":94898708708,"controllingNetIncome":91524586932,"ebitda":null,"fcff":63782381897,"cfo":81020666121,"capex":17238284224,"totalAssets":2282963063406,"totalLiabilities":736598801569,"totalEquity":1546364261837,"cash":89436772069,"totalDebt":145639953151},{"fiscalYear":2023,"statement":"연결","revenue":325391952440,"operatingIncome":-354083133260,"netIncome":-591828760879,"controllingNetIncome":-592906823829,"ebitda":-312623727519,"fcff":45243059410,"cfo":57576201569,"capex":12333142159,"totalAssets":2316936129612,"totalLiabilities":1343105565076,"totalEquity":973830564536,"cash":156831691351,"totalDebt":null},{"fiscalYear":2024,"statement":"연결","revenue":79373438538,"operatingIncome":-80909104822,"netIncome":-118062200023,"controllingNetIncome":-125047638031,"ebitda":317269592956,"fcff":63383645255,"cfo":71039643653,"capex":7655998398,"totalAssets":1801419186444,"totalLiabilities":797163469891,"totalEquity":1004255716553,"cash":154112044375,"totalDebt":null},{"fiscalYear":2025,"statement":"연결","revenue":79226563940,"operatingIncome":-34563786772,"netIncome":-92787066718,"controllingNetIncome":-94061416040,"ebitda":-24252861744,"fcff":-49831870627,"cfo":-45502331784,"capex":4329538843,"totalAssets":1740232363987,"totalLiabilities":755687234628,"totalEquity":984545129359,"cash":92276054327,"totalDebt":null}],"quarterly":[{"stockCode":"363280","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":21285808763,"operatingIncome":140425296,"netIncome":-22511706403,"prevYearRevenue":19551504344,"prevYearOperatingIncome":-53757041803,"prevYearNetIncome":-28297494437,"source":"11014","updatedAt":"2026-08-26T22:27:54.587Z"},{"stockCode":"363280","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":23637214806,"operatingIncome":-31244415536,"netIncome":-41231897257,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:27:54.591Z"},{"stockCode":"363280","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":13247077040,"operatingIncome":-2448121727,"netIncome":-10799740452,"prevYearRevenue":10998186691,"prevYearOperatingIncome":-5131974917,"prevYearNetIncome":-11688071738,"source":"11013","updatedAt":"2026-08-26T22:27:54.059Z"},{"stockCode":"363280","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":26347288595,"operatingIncome":5143498451,"netIncome":-2148023841,"prevYearRevenue":23305353680,"prevYearOperatingIncome":1672178385,"prevYearNetIncome":-17355391320,"source":"11012","updatedAt":"2026-08-26T22:27:54.305Z"}]}