{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/382800","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":"382800","name":"지앤비에스 에코","market":"KOSDAQ","sector":"특수 목적용 기계 제조업","lastPrice":5160,"marketCap":164248171560,"sharesOutstanding":31831041,"asOf":"2026-09-26T15:09:35.560Z"},"valuation":{"fiscalYear":2025,"per":25.98,"perTtm":7.6,"ttmPeriod":"25Q3~26Q2","pbr":1.39,"psr":1.79,"evEbitda":14.78,"ev":173703949625,"fcff":1151103248,"fcffYield":0.0066,"roe":0.0552,"revenueGrowth":{"y1":0.299,"y3":0.1191,"y5":null},"operatingIncomeGrowth":{"y1":-0.3341,"y3":-0.1922,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.959Z"},"price":{"high52w":9180,"low52w":2600,"fromHigh":-0.4379,"returns":[{"label":"1개월","value":-0.0019},{"label":"3개월","value":0.1366},{"label":"6개월","value":-0.0567},{"label":"1년","value":0.6946},{"label":"3년","value":-0.3717},{"label":"5년","value":null}]},"dividends":[{"fiscalYear":2025,"dps":120,"yieldPct":4.3,"payoutPct":60.5}],"annual":[{"fiscalYear":2021,"statement":"별도","revenue":52112857344,"operatingIncome":10619904308,"netIncome":10337078780,"controllingNetIncome":null,"ebitda":10919235505,"fcff":7749607502,"cfo":8669264114,"capex":1091648230,"totalAssets":67901644462,"totalLiabilities":11953986009,"totalEquity":55947658453,"cash":26967359170,"totalDebt":3023523758},{"fiscalYear":2022,"statement":"별도","revenue":65592093147,"operatingIncome":14711923379,"netIncome":14772461013,"controllingNetIncome":null,"ebitda":15094664943,"fcff":1021627542,"cfo":3570502927,"capex":2641510961,"totalAssets":88908135734,"totalLiabilities":16554043120,"totalEquity":72354092614,"cash":9391896104,"totalDebt":5135890900},{"fiscalYear":2023,"statement":"별도","revenue":89320182345,"operatingIncome":18290380331,"netIncome":17623516769,"controllingNetIncome":null,"ebitda":19895477009,"fcff":-6796097784,"cfo":-3620694961,"capex":3308036692,"totalAssets":116341188019,"totalLiabilities":24775061909,"totalEquity":91566126110,"cash":11023182547,"totalDebt":1551121445},{"fiscalYear":2024,"statement":"연결","revenue":70763128588,"operatingIncome":11648559355,"netIncome":12514385768,"controllingNetIncome":12514385768,"ebitda":null,"fcff":-8715639524,"cfo":3249859159,"capex":12275730192,"totalAssets":135086453187,"totalLiabilities":23711051633,"totalEquity":111375401554,"cash":4861964466,"totalDebt":10486023542},{"fiscalYear":2025,"statement":"연결","revenue":91919436496,"operatingIncome":7756388256,"netIncome":6316131877,"controllingNetIncome":6322146420,"ebitda":11750744399,"fcff":1151103248,"cfo":8896348895,"capex":8120468376,"totalAssets":139485581860,"totalLiabilities":21664343886,"totalEquity":117821237974,"cash":2818524121,"totalDebt":12274302186}],"quarterly":[{"stockCode":"382800","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":18101177934,"operatingIncome":556425001,"netIncome":2170984270,"prevYearRevenue":10328559295,"prevYearOperatingIncome":1103003121,"prevYearNetIncome":214487741,"source":"11014","updatedAt":"2026-08-26T22:25:16.490Z"},{"stockCode":"382800","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":29631927313,"operatingIncome":4523068261,"netIncome":4239864962,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:25:16.493Z"},{"stockCode":"382800","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":41755386752,"operatingIncome":9035208667,"netIncome":10072983825,"prevYearRevenue":18699786524,"prevYearOperatingIncome":341049772,"prevYearNetIncome":1170324634,"source":"11013","updatedAt":"2026-08-26T22:25:15.996Z"},{"stockCode":"382800","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":36663511991,"operatingIncome":5079369770,"netIncome":5116378019,"prevYearRevenue":25486544725,"prevYearOperatingIncome":2335845222,"prevYearNetIncome":-1265041987,"source":"11012","updatedAt":"2026-08-26T22:25:16.238Z"}]}