{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/417840","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":"417840","name":"저스템","market":"KOSDAQ","sector":"특수 목적용 기계 제조업","lastPrice":15880,"marketCap":363165770280,"sharesOutstanding":22869381,"asOf":"2026-09-26T15:09:35.569Z"},"valuation":{"fiscalYear":2025,"per":104.67,"perTtm":31.03,"ttmPeriod":"25Q3~26Q2","pbr":6.91,"psr":7.52,"evEbitda":54.9,"ev":354736811653,"fcff":-250278916,"fcffYield":-0.0007,"roe":0.0689,"revenueGrowth":{"y1":0.2478,"y3":0.0156,"y5":null},"operatingIncomeGrowth":{"y1":null,"y3":-0.1343,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.871Z"},"price":{"high52w":18990,"low52w":3353.3723,"fromHigh":-0.1638,"returns":[{"label":"1개월","value":0.2484},{"label":"3개월","value":0.1815},{"label":"6개월","value":1.2915},{"label":"1년","value":2.3717},{"label":"3년","value":2.2978},{"label":"5년","value":null}]},"dividends":[],"annual":[{"fiscalYear":2022,"statement":"별도","revenue":46098648348,"operatingIncome":7144355552,"netIncome":6322186147,"controllingNetIncome":null,"ebitda":7703318470,"fcff":3017746755,"cfo":8282915892,"capex":5444162483,"totalAssets":70484462580,"totalLiabilities":19678211632,"totalEquity":50806250948,"cash":29159985889,"totalDebt":null},{"fiscalYear":2023,"statement":"연결","revenue":35933632867,"operatingIncome":311430074,"netIncome":-3385499445,"controllingNetIncome":-3385195420,"ebitda":1318956297,"fcff":-32180260085,"cfo":-8176075269,"capex":24330059534,"totalAssets":82554759945,"totalLiabilities":33940076271,"totalEquity":48614683674,"cash":2838021377,"totalDebt":12554336286},{"fiscalYear":2024,"statement":"연결","revenue":38700592846,"operatingIncome":-4609030122,"netIncome":-2161590464,"controllingNetIncome":-2137040660,"ebitda":-3000661123,"fcff":813784217,"cfo":4340064185,"capex":3727320760,"totalAssets":79526301035,"totalLiabilities":31318683007,"totalEquity":48207618028,"cash":4577157005,"totalDebt":null},{"fiscalYear":2025,"statement":"연결","revenue":48288744108,"operatingIncome":4634798643,"netIncome":3456212188,"controllingNetIncome":3469683342,"ebitda":6461151445,"fcff":-250278916,"cfo":7272004843,"capex":7892469300,"totalAssets":87468723819,"totalLiabilities":34976760832,"totalEquity":52491962987,"cash":8428958627,"totalDebt":null}],"quarterly":[{"stockCode":"417840","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":12109489863,"operatingIncome":544650512,"netIncome":760002546,"prevYearRevenue":15831836747,"prevYearOperatingIncome":846632626,"prevYearNetIncome":429632761,"source":"11014","updatedAt":"2026-08-26T22:23:17.741Z"},{"stockCode":"417840","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":14257365000,"operatingIncome":366349635,"netIncome":-450561425,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:23:17.745Z"},{"stockCode":"417840","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":17692763849,"operatingIncome":4072632831,"netIncome":4605493440,"prevYearRevenue":10616638622,"prevYearOperatingIncome":1646242810,"prevYearNetIncome":1537676375,"source":"11013","updatedAt":"2026-08-26T22:23:17.218Z"},{"stockCode":"417840","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":29324457317,"operatingIncome":9275628921,"netIncome":6789924504,"prevYearRevenue":11305250623,"prevYearOperatingIncome":2077555686,"prevYearNetIncome":1609094692,"source":"11012","updatedAt":"2026-08-26T22:23:17.462Z"}]}