{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/950170","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":"950170","name":"JTC","market":"KOSDAQ","sector":"종합 소매업","lastPrice":4205,"marketCap":205090948575,"sharesOutstanding":48773115,"asOf":"2026-09-26T15:09:35.594Z"},"valuation":{"fiscalYear":2025,"per":24.38,"perTtm":null,"ttmPeriod":null,"pbr":10.77,"psr":6.03,"evEbitda":30.97,"ev":210865253495,"fcff":4614734683,"fcffYield":0.0219,"roe":0.5864,"revenueGrowth":{"y1":1.0916,"y3":1.936,"y5":-0.0809},"operatingIncomeGrowth":{"y1":1.2071,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.399Z"},"price":{"high52w":7070,"low52w":3485,"fromHigh":-0.4052,"returns":[{"label":"1개월","value":-0.0432},{"label":"3개월","value":-0.1082},{"label":"6개월","value":-0.1739},{"label":"1년","value":-0.3967},{"label":"3년","value":0.1124},{"label":"5년","value":-0.1582}]},"dividends":[{"fiscalYear":2020,"dps":32,"yieldPct":0.5,"payoutPct":null},{"fiscalYear":2019,"dps":65,"yieldPct":null,"payoutPct":20.36},{"fiscalYear":2018,"dps":201,"yieldPct":null,"payoutPct":20.41},{"fiscalYear":2017,"dps":602,"yieldPct":null,"payoutPct":21.49}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":53192674000,"operatingIncome":3130085000,"netIncome":2452572000,"controllingNetIncome":null,"ebitda":3603472000,"fcff":-736242179,"cfo":370243000,"capex":1128713000,"totalAssets":23915454000,"totalLiabilities":9475981000,"totalEquity":14439472000,"cash":5256907000,"totalDebt":4333298000},{"fiscalYear":2019,"statement":"연결","revenue":51685008988,"operatingIncome":1721807226,"netIncome":793465156,"controllingNetIncome":1028042681,"ebitda":2289406650,"fcff":-1222379010,"cfo":1308604361,"capex":2545983818,"totalAssets":35724579251,"totalLiabilities":11515106187,"totalEquity":24209473064,"cash":10227135573,"totalDebt":300000000},{"fiscalYear":2020,"statement":"연결","revenue":51875942867,"operatingIncome":-647312019,"netIncome":-1568493281,"controllingNetIncome":-977668413,"ebitda":3474095127,"fcff":3003322206,"cfo":4810599061,"capex":1848520319,"totalAssets":52427458707,"totalLiabilities":30508582457,"totalEquity":21918876250,"cash":7045152838,"totalDebt":22268746309},{"fiscalYear":2021,"statement":"연결","revenue":1647418085,"operatingIncome":-9459341325,"netIncome":-10073049194,"controllingNetIncome":-9532275251,"ebitda":-7265384715,"fcff":-2017383438,"cfo":-1935949207,"capex":98246867,"totalAssets":36082873404,"totalLiabilities":24190749836,"totalEquity":11892123568,"cash":4202886323,"totalDebt":17918249703},{"fiscalYear":2022,"statement":"연결","revenue":1344490154,"operatingIncome":-8669973692,"netIncome":-8887035378,"controllingNetIncome":-8850436934,"ebitda":-7179906958,"fcff":-959539138,"cfo":-963800217,"capex":5475022,"totalAssets":25989569862,"totalLiabilities":22984554619,"totalEquity":3005015243,"cash":2387167936,"totalDebt":18048483335},{"fiscalYear":2023,"statement":"연결","revenue":3687946958,"operatingIncome":-1544254050,"netIncome":-1474863175,"controllingNetIncome":-1450548992,"ebitda":-187543791,"fcff":-111017957,"cfo":-85697884,"capex":81775834,"totalAssets":27434806675,"totalLiabilities":20533117685,"totalEquity":6901688990,"cash":3916377480,"totalDebt":16172613828},{"fiscalYear":2024,"statement":"연결","revenue":16268208251,"operatingIncome":2375396677,"netIncome":2218406527,"controllingNetIncome":2496253808,"ebitda":3829736474,"fcff":669477962,"cfo":881629244,"capex":294144526,"totalAssets":29736457733,"totalLiabilities":20523439421,"totalEquity":9213018312,"cash":4490288329,"totalDebt":15274097302},{"fiscalYear":2025,"statement":"연결","revenue":34026611684,"operatingIncome":5242790064,"netIncome":8514835732,"controllingNetIncome":8411672055,"ebitda":6809446012,"fcff":4614734683,"cfo":5379668827,"capex":817073266,"totalAssets":37255560503,"totalLiabilities":18213032974,"totalEquity":19042527529,"cash":7461365038,"totalDebt":13235669958}],"quarterly":[{"stockCode":"950170","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":9157085989,"operatingIncome":767280831,"netIncome":574906095,"prevYearRevenue":8165058542,"prevYearOperatingIncome":870675750,"prevYearNetIncome":744751000,"source":"11014","updatedAt":"2026-08-26T22:23:56.654Z"},{"stockCode":"950170","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":6945210763,"operatingIncome":3106833405,"netIncome":7013916847,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:23:56.707Z"},{"stockCode":"950170","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":4902490901,"operatingIncome":227642463,"netIncome":105898033,"prevYearRevenue":10048464180,"prevYearOperatingIncome":1168794326,"prevYearNetIncome":836858085,"source":"11013","updatedAt":"2026-08-26T22:23:56.017Z"}]}